| 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 | 12.83 | -1.20 | 315 | 0.00 | 0.00 | 0.00 | ||
| 2015 | 13.97 | 12.86 | -1.10 | 301 | 0.00 | 0.00 | 0.00 | ||
| 2016 | 13.91 | 13.27 | -0.64 | 286 | 0.00 | 0.39 | 0.39 | ||
| 2017 | 13.88 | 13.32 | -0.57 | 274 | 0.00 | 0.41 | 0.41 | ||
| 2018 | 13.91 | 13.34 | -0.57 | 263 | 0.00 | 0.41 | 0.41 | ||
| 2019 | 14.06 | 13.36 | -0.70 | 252 | 0.00 | 0.41 | 0.41 | ||
| 2020 | 14.26 | 13.37 | -0.88 | 242 | 0.00 | 0.40 | 0.40 | ||
| 2021 | 14.44 | 13.40 | -1.05 | 231 | 0.00 | 0.40 | 0.40 | ||
| 2022 | 14.70 | 13.43 | -1.28 | 219 | 0.00 | 0.40 | 0.40 | ||
| 2023 | 14.97 | 13.44 | -1.53 | 207 | 0.00 | 0.40 | 0.40 | ||
| 2024 | 15.23 | 13.46 | -1.77 | 194 | 0.00 | 0.40 | 0.40 | ||
| 2025 | 15.47 | 13.47 | -2.00 | 181 | 0.00 | 0.40 | 0.40 | ||
| 2026 | 15.71 | 13.49 | -2.22 | 167 | 0.00 | 0.40 | 0.40 | ||
| 2027 | 15.93 | 13.50 | -2.43 | 153 | 0.00 | 0.40 | 0.40 | ||
| 2028 | 16.13 | 13.51 | -2.62 | 138 | 0.00 | 0.40 | 0.40 | ||
| 2029 | 16.32 | 13.71 | -2.61 | 122 | 0.00 | 0.59 | 0.59 | ||
| 2030 | 16.49 | 13.73 | -2.76 | 107 | 0.00 | 0.60 | 0.60 | ||
| 2031 | 16.63 | 13.74 | -2.89 | 92 | 0.00 | 0.60 | 0.60 | ||
| 2032 | 16.75 | 13.75 | -3.00 | 75 | 0.00 | 0.60 | 0.60 | ||
| 2033 | 16.85 | 13.75 | -3.10 | 58 | 0.00 | 0.60 | 0.60 | ||
| 2034 | 16.93 | 13.76 | -3.17 | 41 | 0.00 | 0.60 | 0.60 | ||
| 2035 | 16.98 | 13.76 | -3.21 | 23 | -0.01 | 0.60 | 0.60 | ||
| 2036 | 17.00 | 13.77 | -3.24 | 5 | -0.01 | 0.60 | 0.61 | ||
| 2037 | 17.02 | 13.77 | -3.25 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2038 | 17.01 | 13.77 | -3.24 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2039 | 16.99 | 13.77 | -3.22 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2040 | 16.96 | 13.77 | -3.18 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2041 | 16.92 | 13.77 | -3.15 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2042 | 16.89 | 13.77 | -3.12 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2043 | 16.85 | 13.77 | -3.09 | ---- | -0.01 | 0.60 | 0.61 | ||
| 2044 | 16.83 | 13.86 | -2.97 | ---- | -0.01 | 0.69 | 0.70 | ||
| 2045 | 16.82 | 13.87 | -2.95 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2046 | 16.81 | 13.87 | -2.94 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2047 | 16.80 | 13.87 | -2.93 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2048 | 16.78 | 13.87 | -2.91 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2049 | 16.77 | 13.87 | -2.90 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2050 | 16.77 | 13.87 | -2.90 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2051 | 16.78 | 13.87 | -2.91 | ---- | -0.01 | 0.70 | 0.71 | ||
| 2052 | 16.79 | 13.87 | -2.92 | ---- | -0.01 | 0.70 | 0.72 | ||
| 2053 | 16.82 | 13.88 | -2.94 | ---- | -0.02 | 0.70 | 0.72 | ||
| 2054 | 16.85 | 14.06 | -2.79 | ---- | -0.02 | 0.89 | 0.90 | ||
| 2055 | 16.89 | 14.08 | -2.82 | ---- | -0.02 | 0.90 | 0.91 | ||
| 2056 | 16.94 | 14.08 | -2.86 | ---- | -0.02 | 0.90 | 0.91 | ||
| 2057 | 16.98 | 14.08 | -2.90 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2058 | 17.03 | 14.09 | -2.94 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2059 | 17.07 | 14.09 | -2.98 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2060 | 17.12 | 14.09 | -3.03 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2061 | 17.16 | 14.10 | -3.07 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2062 | 17.20 | 14.10 | -3.11 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2063 | 17.25 | 14.10 | -3.14 | ---- | -0.02 | 0.90 | 0.92 | ||
| 2064 | 17.29 | 14.29 | -3.00 | ---- | -0.02 | 1.08 | 1.11 | ||
| 2065 | 17.33 | 14.30 | -3.03 | ---- | -0.02 | 1.09 | 1.12 | ||
| 2066 | 17.38 | 14.30 | -3.07 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2067 | 17.42 | 14.31 | -3.12 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2068 | 17.47 | 14.31 | -3.16 | ---- | -0.03 | 1.09 | 1.12 | ||
| 2069 | 17.51 | 14.31 | -3.20 | ---- | -0.03 | 1.10 | 1.12 | ||
| 2070 | 17.56 | 14.32 | -3.24 | ---- | -0.03 | 1.10 | 1.12 | ||
| 2071 | 17.60 | 14.32 | -3.27 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2072 | 17.63 | 14.32 | -3.30 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2073 | 17.65 | 14.33 | -3.33 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2074 | 17.67 | 14.33 | -3.35 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2075 | 17.69 | 14.33 | -3.36 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2076 | 17.70 | 14.33 | -3.37 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2077 | 17.70 | 14.33 | -3.37 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2078 | 17.71 | 14.33 | -3.38 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2079 | 17.71 | 14.33 | -3.38 | ---- | -0.03 | 1.10 | 1.13 | ||
| 2080 | 17.73 | 14.33 | -3.39 | ---- | -0.03 | 1.10 | 1.14 | ||
| 2081 | 17.74 | 14.34 | -3.41 | ---- | -0.03 | 1.10 | 1.14 | ||
| 2082 | 17.77 | 14.34 | -3.43 | ---- | -0.03 | 1.10 | 1.14 | ||
| 2083 | 17.80 | 14.34 | -3.46 | ---- | -0.04 | 1.10 | 1.14 | ||
| 2084 | 17.84 | 14.34 | -3.49 | ---- | -0.04 | 1.10 | 1.14 | ||
| 2085 | 17.88 | 14.35 | -3.53 | ---- | -0.04 | 1.10 | 1.14 | ||
| 2086 | 17.93 | 14.35 | -3.58 | ---- | -0.04 | 1.10 | 1.14 | ||
| 2087 | 17.98 | 14.35 | -3.62 | ---- | -0.04 | 1.11 | 1.14 | ||
| 2088 | 18.03 | 14.36 | -3.67 | ---- | -0.04 | 1.11 | 1.14 | ||
|   | 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 | 16.58% | 14.57% | -2.02% | 2036 | -0.01% | 0.69% | 0.70% | ||
|   | |||||||||
| 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 |