| 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 | 13.99 | 12.97 | -1.02 | 262 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 14.13 | 12.98 | -1.15 | 246 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.27 | 13.00 | -1.27 | 231 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.49 | 13.03 | -1.46 | 216 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.75 | 13.06 | -1.69 | 200 | -0.01 | 0.00 | 0.01 | ||
| 2024 | 15.01 | 13.09 | -1.92 | 183 | -0.01 | 0.00 | 0.01 | ||
| 2025 | 15.27 | 13.11 | -2.16 | 166 | -0.02 | 0.00 | 0.02 | ||
| 2026 | 15.45 | 13.13 | -2.32 | 149 | -0.02 | 0.00 | 0.02 | ||
| 2027 | 15.62 | 13.14 | -2.48 | 132 | -0.03 | 0.00 | 0.03 | ||
| 2028 | 15.78 | 13.16 | -2.62 | 116 | -0.04 | 0.00 | 0.03 | ||
| 2029 | 15.92 | 13.17 | -2.76 | 99 | -0.04 | 0.00 | 0.04 | ||
| 2030 | 16.05 | 13.18 | -2.87 | 82 | -0.05 | 0.00 | 0.05 | ||
| 2031 | 16.16 | 13.19 | -2.97 | 65 | -0.06 | 0.00 | 0.06 | ||
| 2032 | 16.25 | 13.20 | -3.06 | 47 | -0.07 | 0.00 | 0.07 | ||
| 2033 | 16.32 | 13.20 | -3.12 | 29 | -0.09 | 0.00 | 0.09 | ||
| 2034 | 16.36 | 13.21 | -3.15 | 11 | -0.10 | 0.00 | 0.10 | ||
| 2035 | 16.37 | 13.21 | -3.16 | ---- | -0.12 | 0.00 | 0.12 | ||
| 2036 | 16.41 | 13.22 | -3.20 | ---- | -0.14 | 0.00 | 0.14 | ||
| 2037 | 16.44 | 13.22 | -3.22 | ---- | -0.16 | -0.01 | 0.16 | ||
| 2038 | 16.43 | 13.22 | -3.21 | ---- | -0.18 | -0.01 | 0.17 | ||
| 2039 | 16.41 | 13.22 | -3.18 | ---- | -0.20 | -0.01 | 0.20 | ||
| 2040 | 16.37 | 13.22 | -3.15 | ---- | -0.22 | -0.01 | 0.21 | ||
| 2041 | 16.32 | 13.22 | -3.10 | ---- | -0.24 | -0.01 | 0.23 | ||
| 2042 | 16.28 | 13.22 | -3.05 | ---- | -0.26 | -0.01 | 0.25 | ||
| 2043 | 16.22 | 13.22 | -3.00 | ---- | -0.28 | -0.01 | 0.27 | ||
| 2044 | 16.17 | 13.22 | -2.95 | ---- | -0.30 | -0.01 | 0.29 | ||
| 2045 | 16.12 | 13.22 | -2.90 | ---- | -0.33 | -0.01 | 0.31 | ||
| 2046 | 16.07 | 13.22 | -2.86 | ---- | -0.35 | -0.01 | 0.34 | ||
| 2047 | 16.02 | 13.22 | -2.81 | ---- | -0.38 | -0.01 | 0.36 | ||
| 2048 | 15.98 | 13.22 | -2.76 | ---- | -0.40 | -0.02 | 0.39 | ||
| 2049 | 15.94 | 13.21 | -2.72 | ---- | -0.43 | -0.02 | 0.42 | ||
| 2050 | 15.90 | 13.21 | -2.68 | ---- | -0.46 | -0.02 | 0.44 | ||
| 2051 | 15.87 | 13.21 | -2.65 | ---- | -0.49 | -0.02 | 0.47 | ||
| 2052 | 15.85 | 13.21 | -2.63 | ---- | -0.52 | -0.02 | 0.50 | ||
| 2053 | 15.84 | 13.22 | -2.62 | ---- | -0.55 | -0.02 | 0.53 | ||
| 2054 | 15.84 | 13.22 | -2.62 | ---- | -0.58 | -0.02 | 0.56 | ||
| 2055 | 15.85 | 13.22 | -2.63 | ---- | -0.61 | -0.02 | 0.59 | ||
| 2056 | 15.86 | 13.22 | -2.64 | ---- | -0.64 | -0.03 | 0.62 | ||
| 2057 | 15.88 | 13.22 | -2.66 | ---- | -0.67 | -0.03 | 0.65 | ||
| 2058 | 15.90 | 13.23 | -2.68 | ---- | -0.70 | -0.03 | 0.67 | ||
| 2059 | 15.93 | 13.23 | -2.70 | ---- | -0.73 | -0.03 | 0.70 | ||
| 2060 | 15.95 | 13.23 | -2.72 | ---- | -0.76 | -0.03 | 0.73 | ||
| 2061 | 15.97 | 13.23 | -2.74 | ---- | -0.79 | -0.03 | 0.75 | ||
| 2062 | 15.99 | 13.24 | -2.76 | ---- | -0.82 | -0.03 | 0.78 | ||
| 2063 | 16.01 | 13.24 | -2.78 | ---- | -0.84 | -0.04 | 0.81 | ||
| 2064 | 16.03 | 13.24 | -2.79 | ---- | -0.87 | -0.04 | 0.84 | ||
| 2065 | 16.05 | 13.24 | -2.81 | ---- | -0.90 | -0.04 | 0.86 | ||
| 2066 | 16.08 | 13.24 | -2.84 | ---- | -0.93 | -0.04 | 0.89 | ||
| 2067 | 16.11 | 13.25 | -2.86 | ---- | -0.95 | -0.04 | 0.91 | ||
| 2068 | 16.13 | 13.25 | -2.88 | ---- | -0.98 | -0.04 | 0.94 | ||
| 2069 | 16.15 | 13.25 | -2.90 | ---- | -1.01 | -0.04 | 0.97 | ||
| 2070 | 16.18 | 13.25 | -2.92 | ---- | -1.04 | -0.04 | 1.00 | ||
| 2071 | 16.18 | 13.25 | -2.93 | ---- | -1.08 | -0.05 | 1.03 | ||
| 2072 | 16.19 | 13.26 | -2.94 | ---- | -1.11 | -0.05 | 1.06 | ||
| 2073 | 16.20 | 13.26 | -2.95 | ---- | -1.14 | -0.05 | 1.09 | ||
| 2074 | 16.21 | 13.26 | -2.95 | ---- | -1.16 | -0.05 | 1.11 | ||
| 2075 | 16.21 | 13.26 | -2.96 | ---- | -1.18 | -0.05 | 1.13 | ||
| 2076 | 16.21 | 13.26 | -2.95 | ---- | -1.19 | -0.05 | 1.14 | ||
| 2077 | 16.21 | 13.26 | -2.95 | ---- | -1.20 | -0.05 | 1.15 | ||
| 2078 | 16.20 | 13.26 | -2.94 | ---- | -1.21 | -0.05 | 1.16 | ||
| 2079 | 16.18 | 13.26 | -2.93 | ---- | -1.22 | -0.05 | 1.17 | ||
| 2080 | 16.17 | 13.26 | -2.91 | ---- | -1.23 | -0.06 | 1.18 | ||
| 2081 | 16.17 | 13.26 | -2.91 | ---- | -1.23 | -0.06 | 1.18 | ||
| 2082 | 16.17 | 13.26 | -2.91 | ---- | -1.24 | -0.06 | 1.18 | ||
| 2083 | 16.17 | 13.26 | -2.91 | ---- | -1.25 | -0.06 | 1.20 | ||
| 2084 | 16.17 | 13.26 | -2.91 | ---- | -1.27 | -0.06 | 1.21 | ||
| 2085 | 16.18 | 13.26 | -2.92 | ---- | -1.29 | -0.06 | 1.23 | ||
| 2086 | 16.18 | 13.26 | -2.92 | ---- | -1.32 | -0.06 | 1.27 | ||
| 2087 | 16.19 | 13.26 | -2.93 | ---- | -1.35 | -0.06 | 1.29 | ||
| 2088 | 16.21 | 13.26 | -2.95 | ---- | -1.37 | -0.06 | 1.31 | ||
| 2089 | 16.24 | 13.26 | -2.98 | ---- | -1.39 | -0.06 | 1.33 | ||
| 2090 | 16.28 | 13.27 | -3.01 | ---- | -1.40 | -0.06 | 1.34 | ||
| 2091 | 16.32 | 13.27 | -3.05 | ---- | -1.40 | -0.06 | 1.34 | ||
|   | 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 | 15.98% | 13.82% | -2.15% | 2034 | -0.53% | -0.02% | 0.50% | ||
|   | |||||||||
| 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 October 3, 2016 |