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 | 14.40 | 13.01 | -1.39 | 229 | 0.13 | 0.01 | -0.12 | ||
2022 | 14.63 | 13.04 | -1.58 | 213 | 0.14 | 0.01 | -0.13 | ||
2023 | 14.90 | 13.07 | -1.83 | 196 | 0.14 | 0.01 | -0.13 | ||
2024 | 15.17 | 13.10 | -2.07 | 178 | 0.15 | 0.01 | -0.14 | ||
2025 | 15.44 | 13.12 | -2.32 | 161 | 0.15 | 0.01 | -0.14 | ||
2026 | 15.63 | 13.14 | -2.49 | 143 | 0.16 | 0.01 | -0.15 | ||
2027 | 15.81 | 13.15 | -2.66 | 126 | 0.16 | 0.01 | -0.15 | ||
2028 | 15.98 | 13.17 | -2.81 | 108 | 0.17 | 0.01 | -0.16 | ||
2029 | 16.14 | 13.18 | -2.96 | 90 | 0.17 | 0.01 | -0.16 | ||
2030 | 16.28 | 13.19 | -3.09 | 72 | 0.18 | 0.01 | -0.17 | ||
2031 | 16.40 | 13.20 | -3.20 | 54 | 0.18 | 0.01 | -0.17 | ||
2032 | 16.51 | 13.21 | -3.30 | 35 | 0.19 | 0.01 | -0.18 | ||
2033 | 16.60 | 13.22 | -3.38 | 16 | 0.19 | 0.01 | -0.18 | ||
2034 | 16.66 | 13.22 | -3.43 | ---- | 0.19 | 0.01 | -0.18 | ||
2035 | 16.69 | 13.23 | -3.47 | ---- | 0.20 | 0.01 | -0.19 | ||
2036 | 16.76 | 13.23 | -3.52 | ---- | 0.20 | 0.01 | -0.19 | ||
2037 | 16.80 | 13.24 | -3.57 | ---- | 0.20 | 0.01 | -0.19 | ||
2038 | 16.82 | 13.24 | -3.58 | ---- | 0.21 | 0.01 | -0.20 | ||
2039 | 16.82 | 13.24 | -3.58 | ---- | 0.21 | 0.01 | -0.20 | ||
2040 | 16.80 | 13.24 | -3.56 | ---- | 0.21 | 0.01 | -0.20 | ||
2041 | 16.78 | 13.24 | -3.53 | ---- | 0.21 | 0.01 | -0.20 | ||
2042 | 16.75 | 13.24 | -3.51 | ---- | 0.22 | 0.01 | -0.20 | ||
2043 | 16.72 | 13.24 | -3.47 | ---- | 0.22 | 0.01 | -0.20 | ||
2044 | 16.69 | 13.24 | -3.44 | ---- | 0.22 | 0.01 | -0.21 | ||
2045 | 16.67 | 13.24 | -3.43 | ---- | 0.22 | 0.01 | -0.21 | ||
2046 | 16.65 | 13.24 | -3.40 | ---- | 0.22 | 0.01 | -0.21 | ||
2047 | 16.63 | 13.24 | -3.38 | ---- | 0.22 | 0.01 | -0.21 | ||
2048 | 16.61 | 13.24 | -3.37 | ---- | 0.23 | 0.01 | -0.21 | ||
2049 | 16.60 | 13.24 | -3.35 | ---- | 0.23 | 0.01 | -0.22 | ||
2050 | 16.59 | 13.24 | -3.34 | ---- | 0.23 | 0.01 | -0.22 | ||
2051 | 16.59 | 13.25 | -3.35 | ---- | 0.23 | 0.01 | -0.22 | ||
2052 | 16.61 | 13.25 | -3.36 | ---- | 0.24 | 0.01 | -0.22 | ||
2053 | 16.63 | 13.25 | -3.38 | ---- | 0.24 | 0.01 | -0.22 | ||
2054 | 16.67 | 13.25 | -3.41 | ---- | 0.24 | 0.01 | -0.23 | ||
2055 | 16.71 | 13.26 | -3.45 | ---- | 0.24 | 0.01 | -0.23 | ||
2056 | 16.75 | 13.26 | -3.49 | ---- | 0.25 | 0.01 | -0.23 | ||
2057 | 16.80 | 13.26 | -3.54 | ---- | 0.25 | 0.01 | -0.23 | ||
2058 | 16.86 | 13.27 | -3.59 | ---- | 0.25 | 0.01 | -0.23 | ||
2059 | 16.91 | 13.27 | -3.63 | ---- | 0.25 | 0.01 | -0.24 | ||
2060 | 16.96 | 13.28 | -3.68 | ---- | 0.25 | 0.01 | -0.24 | ||
2061 | 17.01 | 13.28 | -3.73 | ---- | 0.25 | 0.01 | -0.24 | ||
2062 | 17.06 | 13.28 | -3.77 | ---- | 0.25 | 0.01 | -0.24 | ||
2063 | 17.11 | 13.29 | -3.82 | ---- | 0.25 | 0.01 | -0.24 | ||
2064 | 17.16 | 13.29 | -3.87 | ---- | 0.25 | 0.01 | -0.24 | ||
2065 | 17.21 | 13.29 | -3.91 | ---- | 0.25 | 0.01 | -0.24 | ||
2066 | 17.26 | 13.30 | -3.96 | ---- | 0.25 | 0.01 | -0.24 | ||
2067 | 17.31 | 13.30 | -4.01 | ---- | 0.25 | 0.01 | -0.24 | ||
2068 | 17.37 | 13.30 | -4.06 | ---- | 0.25 | 0.01 | -0.24 | ||
2069 | 17.42 | 13.31 | -4.11 | ---- | 0.25 | 0.01 | -0.24 | ||
2070 | 17.47 | 13.31 | -4.16 | ---- | 0.25 | 0.01 | -0.24 | ||
2071 | 17.52 | 13.31 | -4.20 | ---- | 0.26 | 0.01 | -0.24 | ||
2072 | 17.56 | 13.32 | -4.24 | ---- | 0.26 | 0.01 | -0.24 | ||
2073 | 17.60 | 13.32 | -4.28 | ---- | 0.26 | 0.01 | -0.24 | ||
2074 | 17.63 | 13.32 | -4.30 | ---- | 0.26 | 0.01 | -0.24 | ||
2075 | 17.65 | 13.32 | -4.32 | ---- | 0.26 | 0.01 | -0.24 | ||
2076 | 17.66 | 13.33 | -4.34 | ---- | 0.26 | 0.01 | -0.24 | ||
2077 | 17.67 | 13.33 | -4.34 | ---- | 0.26 | 0.01 | -0.24 | ||
2078 | 17.67 | 13.33 | -4.34 | ---- | 0.26 | 0.01 | -0.24 | ||
2079 | 17.66 | 13.33 | -4.33 | ---- | 0.26 | 0.01 | -0.24 | ||
2080 | 17.66 | 13.33 | -4.33 | ---- | 0.25 | 0.01 | -0.24 | ||
2081 | 17.65 | 13.33 | -4.33 | ---- | 0.25 | 0.01 | -0.24 | ||
2082 | 17.66 | 13.33 | -4.33 | ---- | 0.25 | 0.01 | -0.24 | ||
2083 | 17.67 | 13.33 | -4.34 | ---- | 0.25 | 0.01 | -0.24 | ||
2084 | 17.69 | 13.33 | -4.36 | ---- | 0.25 | 0.01 | -0.24 | ||
2085 | 17.72 | 13.33 | -4.39 | ---- | 0.25 | 0.01 | -0.24 | ||
2086 | 17.75 | 13.33 | -4.42 | ---- | 0.25 | 0.01 | -0.24 | ||
2087 | 17.79 | 13.33 | -4.46 | ---- | 0.25 | 0.01 | -0.24 | ||
2088 | 17.84 | 13.34 | -4.50 | ---- | 0.25 | 0.01 | -0.24 | ||
2089 | 17.88 | 13.34 | -4.54 | ---- | 0.25 | 0.01 | -0.24 | ||
2090 | 17.93 | 13.34 | -4.59 | ---- | 0.25 | 0.01 | -0.24 | ||
2091 | 17.98 | 13.35 | -4.63 | ---- | 0.25 | 0.01 | -0.24 |
  | 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 | 16.71% | 13.86% | -2.85% | 2033 | 0.20% | 0.01% | -0.19% | ||
  | |||||||||
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 |