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 | 13.70 | 12.95 | -0.75 | 273 | 0.00 | 0.00 | 0.00 | ||
2020 | 13.85 | 12.96 | -0.89 | 259 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.02 | 12.99 | -1.03 | 245 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.26 | 13.02 | -1.23 | 230 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.54 | 13.05 | -1.50 | 215 | 0.00 | 0.00 | 0.00 | ||
2024 | 14.83 | 13.08 | -1.74 | 199 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.10 | 13.26 | -1.84 | 182 | 0.00 | 0.16 | 0.16 | ||
2026 | 15.37 | 13.30 | -2.07 | 166 | -0.00 | 0.17 | 0.17 | ||
2027 | 15.62 | 13.32 | -2.30 | 150 | -0.00 | 0.17 | 0.17 | ||
2028 | 15.85 | 13.33 | -2.52 | 133 | 0.00 | 0.17 | 0.17 | ||
2029 | 16.07 | 13.35 | -2.72 | 116 | 0.00 | 0.17 | 0.17 | ||
2030 | 16.27 | 13.36 | -2.90 | 99 | 0.00 | 0.17 | 0.17 | ||
2031 | 16.45 | 13.38 | -3.07 | 81 | 0.00 | 0.17 | 0.17 | ||
2032 | 16.61 | 13.39 | -3.22 | 63 | 0.00 | 0.17 | 0.17 | ||
2033 | 16.74 | 13.40 | -3.35 | 45 | 0.00 | 0.17 | 0.16 | ||
2034 | 16.85 | 13.40 | -3.45 | 25 | 0.00 | 0.17 | 0.16 | ||
2035 | 16.93 | 13.41 | -3.52 | 6 | 0.01 | 0.17 | 0.16 | ||
2036 | 17.00 | 13.41 | -3.58 | ---- | 0.01 | 0.17 | 0.16 | ||
2037 | 17.03 | 13.42 | -3.61 | ---- | 0.01 | 0.17 | 0.16 | ||
2038 | 17.03 | 13.42 | -3.61 | ---- | 0.01 | 0.17 | 0.16 | ||
2039 | 17.01 | 13.42 | -3.59 | ---- | 0.01 | 0.17 | 0.16 | ||
2040 | 16.97 | 13.42 | -3.56 | ---- | 0.01 | 0.17 | 0.16 | ||
2041 | 16.93 | 13.42 | -3.51 | ---- | 0.01 | 0.17 | 0.16 | ||
2042 | 16.88 | 13.41 | -3.46 | ---- | 0.02 | 0.17 | 0.16 | ||
2043 | 16.82 | 13.41 | -3.41 | ---- | 0.02 | 0.17 | 0.15 | ||
2044 | 16.78 | 13.41 | -3.37 | ---- | 0.02 | 0.17 | 0.15 | ||
2045 | 16.74 | 13.41 | -3.33 | ---- | 0.02 | 0.17 | 0.15 | ||
2046 | 16.70 | 13.41 | -3.29 | ---- | 0.02 | 0.17 | 0.15 | ||
2047 | 16.67 | 13.41 | -3.26 | ---- | 0.02 | 0.17 | 0.15 | ||
2048 | 16.64 | 13.41 | -3.24 | ---- | 0.03 | 0.17 | 0.15 | ||
2049 | 16.62 | 13.40 | -3.21 | ---- | 0.03 | 0.17 | 0.14 | ||
2050 | 16.60 | 13.40 | -3.19 | ---- | 0.03 | 0.17 | 0.14 | ||
2051 | 16.59 | 13.40 | -3.18 | ---- | 0.03 | 0.17 | 0.14 | ||
2052 | 16.59 | 13.41 | -3.18 | ---- | 0.03 | 0.17 | 0.14 | ||
2053 | 16.60 | 13.41 | -3.20 | ---- | 0.04 | 0.17 | 0.14 | ||
2054 | 16.63 | 13.41 | -3.22 | ---- | 0.04 | 0.17 | 0.14 | ||
2055 | 16.66 | 13.41 | -3.25 | ---- | 0.04 | 0.17 | 0.13 | ||
2056 | 16.70 | 13.41 | -3.28 | ---- | 0.04 | 0.17 | 0.13 | ||
2057 | 16.74 | 13.42 | -3.32 | ---- | 0.04 | 0.18 | 0.13 | ||
2058 | 16.79 | 13.42 | -3.37 | ---- | 0.05 | 0.18 | 0.13 | ||
2059 | 16.83 | 13.43 | -3.41 | ---- | 0.05 | 0.18 | 0.13 | ||
2060 | 16.88 | 13.43 | -3.45 | ---- | 0.05 | 0.18 | 0.12 | ||
2061 | 16.93 | 13.43 | -3.50 | ---- | 0.05 | 0.18 | 0.12 | ||
2062 | 16.98 | 13.44 | -3.54 | ---- | 0.06 | 0.18 | 0.12 | ||
2063 | 17.03 | 13.44 | -3.59 | ---- | 0.06 | 0.18 | 0.12 | ||
2064 | 17.08 | 13.44 | -3.63 | ---- | 0.06 | 0.18 | 0.12 | ||
2065 | 17.13 | 13.45 | -3.68 | ---- | 0.06 | 0.18 | 0.12 | ||
2066 | 17.18 | 13.45 | -3.73 | ---- | 0.06 | 0.18 | 0.11 | ||
2067 | 17.24 | 13.45 | -3.78 | ---- | 0.07 | 0.18 | 0.11 | ||
2068 | 17.29 | 13.46 | -3.83 | ---- | 0.07 | 0.18 | 0.11 | ||
2069 | 17.35 | 13.46 | -3.88 | ---- | 0.07 | 0.18 | 0.11 | ||
2070 | 17.40 | 13.46 | -3.93 | ---- | 0.07 | 0.18 | 0.11 | ||
2071 | 17.45 | 13.47 | -3.98 | ---- | 0.07 | 0.18 | 0.11 | ||
2072 | 17.49 | 13.47 | -4.02 | ---- | 0.08 | 0.18 | 0.10 | ||
2073 | 17.53 | 13.47 | -4.05 | ---- | 0.08 | 0.18 | 0.10 | ||
2074 | 17.56 | 13.48 | -4.08 | ---- | 0.08 | 0.18 | 0.10 | ||
2075 | 17.58 | 13.48 | -4.11 | ---- | 0.08 | 0.18 | 0.10 | ||
2076 | 17.60 | 13.48 | -4.12 | ---- | 0.08 | 0.18 | 0.10 | ||
2077 | 17.61 | 13.48 | -4.13 | ---- | 0.08 | 0.18 | 0.10 | ||
2078 | 17.61 | 13.48 | -4.13 | ---- | 0.08 | 0.18 | 0.10 | ||
2079 | 17.60 | 13.48 | -4.12 | ---- | 0.08 | 0.18 | 0.10 | ||
2080 | 17.60 | 13.48 | -4.11 | ---- | 0.08 | 0.18 | 0.10 | ||
2081 | 17.59 | 13.48 | -4.11 | ---- | 0.09 | 0.18 | 0.10 | ||
2082 | 17.59 | 13.48 | -4.11 | ---- | 0.09 | 0.18 | 0.10 | ||
2083 | 17.60 | 13.48 | -4.12 | ---- | 0.09 | 0.18 | 0.10 | ||
2084 | 17.61 | 13.48 | -4.13 | ---- | 0.09 | 0.18 | 0.10 | ||
2085 | 17.64 | 13.48 | -4.15 | ---- | 0.09 | 0.18 | 0.10 | ||
2086 | 17.67 | 13.48 | -4.18 | ---- | 0.09 | 0.18 | 0.10 | ||
2087 | 17.70 | 13.49 | -4.22 | ---- | 0.09 | 0.18 | 0.10 | ||
2088 | 17.75 | 13.49 | -4.26 | ---- | 0.09 | 0.18 | 0.10 | ||
2089 | 17.79 | 13.49 | -4.30 | ---- | 0.09 | 0.18 | 0.10 | ||
2090 | 17.84 | 13.50 | -4.34 | ---- | 0.09 | 0.18 | 0.09 | ||
2091 | 17.89 | 13.50 | -4.39 | ---- | 0.09 | 0.18 | 0.09 | ||
2092 | 17.93 | 13.50 | -4.43 | ---- | 0.09 | 0.18 | 0.09 |
  | 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 | 16.70% | 13.99% | -2.71% | 2035 | 0.04% | 0.15% | 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 |