| 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 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 | 13.98 | 12.97 | -1.01 | 262 | -0.01 | 0.00 | 0.01 | ||
| 2020 | 14.10 | 12.99 | -1.12 | 247 | -0.03 | 0.01 | 0.03 | ||
| 2021 | 14.21 | 13.01 | -1.20 | 233 | -0.06 | 0.01 | 0.07 | ||
| 2022 | 14.41 | 13.05 | -1.36 | 218 | -0.09 | 0.01 | 0.10 | ||
| 2023 | 14.65 | 13.07 | -1.58 | 202 | -0.10 | 0.01 | 0.12 | ||
| 2024 | 14.91 | 13.11 | -1.80 | 186 | -0.12 | 0.02 | 0.13 | ||
| 2025 | 15.16 | 13.13 | -2.03 | 170 | -0.13 | 0.02 | 0.14 | ||
| 2026 | 15.33 | 13.14 | -2.19 | 154 | -0.14 | 0.01 | 0.16 | ||
| 2027 | 15.49 | 13.16 | -2.34 | 139 | -0.16 | 0.01 | 0.17 | ||
| 2028 | 15.65 | 13.17 | -2.48 | 123 | -0.17 | 0.01 | 0.18 | ||
| 2029 | 15.79 | 13.18 | -2.61 | 107 | -0.18 | 0.01 | 0.19 | ||
| 2030 | 15.91 | 13.19 | -2.72 | 91 | -0.19 | 0.01 | 0.20 | ||
| 2031 | 16.02 | 13.20 | -2.82 | 75 | -0.20 | 0.01 | 0.21 | ||
| 2032 | 16.11 | 13.21 | -2.90 | 58 | -0.21 | 0.01 | 0.22 | ||
| 2033 | 16.18 | 13.21 | -2.97 | 41 | -0.23 | 0.01 | 0.24 | ||
| 2034 | 16.22 | 13.22 | -3.00 | 23 | -0.24 | 0.01 | 0.25 | ||
| 2035 | 16.24 | 13.22 | -3.02 | 6 | -0.26 | 0.01 | 0.26 | ||
| 2036 | 16.29 | 13.23 | -3.07 | ---- | -0.26 | 0.00 | 0.27 | ||
| 2037 | 16.33 | 13.23 | -3.10 | ---- | -0.27 | 0.00 | 0.28 | ||
| 2038 | 16.33 | 13.23 | -3.10 | ---- | -0.28 | 0.00 | 0.28 | ||
| 2039 | 16.32 | 13.23 | -3.09 | ---- | -0.29 | 0.00 | 0.29 | ||
| 2040 | 16.29 | 13.23 | -3.06 | ---- | -0.30 | 0.00 | 0.30 | ||
| 2041 | 16.25 | 13.23 | -3.02 | ---- | -0.31 | 0.00 | 0.31 | ||
| 2042 | 16.21 | 13.23 | -2.97 | ---- | -0.33 | 0.00 | 0.33 | ||
| 2043 | 16.16 | 13.23 | -2.93 | ---- | -0.34 | 0.00 | 0.34 | ||
| 2044 | 16.11 | 13.23 | -2.88 | ---- | -0.36 | 0.00 | 0.36 | ||
| 2045 | 16.08 | 13.23 | -2.85 | ---- | -0.37 | 0.00 | 0.37 | ||
| 2046 | 16.04 | 13.23 | -2.81 | ---- | -0.39 | 0.00 | 0.38 | ||
| 2047 | 16.00 | 13.23 | -2.77 | ---- | -0.40 | 0.00 | 0.40 | ||
| 2048 | 15.97 | 13.23 | -2.74 | ---- | -0.42 | 0.00 | 0.41 | ||
| 2049 | 15.94 | 13.23 | -2.71 | ---- | -0.43 | -0.01 | 0.43 | ||
| 2050 | 15.91 | 13.23 | -2.68 | ---- | -0.45 | -0.01 | 0.44 | ||
| 2051 | 15.89 | 13.23 | -2.67 | ---- | -0.47 | -0.01 | 0.46 | ||
| 2052 | 15.89 | 13.23 | -2.66 | ---- | -0.48 | -0.01 | 0.48 | ||
| 2053 | 15.89 | 13.23 | -2.66 | ---- | -0.50 | -0.01 | 0.49 | ||
| 2054 | 15.90 | 13.23 | -2.67 | ---- | -0.52 | -0.01 | 0.51 | ||
| 2055 | 15.92 | 13.23 | -2.69 | ---- | -0.54 | -0.01 | 0.53 | ||
| 2056 | 15.95 | 13.23 | -2.71 | ---- | -0.56 | -0.01 | 0.55 | ||
| 2057 | 15.98 | 13.24 | -2.74 | ---- | -0.58 | -0.01 | 0.56 | ||
| 2058 | 16.01 | 13.24 | -2.77 | ---- | -0.59 | -0.01 | 0.58 | ||
| 2059 | 16.05 | 13.24 | -2.81 | ---- | -0.61 | -0.02 | 0.59 | ||
| 2060 | 16.08 | 13.25 | -2.84 | ---- | -0.62 | -0.02 | 0.61 | ||
| 2061 | 16.12 | 13.25 | -2.87 | ---- | -0.64 | -0.02 | 0.62 | ||
| 2062 | 16.16 | 13.25 | -2.90 | ---- | -0.65 | -0.02 | 0.63 | ||
| 2063 | 16.19 | 13.25 | -2.94 | ---- | -0.66 | -0.02 | 0.65 | ||
| 2064 | 16.23 | 13.26 | -2.97 | ---- | -0.68 | -0.02 | 0.66 | ||
| 2065 | 16.27 | 13.26 | -3.01 | ---- | -0.69 | -0.02 | 0.67 | ||
| 2066 | 16.31 | 13.26 | -3.04 | ---- | -0.70 | -0.02 | 0.68 | ||
| 2067 | 16.35 | 13.27 | -3.08 | ---- | -0.71 | -0.02 | 0.69 | ||
| 2068 | 16.39 | 13.27 | -3.12 | ---- | -0.73 | -0.02 | 0.70 | ||
| 2069 | 16.43 | 13.27 | -3.16 | ---- | -0.74 | -0.02 | 0.71 | ||
| 2070 | 16.47 | 13.27 | -3.19 | ---- | -0.75 | -0.02 | 0.73 | ||
| 2071 | 16.51 | 13.28 | -3.23 | ---- | -0.76 | -0.02 | 0.73 | ||
| 2072 | 16.54 | 13.28 | -3.26 | ---- | -0.77 | -0.02 | 0.74 | ||
| 2073 | 16.57 | 13.28 | -3.29 | ---- | -0.77 | -0.02 | 0.75 | ||
| 2074 | 16.59 | 13.28 | -3.31 | ---- | -0.78 | -0.03 | 0.75 | ||
| 2075 | 16.61 | 13.28 | -3.33 | ---- | -0.78 | -0.03 | 0.75 | ||
| 2076 | 16.62 | 13.28 | -3.34 | ---- | -0.78 | -0.03 | 0.75 | ||
| 2077 | 16.63 | 13.29 | -3.34 | ---- | -0.78 | -0.03 | 0.76 | ||
| 2078 | 16.62 | 13.28 | -3.34 | ---- | -0.79 | -0.03 | 0.76 | ||
| 2079 | 16.62 | 13.28 | -3.33 | ---- | -0.79 | -0.03 | 0.76 | ||
| 2080 | 16.61 | 13.28 | -3.32 | ---- | -0.79 | -0.03 | 0.77 | ||
| 2081 | 16.60 | 13.28 | -3.32 | ---- | -0.80 | -0.03 | 0.77 | ||
| 2082 | 16.60 | 13.28 | -3.32 | ---- | -0.81 | -0.03 | 0.78 | ||
| 2083 | 16.61 | 13.28 | -3.32 | ---- | -0.81 | -0.03 | 0.78 | ||
| 2084 | 16.62 | 13.29 | -3.34 | ---- | -0.82 | -0.03 | 0.79 | ||
| 2085 | 16.64 | 13.29 | -3.36 | ---- | -0.83 | -0.03 | 0.80 | ||
| 2086 | 16.67 | 13.29 | -3.38 | ---- | -0.83 | -0.03 | 0.80 | ||
| 2087 | 16.71 | 13.29 | -3.41 | ---- | -0.84 | -0.03 | 0.81 | ||
| 2088 | 16.74 | 13.29 | -3.45 | ---- | -0.84 | -0.03 | 0.81 | ||
| 2089 | 16.78 | 13.30 | -3.49 | ---- | -0.85 | -0.03 | 0.82 | ||
| 2090 | 16.83 | 13.30 | -3.53 | ---- | -0.85 | -0.03 | 0.82 | ||
| 2091 | 16.87 | 13.30 | -3.57 | ---- | -0.85 | -0.03 | 0.83 | ||
|   | 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 | 16.06% | 13.84% | -2.22% | 2035 | -0.44% | -0.01% | 0.44% | ||
|   | |||||||||
| 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 |