|
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 | 14.71 | 13.06 | -1.65 | 200 | -0.05 | 0.00 | 0.05 | ||
| 2024 | 14.97 | 13.09 | -1.88 | 184 | -0.05 | 0.00 | 0.05 | ||
| 2025 | 15.23 | 13.11 | -2.12 | 167 | -0.05 | 0.00 | 0.05 | ||
| 2026 | 15.42 | 13.12 | -2.29 | 150 | -0.05 | 0.00 | 0.05 | ||
| 2027 | 15.59 | 13.14 | -2.45 | 133 | -0.05 | 0.00 | 0.05 | ||
| 2028 | 15.76 | 13.15 | -2.61 | 117 | -0.05 | 0.00 | 0.05 | ||
| 2029 | 15.91 | 13.17 | -2.74 | 100 | -0.06 | 0.00 | 0.05 | ||
| 2030 | 16.05 | 13.18 | -2.87 | 83 | -0.06 | 0.00 | 0.05 | ||
| 2031 | 16.16 | 13.19 | -2.98 | 66 | -0.06 | 0.00 | 0.06 | ||
| 2032 | 16.27 | 13.20 | -3.07 | 49 | -0.06 | 0.00 | 0.06 | ||
| 2033 | 16.35 | 13.20 | -3.14 | 31 | -0.06 | 0.00 | 0.06 | ||
| 2034 | 16.40 | 13.21 | -3.19 | 12 | -0.06 | 0.00 | 0.06 | ||
| 2035 | 16.43 | 13.21 | -3.22 | ---- | -0.07 | 0.00 | 0.06 | ||
| 2036 | 16.49 | 13.22 | -3.27 | ---- | -0.07 | 0.00 | 0.07 | ||
| 2037 | 16.53 | 13.22 | -3.30 | ---- | -0.07 | 0.00 | 0.07 | ||
| 2038 | 16.54 | 13.23 | -3.31 | ---- | -0.08 | 0.00 | 0.07 | ||
| 2039 | 16.53 | 13.23 | -3.30 | ---- | -0.08 | 0.00 | 0.08 | ||
| 2040 | 16.51 | 13.23 | -3.28 | ---- | -0.08 | 0.00 | 0.08 | ||
| 2041 | 16.47 | 13.23 | -3.25 | ---- | -0.09 | 0.00 | 0.08 | ||
| 2042 | 16.44 | 13.23 | -3.22 | ---- | -0.09 | -0.01 | 0.09 | ||
| 2043 | 16.40 | 13.23 | -3.18 | ---- | -0.10 | -0.01 | 0.09 | ||
| 2044 | 16.37 | 13.22 | -3.14 | ---- | -0.10 | -0.01 | 0.09 | ||
| 2045 | 16.35 | 13.23 | -3.12 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2046 | 16.32 | 13.22 | -3.10 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2047 | 16.29 | 13.22 | -3.07 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2048 | 16.27 | 13.22 | -3.05 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2049 | 16.26 | 13.23 | -3.03 | ---- | -0.11 | -0.01 | 0.11 | ||
| 2050 | 16.24 | 13.23 | -3.02 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2051 | 16.24 | 13.23 | -3.01 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2052 | 16.25 | 13.23 | -3.02 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2053 | 16.27 | 13.23 | -3.04 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2054 | 16.30 | 13.23 | -3.06 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2055 | 16.33 | 13.24 | -3.10 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2056 | 16.37 | 13.24 | -3.13 | ---- | -0.13 | -0.01 | 0.13 | ||
| 2057 | 16.42 | 13.24 | -3.18 | ---- | -0.14 | -0.01 | 0.13 | ||
| 2058 | 16.47 | 13.25 | -3.22 | ---- | -0.14 | -0.01 | 0.13 | ||
| 2059 | 16.51 | 13.25 | -3.26 | ---- | -0.14 | -0.01 | 0.14 | ||
| 2060 | 16.56 | 13.25 | -3.31 | ---- | -0.15 | -0.01 | 0.14 | ||
| 2061 | 16.61 | 13.26 | -3.35 | ---- | -0.15 | -0.01 | 0.14 | ||
| 2062 | 16.65 | 13.26 | -3.39 | ---- | -0.15 | -0.01 | 0.15 | ||
| 2063 | 16.70 | 13.26 | -3.44 | ---- | -0.16 | -0.01 | 0.15 | ||
| 2064 | 16.74 | 13.27 | -3.48 | ---- | -0.16 | -0.01 | 0.15 | ||
| 2065 | 16.79 | 13.27 | -3.52 | ---- | -0.16 | -0.01 | 0.15 | ||
| 2066 | 16.84 | 13.27 | -3.57 | ---- | -0.17 | -0.01 | 0.16 | ||
| 2067 | 16.89 | 13.28 | -3.61 | ---- | -0.17 | -0.01 | 0.16 | ||
| 2068 | 16.94 | 13.28 | -3.66 | ---- | -0.17 | -0.01 | 0.16 | ||
| 2069 | 16.99 | 13.28 | -3.71 | ---- | -0.18 | -0.01 | 0.17 | ||
| 2070 | 17.04 | 13.29 | -3.75 | ---- | -0.18 | -0.01 | 0.17 | ||
| 2071 | 17.08 | 13.29 | -3.79 | ---- | -0.18 | -0.01 | 0.17 | ||
| 2072 | 17.12 | 13.29 | -3.83 | ---- | -0.19 | -0.01 | 0.17 | ||
| 2073 | 17.15 | 13.29 | -3.86 | ---- | -0.19 | -0.01 | 0.18 | ||
| 2074 | 17.18 | 13.30 | -3.88 | ---- | -0.19 | -0.01 | 0.18 | ||
| 2075 | 17.20 | 13.30 | -3.90 | ---- | -0.19 | -0.01 | 0.18 | ||
| 2076 | 17.21 | 13.30 | -3.91 | ---- | -0.20 | -0.01 | 0.18 | ||
| 2077 | 17.21 | 13.30 | -3.91 | ---- | -0.20 | -0.01 | 0.19 | ||
| 2078 | 17.21 | 13.30 | -3.91 | ---- | -0.20 | -0.01 | 0.19 | ||
| 2079 | 17.20 | 13.30 | -3.90 | ---- | -0.20 | -0.01 | 0.19 | ||
| 2080 | 17.20 | 13.30 | -3.90 | ---- | -0.20 | -0.01 | 0.19 | ||
| 2081 | 17.19 | 13.30 | -3.89 | ---- | -0.21 | -0.01 | 0.19 | ||
| 2082 | 17.20 | 13.30 | -3.90 | ---- | -0.21 | -0.01 | 0.20 | ||
| 2083 | 17.21 | 13.30 | -3.91 | ---- | -0.21 | -0.01 | 0.20 | ||
| 2084 | 17.23 | 13.30 | -3.93 | ---- | -0.21 | -0.01 | 0.20 | ||
| 2085 | 17.25 | 13.30 | -3.95 | ---- | -0.22 | -0.01 | 0.20 | ||
| 2086 | 17.29 | 13.30 | -3.98 | ---- | -0.22 | -0.01 | 0.21 | ||
| 2087 | 17.32 | 13.31 | -4.02 | ---- | -0.22 | -0.01 | 0.21 | ||
| 2088 | 17.36 | 13.31 | -4.05 | ---- | -0.22 | -0.01 | 0.21 | ||
| 2089 | 17.41 | 13.31 | -4.09 | ---- | -0.23 | -0.01 | 0.21 | ||
| 2090 | 17.45 | 13.32 | -4.13 | ---- | -0.23 | -0.01 | 0.21 | ||
| 2091 | 17.49 | 13.32 | -4.17 | ---- | -0.23 | -0.01 | 0.22 | ||
|   | 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 | 16.39% | 13.84% | -2.55% | 2034 | -0.11% | -0.01% | 0.11% | ||
|   | |||||||||
| 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 7, 2016 |