| 
      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 | 13.37 | -0.62 | 262 | 0.00 | 0.40 | 0.40 | ||
| 2020 | 14.13 | 13.40 | -0.74 | 249 | 0.00 | 0.42 | 0.42 | ||
| 2021 | 14.27 | 13.42 | -0.85 | 237 | 0.00 | 0.41 | 0.42 | ||
| 2022 | 14.49 | 13.45 | -1.04 | 224 | 0.00 | 0.41 | 0.41 | ||
| 2023 | 14.76 | 13.47 | -1.29 | 210 | 0.00 | 0.41 | 0.41 | ||
| 2024 | 15.02 | 13.50 | -1.53 | 196 | 0.00 | 0.40 | 0.41 | ||
| 2025 | 15.28 | 13.51 | -1.77 | 181 | 0.00 | 0.40 | 0.40 | ||
| 2026 | 15.47 | 13.53 | -1.94 | 166 | 0.00 | 0.40 | 0.40 | ||
| 2027 | 15.65 | 13.54 | -2.10 | 152 | 0.00 | 0.40 | 0.40 | ||
| 2028 | 15.81 | 13.56 | -2.25 | 137 | 0.00 | 0.40 | 0.40 | ||
| 2029 | 15.96 | 13.57 | -2.39 | 122 | 0.00 | 0.40 | 0.40 | ||
| 2030 | 16.10 | 13.58 | -2.52 | 108 | 0.00 | 0.40 | 0.40 | ||
| 2031 | 16.22 | 13.59 | -2.63 | 93 | 0.00 | 0.40 | 0.40 | ||
| 2032 | 16.32 | 13.79 | -2.54 | 78 | 0.00 | 0.59 | 0.59 | ||
| 2033 | 16.40 | 13.80 | -2.60 | 63 | 0.00 | 0.60 | 0.60 | ||
| 2034 | 16.46 | 13.81 | -2.65 | 48 | 0.00 | 0.60 | 0.60 | ||
| 2035 | 16.49 | 13.81 | -2.68 | 33 | 0.00 | 0.60 | 0.60 | ||
| 2036 | 16.55 | 13.82 | -2.73 | 17 | 0.00 | 0.60 | 0.60 | ||
| 2037 | 16.59 | 13.82 | -2.77 | 1 | 0.00 | 0.60 | 0.60 | ||
| 2038 | 16.61 | 13.83 | -2.78 | ---- | -0.01 | 0.60 | 0.60 | ||
| 2039 | 16.60 | 13.83 | -2.77 | ---- | -0.01 | 0.60 | 0.60 | ||
| 2040 | 16.58 | 13.83 | -2.75 | ---- | -0.01 | 0.60 | 0.60 | ||
| 2041 | 16.56 | 13.83 | -2.73 | ---- | -0.01 | 0.60 | 0.60 | ||
| 2042 | 16.53 | 13.83 | -2.70 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2043 | 16.49 | 13.83 | -2.66 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2044 | 16.46 | 13.83 | -2.63 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2045 | 16.44 | 13.83 | -2.61 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2046 | 16.42 | 13.83 | -2.59 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2047 | 16.39 | 13.92 | -2.47 | ---- | -0.01 | 0.69 | 0.70 | ||
| 2048 | 16.37 | 13.93 | -2.45 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2049 | 16.36 | 13.93 | -2.43 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2050 | 16.35 | 13.93 | -2.42 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2051 | 16.35 | 13.93 | -2.42 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2052 | 16.36 | 13.93 | -2.43 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2053 | 16.38 | 13.93 | -2.45 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2054 | 16.41 | 13.94 | -2.47 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2055 | 16.45 | 13.94 | -2.51 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2056 | 16.49 | 13.94 | -2.55 | ---- | -0.02 | 0.70 | 0.71 | ||
| 2057 | 16.54 | 14.13 | -2.41 | ---- | -0.02 | 0.88 | 0.90 | ||
| 2058 | 16.59 | 14.15 | -2.44 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2059 | 16.64 | 14.15 | -2.49 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2060 | 16.69 | 14.15 | -2.53 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2061 | 16.74 | 14.16 | -2.58 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2062 | 16.79 | 14.16 | -2.63 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2063 | 16.84 | 14.17 | -2.67 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2064 | 16.88 | 14.17 | -2.71 | ---- | -0.02 | 0.89 | 0.91 | ||
| 2065 | 16.93 | 14.17 | -2.76 | ---- | -0.02 | 0.89 | 0.92 | ||
| 2066 | 16.98 | 14.18 | -2.81 | ---- | -0.02 | 0.89 | 0.92 | ||
| 2067 | 17.04 | 14.36 | -2.67 | ---- | -0.02 | 1.08 | 1.10 | ||
| 2068 | 17.09 | 14.38 | -2.71 | ---- | -0.02 | 1.09 | 1.11 | ||
| 2069 | 17.14 | 14.38 | -2.76 | ---- | -0.03 | 1.09 | 1.11 | ||
| 2070 | 17.19 | 14.38 | -2.81 | ---- | -0.03 | 1.09 | 1.11 | ||
| 2071 | 17.24 | 14.39 | -2.85 | ---- | -0.03 | 1.09 | 1.11 | ||
| 2072 | 17.28 | 14.39 | -2.89 | ---- | -0.03 | 1.09 | 1.11 | ||
| 2073 | 17.31 | 14.39 | -2.92 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2074 | 17.34 | 14.40 | -2.95 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2075 | 17.36 | 14.40 | -2.96 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2076 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2077 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2078 | 17.38 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2079 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2080 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2081 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2082 | 17.37 | 14.40 | -2.97 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2083 | 17.39 | 14.40 | -2.98 | ---- | -0.03 | 1.09 | 1.13 | ||
| 2084 | 17.41 | 14.41 | -3.00 | ---- | -0.03 | 1.09 | 1.13 | ||
| 2085 | 17.43 | 14.41 | -3.03 | ---- | -0.03 | 1.09 | 1.13 | ||
| 2086 | 17.47 | 14.41 | -3.06 | ---- | -0.04 | 1.09 | 1.13 | ||
| 2087 | 17.51 | 14.41 | -3.09 | ---- | -0.04 | 1.09 | 1.13 | ||
| 2088 | 17.55 | 14.42 | -3.13 | ---- | -0.04 | 1.09 | 1.13 | ||
| 2089 | 17.59 | 14.42 | -3.17 | ---- | -0.04 | 1.10 | 1.13 | ||
| 2090 | 17.64 | 14.42 | -3.22 | ---- | -0.04 | 1.10 | 1.13 | ||
| 2091 | 17.68 | 14.43 | -3.26 | ---- | -0.04 | 1.10 | 1.13 | ||
|   | 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 | 16.49% | 14.55% | -1.94% | 2037 | -0.01% | 0.70% | 0.72% | ||
|   | |||||||||
| 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  |