| 
      Skip to content Social Security Online  | 
    Actuarial Publications | |
| 
      | 
    
| 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  | 
    |||
| 2012 | 13.83 | 12.89 | -0.93 | 340 | 0.00 | 0.00 | 0.00 | ||
| 2013 | 13.95 | 12.83 | -1.12 | 329 | 0.00 | 0.00 | 0.00 | ||
| 2014 | 13.98 | 12.93 | -1.05 | 315 | 0.00 | 0.00 | 0.00 | ||
| 2015 | 13.97 | 12.95 | -1.01 | 302 | 0.00 | 0.00 | 0.00 | ||
| 2016 | 13.94 | 12.98 | -0.96 | 290 | 0.00 | 0.00 | 0.00 | ||
| 2017 | 13.91 | 13.01 | -0.91 | 277 | 0.00 | 0.00 | 0.00 | ||
| 2018 | 13.96 | 13.03 | -0.93 | 265 | 0.00 | 0.00 | 0.00 | ||
| 2019 | 14.13 | 13.05 | -1.08 | 253 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 14.37 | 13.07 | -1.30 | 240 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.65 | 13.11 | -1.55 | 227 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.97 | 13.13 | -1.84 | 212 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 15.28 | 13.14 | -2.14 | 197 | -0.01 | 0.00 | 0.01 | ||
| 2024 | 15.58 | 13.16 | -2.42 | 181 | -0.01 | 0.00 | 0.01 | ||
| 2025 | 15.86 | 13.18 | -2.68 | 165 | -0.02 | 0.00 | 0.02 | ||
| 2026 | 16.12 | 13.19 | -2.93 | 147 | -0.03 | 0.00 | 0.03 | ||
| 2027 | 16.38 | 13.21 | -3.17 | 130 | -0.04 | 0.00 | 0.03 | ||
| 2028 | 16.59 | 13.22 | -3.37 | 111 | -0.04 | 0.00 | 0.04 | ||
| 2029 | 16.78 | 13.24 | -3.54 | 92 | -0.05 | 0.00 | 0.05 | ||
| 2030 | 16.95 | 13.25 | -3.70 | 71 | -0.06 | 0.00 | 0.06 | ||
| 2031 | 17.07 | 13.26 | -3.82 | 51 | -0.07 | 0.00 | 0.07 | ||
| 2032 | 17.16 | 13.26 | -3.90 | 29 | -0.09 | 0.00 | 0.08 | ||
| 2033 | 17.23 | 13.27 | -3.96 | 7 | -0.10 | 0.00 | 0.10 | ||
| 2034 | 17.26 | 13.27 | -3.99 | ---- | -0.12 | 0.00 | 0.12 | ||
| 2035 | 17.27 | 13.27 | -4.00 | ---- | -0.14 | 0.00 | 0.13 | ||
| 2036 | 17.27 | 13.28 | -3.99 | ---- | -0.16 | 0.00 | 0.15 | ||
| 2037 | 17.25 | 13.28 | -3.97 | ---- | -0.18 | -0.01 | 0.17 | ||
| 2038 | 17.22 | 13.28 | -3.94 | ---- | -0.20 | -0.01 | 0.20 | ||
| 2039 | 17.16 | 13.28 | -3.89 | ---- | -0.23 | -0.01 | 0.22 | ||
| 2040 | 17.11 | 13.27 | -3.84 | ---- | -0.25 | -0.01 | 0.24 | ||
| 2041 | 17.05 | 13.27 | -3.78 | ---- | -0.27 | -0.01 | 0.26 | ||
| 2042 | 16.99 | 13.27 | -3.72 | ---- | -0.29 | -0.01 | 0.28 | ||
| 2043 | 16.93 | 13.27 | -3.66 | ---- | -0.31 | -0.01 | 0.30 | ||
| 2044 | 16.87 | 13.26 | -3.61 | ---- | -0.34 | -0.01 | 0.33 | ||
| 2045 | 16.82 | 13.26 | -3.56 | ---- | -0.37 | -0.01 | 0.35 | ||
| 2046 | 16.77 | 13.26 | -3.51 | ---- | -0.39 | -0.02 | 0.38 | ||
| 2047 | 16.72 | 13.26 | -3.46 | ---- | -0.42 | -0.02 | 0.40 | ||
| 2048 | 16.67 | 13.26 | -3.41 | ---- | -0.45 | -0.02 | 0.43 | ||
| 2049 | 16.62 | 13.26 | -3.36 | ---- | -0.48 | -0.02 | 0.46 | ||
| 2050 | 16.57 | 13.25 | -3.32 | ---- | -0.51 | -0.02 | 0.49 | ||
| 2051 | 16.53 | 13.25 | -3.28 | ---- | -0.54 | -0.02 | 0.52 | ||
| 2052 | 16.49 | 13.25 | -3.24 | ---- | -0.58 | -0.02 | 0.55 | ||
| 2053 | 16.47 | 13.25 | -3.22 | ---- | -0.61 | -0.02 | 0.58 | ||
| 2054 | 16.44 | 13.25 | -3.19 | ---- | -0.64 | -0.03 | 0.61 | ||
| 2055 | 16.43 | 13.25 | -3.18 | ---- | -0.67 | -0.03 | 0.64 | ||
| 2056 | 16.41 | 13.25 | -3.16 | ---- | -0.70 | -0.03 | 0.67 | ||
| 2057 | 16.40 | 13.25 | -3.15 | ---- | -0.72 | -0.03 | 0.69 | ||
| 2058 | 16.39 | 13.25 | -3.14 | ---- | -0.75 | -0.03 | 0.72 | ||
| 2059 | 16.37 | 13.25 | -3.12 | ---- | -0.78 | -0.03 | 0.74 | ||
| 2060 | 16.35 | 13.25 | -3.10 | ---- | -0.80 | -0.03 | 0.77 | ||
| 2061 | 16.33 | 13.25 | -3.08 | ---- | -0.83 | -0.04 | 0.79 | ||
| 2062 | 16.31 | 13.25 | -3.06 | ---- | -0.86 | -0.04 | 0.82 | ||
| 2063 | 16.29 | 13.25 | -3.04 | ---- | -0.89 | -0.04 | 0.85 | ||
| 2064 | 16.27 | 13.25 | -3.02 | ---- | -0.91 | -0.04 | 0.87 | ||
| 2065 | 16.26 | 13.25 | -3.01 | ---- | -0.94 | -0.04 | 0.90 | ||
| 2066 | 16.25 | 13.25 | -3.00 | ---- | -0.97 | -0.04 | 0.93 | ||
| 2067 | 16.24 | 13.25 | -2.99 | ---- | -1.00 | -0.04 | 0.96 | ||
| 2068 | 16.24 | 13.25 | -2.99 | ---- | -1.03 | -0.05 | 0.98 | ||
| 2069 | 16.24 | 13.25 | -2.99 | ---- | -1.06 | -0.05 | 1.01 | ||
| 2070 | 16.24 | 13.25 | -2.99 | ---- | -1.09 | -0.05 | 1.04 | ||
| 2071 | 16.23 | 13.25 | -2.98 | ---- | -1.12 | -0.05 | 1.07 | ||
| 2072 | 16.23 | 13.25 | -2.98 | ---- | -1.15 | -0.05 | 1.10 | ||
| 2073 | 16.22 | 13.25 | -2.97 | ---- | -1.18 | -0.05 | 1.13 | ||
| 2074 | 16.22 | 13.25 | -2.97 | ---- | -1.21 | -0.05 | 1.16 | ||
| 2075 | 16.22 | 13.25 | -2.97 | ---- | -1.24 | -0.06 | 1.19 | ||
| 2076 | 16.22 | 13.25 | -2.97 | ---- | -1.27 | -0.06 | 1.21 | ||
| 2077 | 16.22 | 13.25 | -2.97 | ---- | -1.29 | -0.06 | 1.24 | ||
| 2078 | 16.21 | 13.25 | -2.96 | ---- | -1.33 | -0.06 | 1.27 | ||
| 2079 | 16.21 | 13.25 | -2.96 | ---- | -1.36 | -0.06 | 1.30 | ||
| 2080 | 16.20 | 13.25 | -2.95 | ---- | -1.40 | -0.06 | 1.34 | ||
| 2081 | 16.19 | 13.25 | -2.94 | ---- | -1.45 | -0.06 | 1.38 | ||
| 2082 | 16.19 | 13.25 | -2.93 | ---- | -1.49 | -0.07 | 1.43 | ||
| 2083 | 16.19 | 13.25 | -2.93 | ---- | -1.53 | -0.07 | 1.46 | ||
| 2084 | 16.19 | 13.26 | -2.93 | ---- | -1.57 | -0.07 | 1.50 | ||
| 2085 | 16.20 | 13.26 | -2.94 | ---- | -1.60 | -0.07 | 1.53 | ||
| 2086 | 16.20 | 13.26 | -2.95 | ---- | -1.63 | -0.07 | 1.56 | ||
| 2087 | 16.21 | 13.26 | -2.96 | ---- | -1.66 | -0.07 | 1.58 | ||
|   | 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 2012 Trustees Report. | |||||||||
| 2012-2086 | 16.21% | 14.00% | -2.21% | 2033 | -0.47% | -0.02% | 0.45% | ||
|   | |||||||||
| 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 February 20, 2013  |