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 | 13.05 | -0.81 | 277 | 0.00 | 0.09 | 0.09 | ||
2019 | 13.99 | 13.15 | -0.83 | 262 | 0.00 | 0.19 | 0.19 | ||
2020 | 14.13 | 13.26 | -0.87 | 248 | 0.00 | 0.28 | 0.28 | ||
2021 | 14.27 | 13.38 | -0.89 | 235 | 0.00 | 0.38 | 0.38 | ||
2022 | 14.49 | 13.51 | -0.98 | 222 | 0.00 | 0.47 | 0.47 | ||
2023 | 14.76 | 13.63 | -1.13 | 209 | 0.00 | 0.57 | 0.57 | ||
2024 | 15.02 | 13.76 | -1.27 | 195 | 0.00 | 0.66 | 0.66 | ||
2025 | 15.28 | 13.87 | -1.42 | 182 | 0.00 | 0.76 | 0.76 | ||
2026 | 15.47 | 13.98 | -1.49 | 170 | 0.00 | 0.85 | 0.85 | ||
2027 | 15.65 | 14.09 | -1.56 | 158 | 0.00 | 0.95 | 0.95 | ||
2028 | 15.81 | 14.11 | -1.70 | 147 | 0.00 | 0.95 | 0.96 | ||
2029 | 15.96 | 14.12 | -1.84 | 135 | 0.00 | 0.95 | 0.96 | ||
2030 | 16.10 | 14.13 | -1.97 | 124 | 0.00 | 0.95 | 0.96 | ||
2031 | 16.22 | 14.14 | -2.07 | 113 | 0.00 | 0.95 | 0.96 | ||
2032 | 16.32 | 14.15 | -2.17 | 101 | 0.00 | 0.95 | 0.96 | ||
2033 | 16.40 | 14.16 | -2.24 | 89 | -0.01 | 0.95 | 0.96 | ||
2034 | 16.46 | 14.16 | -2.29 | 76 | -0.01 | 0.95 | 0.96 | ||
2035 | 16.49 | 14.17 | -2.32 | 63 | -0.01 | 0.95 | 0.96 | ||
2036 | 16.55 | 14.17 | -2.37 | 50 | -0.01 | 0.95 | 0.96 | ||
2037 | 16.59 | 14.18 | -2.41 | 36 | -0.01 | 0.95 | 0.96 | ||
2038 | 16.60 | 14.18 | -2.42 | 22 | -0.01 | 0.95 | 0.96 | ||
2039 | 16.60 | 14.18 | -2.42 | 8 | -0.01 | 0.95 | 0.96 | ||
2040 | 16.58 | 14.18 | -2.40 | ---- | -0.01 | 0.95 | 0.96 | ||
2041 | 16.55 | 14.18 | -2.37 | ---- | -0.01 | 0.95 | 0.96 | ||
2042 | 16.52 | 14.18 | -2.34 | ---- | -0.01 | 0.95 | 0.96 | ||
2043 | 16.49 | 14.18 | -2.30 | ---- | -0.01 | 0.95 | 0.97 | ||
2044 | 16.45 | 14.18 | -2.27 | ---- | -0.01 | 0.95 | 0.97 | ||
2045 | 16.44 | 14.18 | -2.25 | ---- | -0.01 | 0.95 | 0.97 | ||
2046 | 16.41 | 14.18 | -2.23 | ---- | -0.01 | 0.95 | 0.97 | ||
2047 | 16.39 | 14.18 | -2.20 | ---- | -0.02 | 0.95 | 0.97 | ||
2048 | 16.37 | 14.19 | -2.18 | ---- | -0.02 | 0.95 | 0.97 | ||
2049 | 16.35 | 14.19 | -2.17 | ---- | -0.02 | 0.95 | 0.97 | ||
2050 | 16.34 | 14.19 | -2.15 | ---- | -0.02 | 0.95 | 0.97 | ||
2051 | 16.34 | 14.19 | -2.15 | ---- | -0.02 | 0.95 | 0.97 | ||
2052 | 16.35 | 14.19 | -2.16 | ---- | -0.02 | 0.95 | 0.97 | ||
2053 | 16.37 | 14.19 | -2.18 | ---- | -0.02 | 0.95 | 0.98 | ||
2054 | 16.40 | 14.19 | -2.21 | ---- | -0.02 | 0.95 | 0.98 | ||
2055 | 16.44 | 14.20 | -2.24 | ---- | -0.02 | 0.95 | 0.98 | ||
2056 | 16.48 | 14.20 | -2.28 | ---- | -0.03 | 0.95 | 0.98 | ||
2057 | 16.53 | 14.21 | -2.33 | ---- | -0.03 | 0.95 | 0.98 | ||
2058 | 16.58 | 14.21 | -2.37 | ---- | -0.03 | 0.95 | 0.98 | ||
2059 | 16.63 | 14.21 | -2.42 | ---- | -0.03 | 0.95 | 0.98 | ||
2060 | 16.68 | 14.22 | -2.46 | ---- | -0.03 | 0.96 | 0.98 | ||
2061 | 16.73 | 14.22 | -2.51 | ---- | -0.03 | 0.96 | 0.99 | ||
2062 | 16.78 | 14.22 | -2.55 | ---- | -0.03 | 0.96 | 0.99 | ||
2063 | 16.82 | 14.23 | -2.60 | ---- | -0.03 | 0.96 | 0.99 | ||
2064 | 16.87 | 14.23 | -2.64 | ---- | -0.03 | 0.96 | 0.99 | ||
2065 | 16.92 | 14.24 | -2.69 | ---- | -0.03 | 0.96 | 0.99 | ||
2066 | 16.97 | 14.24 | -2.73 | ---- | -0.04 | 0.96 | 0.99 | ||
2067 | 17.02 | 14.24 | -2.78 | ---- | -0.04 | 0.96 | 0.99 | ||
2068 | 17.08 | 14.25 | -2.83 | ---- | -0.04 | 0.96 | 0.99 | ||
2069 | 17.13 | 14.25 | -2.88 | ---- | -0.04 | 0.96 | 0.99 | ||
2070 | 17.18 | 14.25 | -2.93 | ---- | -0.04 | 0.96 | 0.99 | ||
2071 | 17.23 | 14.26 | -2.97 | ---- | -0.04 | 0.96 | 1.00 | ||
2072 | 17.27 | 14.26 | -3.01 | ---- | -0.04 | 0.96 | 1.00 | ||
2073 | 17.30 | 14.26 | -3.04 | ---- | -0.04 | 0.96 | 1.00 | ||
2074 | 17.33 | 14.27 | -3.06 | ---- | -0.04 | 0.96 | 1.00 | ||
2075 | 17.35 | 14.27 | -3.08 | ---- | -0.04 | 0.96 | 1.00 | ||
2076 | 17.36 | 14.27 | -3.10 | ---- | -0.04 | 0.96 | 1.00 | ||
2077 | 17.37 | 14.27 | -3.10 | ---- | -0.04 | 0.96 | 1.00 | ||
2078 | 17.37 | 14.27 | -3.10 | ---- | -0.04 | 0.96 | 1.00 | ||
2079 | 17.36 | 14.27 | -3.09 | ---- | -0.04 | 0.96 | 1.00 | ||
2080 | 17.36 | 14.27 | -3.09 | ---- | -0.04 | 0.96 | 1.00 | ||
2081 | 17.36 | 14.27 | -3.09 | ---- | -0.04 | 0.96 | 1.00 | ||
2082 | 17.36 | 14.27 | -3.09 | ---- | -0.04 | 0.96 | 1.00 | ||
2083 | 17.38 | 14.27 | -3.11 | ---- | -0.04 | 0.96 | 1.00 | ||
2084 | 17.40 | 14.27 | -3.12 | ---- | -0.04 | 0.96 | 1.00 | ||
2085 | 17.43 | 14.28 | -3.15 | ---- | -0.04 | 0.96 | 1.00 | ||
2086 | 17.46 | 14.28 | -3.18 | ---- | -0.04 | 0.96 | 1.00 | ||
2087 | 17.50 | 14.28 | -3.22 | ---- | -0.04 | 0.96 | 1.00 | ||
2088 | 17.54 | 14.28 | -3.26 | ---- | -0.04 | 0.96 | 1.00 | ||
2089 | 17.59 | 14.29 | -3.30 | ---- | -0.04 | 0.96 | 1.00 | ||
2090 | 17.63 | 14.29 | -3.34 | ---- | -0.04 | 0.96 | 1.00 | ||
2091 | 17.68 | 14.29 | -3.39 | ---- | -0.04 | 0.96 | 1.00 |
  | 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 | 16.48% | 14.70% | -1.78% | 2039 | -0.02% | 0.86% | 0.88% | ||
  | |||||||||
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 October 3, 2016 |