|
Skip to content Social Security Online |
Actuarial Publications | |
|
|
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 | 14.75 | 13.06 | -1.69 | 200 | -0.01 | 0.00 | 0.01 | ||
| 2024 | 15.01 | 13.09 | -1.92 | 183 | -0.01 | 0.00 | 0.01 | ||
| 2025 | 15.27 | 13.11 | -2.16 | 166 | -0.02 | 0.00 | 0.02 | ||
| 2026 | 15.45 | 13.13 | -2.32 | 149 | -0.02 | 0.00 | 0.02 | ||
| 2027 | 15.62 | 13.14 | -2.48 | 132 | -0.03 | 0.00 | 0.03 | ||
| 2028 | 15.78 | 13.16 | -2.62 | 116 | -0.04 | 0.00 | 0.04 | ||
| 2029 | 15.92 | 13.17 | -2.75 | 99 | -0.04 | 0.00 | 0.04 | ||
| 2030 | 16.05 | 13.18 | -2.87 | 82 | -0.05 | 0.00 | 0.05 | ||
| 2031 | 16.17 | 13.19 | -2.97 | 65 | -0.06 | 0.00 | 0.06 | ||
| 2032 | 16.26 | 13.20 | -3.06 | 47 | -0.07 | 0.00 | 0.07 | ||
| 2033 | 16.33 | 13.21 | -3.12 | 29 | -0.08 | 0.00 | 0.08 | ||
| 2034 | 16.37 | 13.21 | -3.16 | 11 | -0.09 | 0.00 | 0.09 | ||
| 2035 | 16.39 | 13.22 | -3.18 | ---- | -0.10 | 0.00 | 0.10 | ||
| 2036 | 16.44 | 13.22 | -3.22 | ---- | -0.12 | 0.00 | 0.12 | ||
| 2037 | 16.47 | 13.23 | -3.24 | ---- | -0.13 | 0.00 | 0.13 | ||
| 2038 | 16.47 | 13.23 | -3.24 | ---- | -0.14 | 0.00 | 0.15 | ||
| 2039 | 16.45 | 13.23 | -3.22 | ---- | -0.16 | 0.00 | 0.16 | ||
| 2040 | 16.42 | 13.23 | -3.19 | ---- | -0.17 | 0.00 | 0.17 | ||
| 2041 | 16.38 | 13.23 | -3.14 | ---- | -0.19 | 0.00 | 0.19 | ||
| 2042 | 16.33 | 13.23 | -3.10 | ---- | -0.20 | 0.00 | 0.20 | ||
| 2043 | 16.28 | 13.23 | -3.05 | ---- | -0.22 | 0.00 | 0.22 | ||
| 2044 | 16.23 | 13.23 | -3.01 | ---- | -0.23 | 0.00 | 0.23 | ||
| 2045 | 16.20 | 13.23 | -2.97 | ---- | -0.25 | 0.00 | 0.25 | ||
| 2046 | 16.16 | 13.23 | -2.93 | ---- | -0.27 | 0.00 | 0.27 | ||
| 2047 | 16.12 | 13.23 | -2.89 | ---- | -0.29 | 0.00 | 0.28 | ||
| 2048 | 16.08 | 13.23 | -2.85 | ---- | -0.31 | 0.00 | 0.30 | ||
| 2049 | 16.04 | 13.23 | -2.81 | ---- | -0.33 | 0.00 | 0.32 | ||
| 2050 | 16.01 | 13.23 | -2.78 | ---- | -0.35 | 0.00 | 0.35 | ||
| 2051 | 15.98 | 13.23 | -2.76 | ---- | -0.37 | 0.00 | 0.37 | ||
| 2052 | 15.97 | 13.23 | -2.74 | ---- | -0.40 | 0.00 | 0.39 | ||
| 2053 | 15.97 | 13.23 | -2.74 | ---- | -0.42 | 0.00 | 0.42 | ||
| 2054 | 15.98 | 13.24 | -2.75 | ---- | -0.44 | 0.00 | 0.44 | ||
| 2055 | 16.00 | 13.24 | -2.76 | ---- | -0.46 | 0.00 | 0.46 | ||
| 2056 | 16.03 | 13.24 | -2.79 | ---- | -0.48 | 0.00 | 0.47 | ||
| 2057 | 16.06 | 13.25 | -2.82 | ---- | -0.50 | 0.00 | 0.49 | ||
| 2058 | 16.09 | 13.25 | -2.84 | ---- | -0.51 | 0.00 | 0.51 | ||
| 2059 | 16.12 | 13.25 | -2.87 | ---- | -0.53 | -0.01 | 0.53 | ||
| 2060 | 16.16 | 13.26 | -2.90 | ---- | -0.55 | -0.01 | 0.55 | ||
| 2061 | 16.19 | 13.26 | -2.93 | ---- | -0.57 | -0.01 | 0.56 | ||
| 2062 | 16.22 | 13.26 | -2.96 | ---- | -0.59 | -0.01 | 0.58 | ||
| 2063 | 16.25 | 13.27 | -2.98 | ---- | -0.61 | -0.01 | 0.60 | ||
| 2064 | 16.28 | 13.27 | -3.01 | ---- | -0.63 | -0.01 | 0.62 | ||
| 2065 | 16.31 | 13.27 | -3.04 | ---- | -0.64 | -0.01 | 0.64 | ||
| 2066 | 16.34 | 13.28 | -3.07 | ---- | -0.67 | -0.01 | 0.66 | ||
| 2067 | 16.37 | 13.28 | -3.10 | ---- | -0.69 | -0.01 | 0.68 | ||
| 2068 | 16.41 | 13.28 | -3.13 | ---- | -0.70 | -0.01 | 0.70 | ||
| 2069 | 16.44 | 13.29 | -3.16 | ---- | -0.72 | -0.01 | 0.71 | ||
| 2070 | 16.48 | 13.29 | -3.19 | ---- | -0.74 | -0.01 | 0.73 | ||
| 2071 | 16.51 | 13.29 | -3.22 | ---- | -0.75 | -0.01 | 0.75 | ||
| 2072 | 16.53 | 13.30 | -3.24 | ---- | -0.77 | -0.01 | 0.76 | ||
| 2073 | 16.55 | 13.30 | -3.25 | ---- | -0.79 | -0.01 | 0.78 | ||
| 2074 | 16.56 | 13.30 | -3.26 | ---- | -0.81 | -0.01 | 0.80 | ||
| 2075 | 16.56 | 13.30 | -3.26 | ---- | -0.84 | -0.01 | 0.83 | ||
| 2076 | 16.54 | 13.30 | -3.25 | ---- | -0.86 | -0.01 | 0.85 | ||
| 2077 | 16.53 | 13.30 | -3.23 | ---- | -0.88 | -0.01 | 0.87 | ||
| 2078 | 16.50 | 13.30 | -3.21 | ---- | -0.91 | -0.01 | 0.89 | ||
| 2079 | 16.48 | 13.30 | -3.18 | ---- | -0.93 | -0.02 | 0.91 | ||
| 2080 | 16.45 | 13.30 | -3.15 | ---- | -0.95 | -0.02 | 0.94 | ||
| 2081 | 16.42 | 13.30 | -3.12 | ---- | -0.98 | -0.01 | 0.97 | ||
| 2082 | 16.40 | 13.30 | -3.11 | ---- | -1.00 | -0.01 | 0.99 | ||
| 2083 | 16.40 | 13.30 | -3.10 | ---- | -1.02 | -0.01 | 1.01 | ||
| 2084 | 16.40 | 13.30 | -3.10 | ---- | -1.04 | -0.01 | 1.02 | ||
| 2085 | 16.41 | 13.30 | -3.11 | ---- | -1.05 | -0.02 | 1.04 | ||
| 2086 | 16.43 | 13.30 | -3.13 | ---- | -1.08 | -0.02 | 1.06 | ||
| 2087 | 16.44 | 13.30 | -3.14 | ---- | -1.10 | -0.02 | 1.08 | ||
| 2088 | 16.47 | 13.30 | -3.16 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2089 | 16.49 | 13.30 | -3.18 | ---- | -1.14 | -0.02 | 1.12 | ||
| 2090 | 16.51 | 13.31 | -3.21 | ---- | -1.16 | -0.02 | 1.14 | ||
| 2091 | 16.54 | 13.31 | -3.23 | ---- | -1.19 | -0.03 | 1.16 | ||
|   | 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 | 16.10% | 13.84% | -2.26% | 2034 | -0.40% | -0.00% | 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 August 30, 2016 |