|
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 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 |