| 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 | |||
| 2013 | 13.95 | 12.69 | -1.26 | 330 | 0.00 | 0.00 | 0.00 | ||
| 2014 | 14.04 | 13.90 | -0.13 | 315 | 0.00 | 1.07 | 1.07 | ||
| 2015 | 13.97 | 14.04 | 0.07 | 308 | 0.00 | 1.17 | 1.17 | ||
| 2016 | 13.91 | 14.08 | 0.17 | 301 | 0.00 | 1.20 | 1.20 | ||
| 2017 | 13.88 | 14.11 | 0.23 | 294 | 0.00 | 1.21 | 1.21 | ||
| 2018 | 13.91 | 14.13 | 0.22 | 288 | 0.00 | 1.20 | 1.20 | ||
| 2019 | 14.06 | 14.14 | 0.09 | 283 | 0.00 | 1.19 | 1.19 | ||
| 2020 | 14.25 | 14.15 | -0.11 | 277 | 0.00 | 1.18 | 1.18 | ||
| 2021 | 14.44 | 14.17 | -0.27 | 271 | 0.00 | 1.17 | 1.18 | ||
| 2022 | 14.70 | 14.19 | -0.51 | 263 | 0.00 | 1.17 | 1.17 | ||
| 2023 | 14.97 | 14.21 | -0.75 | 255 | 0.00 | 1.17 | 1.17 | ||
| 2024 | 15.22 | 14.23 | -1.00 | 247 | 0.00 | 1.17 | 1.17 | ||
| 2025 | 15.47 | 14.24 | -1.23 | 238 | -0.01 | 1.17 | 1.18 | ||
| 2026 | 15.70 | 14.25 | -1.45 | 229 | -0.01 | 1.17 | 1.18 | ||
| 2027 | 15.92 | 14.27 | -1.65 | 219 | -0.01 | 1.17 | 1.18 | ||
| 2028 | 16.13 | 14.28 | -1.84 | 209 | -0.01 | 1.17 | 1.18 | ||
| 2029 | 16.32 | 14.29 | -2.02 | 198 | -0.01 | 1.17 | 1.18 | ||
| 2030 | 16.48 | 14.30 | -2.18 | 187 | -0.01 | 1.17 | 1.18 | ||
| 2031 | 16.62 | 14.31 | -2.31 | 175 | -0.01 | 1.17 | 1.18 | ||
| 2032 | 16.74 | 14.32 | -2.42 | 163 | -0.01 | 1.17 | 1.19 | ||
| 2033 | 16.84 | 14.33 | -2.51 | 150 | -0.01 | 1.17 | 1.19 | ||
| 2034 | 16.92 | 14.33 | -2.58 | 137 | -0.02 | 1.17 | 1.19 | ||
| 2035 | 16.96 | 14.34 | -2.63 | 123 | -0.02 | 1.17 | 1.19 | ||
| 2036 | 16.99 | 14.34 | -2.65 | 109 | -0.02 | 1.17 | 1.19 | ||
| 2037 | 17.01 | 14.34 | -2.66 | 95 | -0.02 | 1.17 | 1.19 | ||
| 2038 | 17.00 | 14.35 | -2.65 | 81 | -0.02 | 1.17 | 1.19 | ||
| 2039 | 16.97 | 14.35 | -2.63 | 67 | -0.02 | 1.17 | 1.20 | ||
| 2040 | 16.94 | 14.35 | -2.60 | 53 | -0.02 | 1.18 | 1.20 | ||
| 2041 | 16.91 | 14.35 | -2.56 | 38 | -0.02 | 1.18 | 1.20 | ||
| 2042 | 16.87 | 14.35 | -2.52 | 24 | -0.02 | 1.18 | 1.20 | ||
| 2043 | 16.84 | 14.35 | -2.49 | 10 | -0.03 | 1.18 | 1.20 | ||
| 2044 | 16.82 | 14.35 | -2.47 | ---- | -0.03 | 1.18 | 1.20 | ||
| 2045 | 16.80 | 14.35 | -2.45 | ---- | -0.03 | 1.18 | 1.20 | ||
| 2046 | 16.79 | 14.35 | -2.44 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2047 | 16.78 | 14.35 | -2.43 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2048 | 16.76 | 14.35 | -2.41 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2049 | 16.75 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2050 | 16.75 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2051 | 16.76 | 14.35 | -2.40 | ---- | -0.03 | 1.18 | 1.21 | ||
| 2052 | 16.77 | 14.35 | -2.42 | ---- | -0.04 | 1.18 | 1.22 | ||
| 2053 | 16.80 | 14.36 | -2.44 | ---- | -0.04 | 1.18 | 1.22 | ||
| 2054 | 16.83 | 14.36 | -2.47 | ---- | -0.04 | 1.18 | 1.22 | ||
| 2055 | 16.87 | 14.36 | -2.51 | ---- | -0.04 | 1.18 | 1.22 | ||
| 2056 | 16.92 | 14.37 | -2.55 | ---- | -0.04 | 1.18 | 1.22 | ||
| 2057 | 16.96 | 14.37 | -2.59 | ---- | -0.04 | 1.18 | 1.23 | ||
| 2058 | 17.01 | 14.37 | -2.63 | ---- | -0.04 | 1.18 | 1.23 | ||
| 2059 | 17.05 | 14.38 | -2.67 | ---- | -0.04 | 1.18 | 1.23 | ||
| 2060 | 17.10 | 14.38 | -2.72 | ---- | -0.05 | 1.18 | 1.23 | ||
| 2061 | 17.14 | 14.38 | -2.76 | ---- | -0.05 | 1.19 | 1.23 | ||
| 2062 | 17.18 | 14.39 | -2.79 | ---- | -0.05 | 1.19 | 1.23 | ||
| 2063 | 17.22 | 14.39 | -2.83 | ---- | -0.05 | 1.19 | 1.23 | ||
| 2064 | 17.26 | 14.39 | -2.87 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2065 | 17.31 | 14.40 | -2.91 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2066 | 17.35 | 14.40 | -2.95 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2067 | 17.40 | 14.40 | -3.00 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2068 | 17.44 | 14.41 | -3.04 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2069 | 17.49 | 14.41 | -3.08 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2070 | 17.53 | 14.41 | -3.12 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2071 | 17.57 | 14.42 | -3.16 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2072 | 17.60 | 14.42 | -3.19 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2073 | 17.63 | 14.42 | -3.21 | ---- | -0.05 | 1.19 | 1.24 | ||
| 2074 | 17.65 | 14.42 | -3.23 | ---- | -0.05 | 1.19 | 1.25 | ||
| 2075 | 17.67 | 14.42 | -3.24 | ---- | -0.05 | 1.19 | 1.25 | ||
| 2076 | 17.68 | 14.43 | -3.25 | ---- | -0.05 | 1.19 | 1.25 | ||
| 2077 | 17.68 | 14.43 | -3.26 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2078 | 17.69 | 14.43 | -3.26 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2079 | 17.70 | 14.43 | -3.27 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2080 | 17.71 | 14.43 | -3.28 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2081 | 17.72 | 14.43 | -3.29 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2082 | 17.75 | 14.43 | -3.32 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2083 | 17.78 | 14.44 | -3.35 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2084 | 17.82 | 14.44 | -3.38 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2085 | 17.86 | 14.44 | -3.42 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2086 | 17.91 | 14.44 | -3.47 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2087 | 17.96 | 14.45 | -3.51 | ---- | -0.05 | 1.20 | 1.25 | ||
| 2088 | 18.01 | 14.45 | -3.56 | ---- | -0.05 | 1.20 | 1.25 | ||
|   | 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 2013 Trustees Report. | |||||||||
| 2013-2087 | 16.57% | 15.04% | -1.53% | 2043 | -0.03% | 1.16% | 1.19% | ||
|   | |||||||||
| 1 Under present law, the year of Trust 
		Fund reserve depletion is 2033. | |||||||||
|  | Privacy Policy 
     | Website Policies
        & Other Important Information 
     | Site Map Last reviewed or modified September 11, 2013 |