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 Current Law |
||||||
---|---|---|---|---|---|---|---|---|---|
  |
Expressed as a percentage of current-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of current-law taxable payroll | ||||||
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
2017 | 13.41 | 13.03 | -0.38 | 298 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.49 | 12.93 | -0.56 | 287 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.81 | 12.95 | -0.86 | 271 | 0.12 | 0.01 | -0.11 | ||
2020 | 13.97 | 12.97 | -1.00 | 256 | 0.12 | 0.01 | -0.11 | ||
2021 | 14.13 | 13.00 | -1.14 | 241 | 0.12 | 0.01 | -0.11 | ||
2022 | 14.37 | 13.03 | -1.35 | 226 | 0.12 | 0.01 | -0.11 | ||
2023 | 14.66 | 13.05 | -1.61 | 210 | 0.12 | 0.01 | -0.11 | ||
2024 | 14.95 | 13.09 | -1.86 | 194 | 0.12 | 0.01 | -0.12 | ||
2025 | 15.22 | 13.11 | -2.11 | 177 | 0.12 | 0.01 | -0.12 | ||
2026 | 15.50 | 13.14 | -2.36 | 159 | 0.13 | 0.01 | -0.12 | ||
2027 | 15.75 | 13.16 | -2.59 | 141 | 0.13 | 0.01 | -0.12 | ||
2028 | 15.98 | 13.17 | -2.81 | 123 | 0.13 | 0.01 | -0.12 | ||
2029 | 16.20 | 13.19 | -3.01 | 104 | 0.13 | 0.01 | -0.12 | ||
2030 | 16.40 | 13.20 | -3.20 | 86 | 0.13 | 0.01 | -0.13 | ||
2031 | 16.58 | 13.22 | -3.37 | 67 | 0.13 | 0.01 | -0.13 | ||
2032 | 16.74 | 13.23 | -3.52 | 47 | 0.14 | 0.01 | -0.13 | ||
2033 | 16.88 | 13.23 | -3.64 | 27 | 0.14 | 0.01 | -0.13 | ||
2034 | 16.98 | 13.24 | -3.74 | 6 | 0.14 | 0.01 | -0.13 | ||
2035 | 17.06 | 13.25 | -3.82 | ---- | 0.14 | 0.01 | -0.13 | ||
2036 | 17.13 | 13.25 | -3.87 | ---- | 0.14 | 0.01 | -0.13 | ||
2037 | 17.16 | 13.26 | -3.90 | ---- | 0.14 | 0.01 | -0.13 | ||
2038 | 17.16 | 13.26 | -3.90 | ---- | 0.14 | 0.01 | -0.13 | ||
2039 | 17.13 | 13.26 | -3.88 | ---- | 0.14 | 0.01 | -0.13 | ||
2040 | 17.10 | 13.26 | -3.84 | ---- | 0.14 | 0.01 | -0.13 | ||
2041 | 17.05 | 13.25 | -3.80 | ---- | 0.14 | 0.01 | -0.13 | ||
2042 | 17.00 | 13.25 | -3.75 | ---- | 0.14 | 0.01 | -0.13 | ||
2043 | 16.94 | 13.25 | -3.69 | ---- | 0.13 | 0.01 | -0.13 | ||
2044 | 16.89 | 13.25 | -3.65 | ---- | 0.13 | 0.01 | -0.13 | ||
2045 | 16.85 | 13.24 | -3.61 | ---- | 0.13 | 0.01 | -0.13 | ||
2046 | 16.81 | 13.24 | -3.57 | ---- | 0.13 | 0.01 | -0.13 | ||
2047 | 16.78 | 13.24 | -3.54 | ---- | 0.13 | 0.01 | -0.12 | ||
2048 | 16.75 | 13.24 | -3.51 | ---- | 0.13 | 0.01 | -0.12 | ||
2049 | 16.72 | 13.24 | -3.48 | ---- | 0.13 | 0.01 | -0.12 | ||
2050 | 16.70 | 13.24 | -3.46 | ---- | 0.13 | 0.01 | -0.12 | ||
2051 | 16.68 | 13.24 | -3.45 | ---- | 0.13 | 0.01 | -0.12 | ||
2052 | 16.69 | 13.24 | -3.45 | ---- | 0.13 | 0.01 | -0.12 | ||
2053 | 16.70 | 13.24 | -3.46 | ---- | 0.13 | 0.01 | -0.12 | ||
2054 | 16.72 | 13.24 | -3.47 | ---- | 0.13 | 0.01 | -0.12 | ||
2055 | 16.75 | 13.24 | -3.50 | ---- | 0.13 | 0.01 | -0.12 | ||
2056 | 16.78 | 13.25 | -3.54 | ---- | 0.13 | 0.01 | -0.12 | ||
2057 | 16.82 | 13.25 | -3.57 | ---- | 0.13 | 0.01 | -0.12 | ||
2058 | 16.87 | 13.25 | -3.61 | ---- | 0.13 | 0.01 | -0.12 | ||
2059 | 16.91 | 13.26 | -3.65 | ---- | 0.13 | 0.01 | -0.12 | ||
2060 | 16.96 | 13.26 | -3.70 | ---- | 0.13 | 0.01 | -0.12 | ||
2061 | 17.00 | 13.26 | -3.74 | ---- | 0.13 | 0.01 | -0.12 | ||
2062 | 17.05 | 13.27 | -3.78 | ---- | 0.13 | 0.01 | -0.12 | ||
2063 | 17.10 | 13.27 | -3.83 | ---- | 0.13 | 0.01 | -0.12 | ||
2064 | 17.15 | 13.27 | -3.87 | ---- | 0.13 | 0.01 | -0.12 | ||
2065 | 17.19 | 13.28 | -3.92 | ---- | 0.13 | 0.01 | -0.12 | ||
2066 | 17.25 | 13.28 | -3.97 | ---- | 0.13 | 0.01 | -0.12 | ||
2067 | 17.30 | 13.28 | -4.02 | ---- | 0.13 | 0.01 | -0.12 | ||
2068 | 17.35 | 13.29 | -4.06 | ---- | 0.13 | 0.01 | -0.12 | ||
2069 | 17.40 | 13.29 | -4.11 | ---- | 0.13 | 0.01 | -0.12 | ||
2070 | 17.46 | 13.29 | -4.16 | ---- | 0.13 | 0.01 | -0.12 | ||
2071 | 17.50 | 13.30 | -4.21 | ---- | 0.13 | 0.01 | -0.12 | ||
2072 | 17.54 | 13.30 | -4.25 | ---- | 0.13 | 0.01 | -0.12 | ||
2073 | 17.58 | 13.30 | -4.28 | ---- | 0.13 | 0.01 | -0.12 | ||
2074 | 17.61 | 13.30 | -4.31 | ---- | 0.13 | 0.01 | -0.12 | ||
2075 | 17.64 | 13.30 | -4.33 | ---- | 0.13 | 0.01 | -0.12 | ||
2076 | 17.65 | 13.31 | -4.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2077 | 17.66 | 13.31 | -4.35 | ---- | 0.13 | 0.01 | -0.12 | ||
2078 | 17.66 | 13.31 | -4.35 | ---- | 0.13 | 0.01 | -0.12 | ||
2079 | 17.65 | 13.31 | -4.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2080 | 17.64 | 13.31 | -4.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2081 | 17.64 | 13.31 | -4.33 | ---- | 0.13 | 0.01 | -0.12 | ||
2082 | 17.64 | 13.30 | -4.33 | ---- | 0.13 | 0.01 | -0.12 | ||
2083 | 17.64 | 13.31 | -4.34 | ---- | 0.13 | 0.01 | -0.12 | ||
2084 | 17.66 | 13.31 | -4.35 | ---- | 0.13 | 0.01 | -0.12 | ||
2085 | 17.68 | 13.31 | -4.38 | ---- | 0.13 | 0.01 | -0.12 | ||
2086 | 17.71 | 13.31 | -4.40 | ---- | 0.13 | 0.01 | -0.12 | ||
2087 | 17.75 | 13.31 | -4.44 | ---- | 0.13 | 0.01 | -0.12 | ||
2088 | 17.79 | 13.31 | -4.48 | ---- | 0.13 | 0.01 | -0.12 | ||
2089 | 17.83 | 13.32 | -4.52 | ---- | 0.13 | 0.01 | -0.12 | ||
2090 | 17.88 | 13.32 | -4.56 | ---- | 0.13 | 0.01 | -0.12 | ||
2091 | 17.93 | 13.32 | -4.61 | ---- | 0.13 | 0.01 | -0.13 | ||
2092 | 17.98 | 13.32 | -4.65 | ---- | 0.13 | 0.01 | -0.13 |
  | Summarized Estimates |
||||||||
  | |||||||||
  |
Proposal |
  |
Change from Current Law |
||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
Based on Intermediate Assumptions of the 2017 Trustees Report. | |||||||||
2017-2091 | 16.79% | 13.85% | -2.95% | 2034 | 0.13% | 0.01% | -0.12% | ||
  | |||||||||
1 Under current law, the year of Trust
Fund reserve depletion is 2034. |
Privacy Policy
| Website Policies
& Other Important Information
| Site Map Last reviewed or modified July 13, 2017 |