Skip to content Social Security Online |
Actuarial Publications |
www.socialsecurity.gov | Home FAQs Contact Us Search |
Solvency provisions |
Detailed Single Year Tables |
Description of Proposed Provision:
|
|
  | Financial Estimates for the OASDI Trust Fund Program |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
  |
Expressed as a percentage of present-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of present-law taxable payroll | ||||||
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
2016 | 14.05 | 12.94 | -1.10 | 303 | 0.00 | 0.00 | 0.00 | ||
2017 | 13.72 | 12.92 | -0.80 | 293 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.86 | 12.96 | -0.90 | 277 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.99 | 12.97 | -1.02 | 262 | 0.00 | 0.00 | 0.00 | ||
2020 | 14.13 | 12.98 | -1.15 | 246 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.27 | 13.00 | -1.27 | 231 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.49 | 13.03 | -1.46 | 216 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.76 | 13.06 | -1.70 | 200 | 0.00 | 0.00 | 0.00 | ||
2024 | 15.02 | 13.09 | -1.93 | 183 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.29 | 13.11 | -2.17 | 165 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.47 | 13.13 | -2.34 | 149 | 0.00 | 0.00 | 0.00 | ||
2027 | 15.65 | 13.14 | -2.51 | 132 | 0.00 | 0.00 | 0.00 | ||
2028 | 15.81 | 13.16 | -2.66 | 115 | 0.00 | 0.00 | 0.00 | ||
2029 | 15.97 | 13.17 | -2.80 | 98 | 0.00 | 0.00 | 0.00 | ||
2030 | 16.10 | 13.18 | -2.92 | 81 | 0.00 | 0.00 | 0.00 | ||
2031 | 16.22 | 13.19 | -3.03 | 64 | 0.00 | 0.00 | 0.00 | ||
2032 | 16.33 | 13.20 | -3.13 | 46 | 0.00 | 0.00 | 0.00 | ||
2033 | 16.41 | 13.21 | -3.20 | 27 | 0.00 | 0.00 | 0.00 | ||
2034 | 16.46 | 13.21 | -3.25 | 8 | 0.00 | 0.00 | 0.00 | ||
2035 | 16.50 | 13.22 | -3.28 | ---- | 0.00 | 0.00 | 0.00 | ||
2036 | 16.56 | 13.22 | -3.33 | ---- | 0.00 | 0.00 | 0.00 | ||
2037 | 16.60 | 13.23 | -3.37 | ---- | 0.00 | 0.00 | 0.00 | ||
2038 | 16.61 | 13.23 | -3.38 | ---- | 0.00 | 0.00 | 0.00 | ||
2039 | 16.61 | 13.23 | -3.38 | ---- | 0.00 | 0.00 | 0.00 | ||
2040 | 16.59 | 13.23 | -3.36 | ---- | 0.00 | 0.00 | 0.00 | ||
2041 | 16.56 | 13.23 | -3.33 | ---- | 0.00 | 0.00 | 0.00 | ||
2042 | 16.53 | 13.23 | -3.30 | ---- | 0.00 | 0.00 | 0.00 | ||
2043 | 16.50 | 13.23 | -3.27 | ---- | 0.00 | 0.00 | 0.00 | ||
2044 | 16.47 | 13.23 | -3.24 | ---- | 0.00 | 0.00 | 0.00 | ||
2045 | 16.45 | 13.18 | -3.27 | ---- | 0.00 | -0.05 | -0.05 | ||
2046 | 16.43 | 13.14 | -3.29 | ---- | 0.00 | -0.09 | -0.09 | ||
2047 | 16.40 | 13.10 | -3.30 | ---- | 0.00 | -0.13 | -0.13 | ||
2048 | 16.39 | 13.06 | -3.32 | ---- | 0.00 | -0.17 | -0.17 | ||
2049 | 16.37 | 13.03 | -3.34 | ---- | 0.00 | -0.20 | -0.20 | ||
2050 | 16.36 | 13.00 | -3.36 | ---- | 0.00 | -0.23 | -0.23 | ||
2051 | 16.36 | 12.97 | -3.39 | ---- | 0.00 | -0.26 | -0.26 | ||
2052 | 16.37 | 12.95 | -3.42 | ---- | 0.00 | -0.29 | -0.29 | ||
2053 | 16.39 | 12.93 | -3.47 | ---- | 0.00 | -0.31 | -0.31 | ||
2054 | 16.43 | 12.37 | -4.05 | ---- | 0.00 | -0.87 | -0.87 | ||
2055 | 16.47 | 12.37 | -4.09 | ---- | 0.00 | -0.87 | -0.87 | ||
2056 | 16.51 | 12.37 | -4.14 | ---- | 0.00 | -0.87 | -0.88 | ||
2057 | 16.56 | 12.37 | -4.19 | ---- | 0.00 | -0.88 | -0.88 | ||
2058 | 16.61 | 12.37 | -4.24 | ---- | 0.00 | -0.88 | -0.88 | ||
2059 | 16.66 | 12.37 | -4.29 | ---- | 0.00 | -0.88 | -0.89 | ||
2060 | 16.71 | 12.37 | -4.34 | ---- | 0.00 | -0.89 | -0.89 | ||
2061 | 16.76 | 12.37 | -4.39 | ---- | 0.00 | -0.89 | -0.89 | ||
2062 | 16.81 | 12.37 | -4.44 | ---- | 0.00 | -0.90 | -0.90 | ||
2063 | 16.86 | 12.37 | -4.49 | ---- | 0.00 | -0.90 | -0.90 | ||
2064 | 16.91 | 12.37 | -4.53 | ---- | 0.00 | -0.90 | -0.90 | ||
2065 | 16.96 | 12.37 | -4.58 | ---- | 0.00 | -0.91 | -0.91 | ||
2066 | 17.01 | 12.37 | -4.64 | ---- | 0.00 | -0.91 | -0.91 | ||
2067 | 17.06 | 12.37 | -4.69 | ---- | 0.00 | -0.91 | -0.92 | ||
2068 | 17.12 | 12.37 | -4.74 | ---- | 0.00 | -0.92 | -0.92 | ||
2069 | 17.17 | 12.37 | -4.79 | ---- | 0.00 | -0.92 | -0.92 | ||
2070 | 17.22 | 12.37 | -4.85 | ---- | 0.00 | -0.92 | -0.93 | ||
2071 | 17.27 | 12.37 | -4.89 | ---- | 0.00 | -0.93 | -0.93 | ||
2072 | 17.31 | 12.37 | -4.93 | ---- | 0.00 | -0.93 | -0.93 | ||
2073 | 17.34 | 12.37 | -4.97 | ---- | 0.00 | -0.93 | -0.93 | ||
2074 | 17.37 | 12.37 | -5.00 | ---- | 0.00 | -0.93 | -0.94 | ||
2075 | 17.39 | 12.37 | -5.02 | ---- | 0.00 | -0.94 | -0.94 | ||
2076 | 17.41 | 12.37 | -5.03 | ---- | 0.00 | -0.94 | -0.94 | ||
2077 | 17.41 | 12.37 | -5.04 | ---- | 0.00 | -0.94 | -0.94 | ||
2078 | 17.41 | 12.37 | -5.04 | ---- | 0.00 | -0.94 | -0.94 | ||
2079 | 17.41 | 12.37 | -5.03 | ---- | 0.00 | -0.94 | -0.94 | ||
2080 | 17.40 | 12.37 | -5.03 | ---- | 0.00 | -0.94 | -0.94 | ||
2081 | 17.40 | 12.37 | -5.03 | ---- | 0.00 | -0.94 | -0.94 | ||
2082 | 17.41 | 12.37 | -5.03 | ---- | 0.00 | -0.94 | -0.94 | ||
2083 | 17.42 | 12.37 | -5.05 | ---- | 0.00 | -0.94 | -0.94 | ||
2084 | 17.44 | 12.37 | -5.07 | ---- | 0.00 | -0.94 | -0.94 | ||
2085 | 17.47 | 12.37 | -5.10 | ---- | 0.00 | -0.94 | -0.94 | ||
2086 | 17.51 | 12.37 | -5.13 | ---- | 0.00 | -0.94 | -0.95 | ||
2087 | 17.55 | 12.37 | -5.17 | ---- | 0.00 | -0.95 | -0.95 | ||
2088 | 17.59 | 12.37 | -5.21 | ---- | 0.00 | -0.95 | -0.95 | ||
2089 | 17.63 | 12.37 | -5.26 | ---- | 0.00 | -0.95 | -0.95 | ||
2090 | 17.68 | 12.37 | -5.30 | ---- | 0.00 | -0.95 | -0.96 | ||
2091 | 17.72 | 12.37 | -5.35 | ---- | 0.00 | -0.96 | -0.96 |
  | Summarized Estimates |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Present Law |
||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
Based on Intermediate Assumptions of the 2016 Trustees Report. | |||||||||
2016-2090 | 16.50% | 13.44% | -3.06% | 2034 | 0.00% | -0.40% | -0.40% | ||
  | |||||||||
1 Under present law, the year of Trust
Fund reserve depletion is 2034. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified February 27, 2017 |