Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
Increase the number of years used to calculate benefits for retirees and survivors (but not for disabled workers) from 35 to 38, phased in over the years 2015-2019.

 

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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9612.89-1.07
292
0.000.000.00
201713.9612.91-1.05
277
-0.010.000.01
201814.0012.93-1.07
263
-0.020.000.02
201914.1212.94-1.17
249
-0.030.000.03
202014.2912.96-1.33
234
-0.040.000.04
202114.4412.98-1.46
220
-0.060.000.06
202214.6613.01-1.65
205
-0.080.000.07
202314.9113.03-1.88
190
-0.100.000.09
202415.1613.05-2.11
174
-0.12-0.010.11
202515.4013.06-2.34
158
-0.14-0.010.13
202615.6313.08-2.55
142
-0.16-0.010.15
202715.8513.10-2.75
125
-0.18-0.010.17
202816.0513.11-2.94
108
-0.20-0.010.19
202916.2213.12-3.10
91
-0.22-0.010.20
203016.3713.13-3.24
72
-0.23-0.010.22
203116.5013.14-3.35
54
-0.25-0.010.24
203216.6013.15-3.45
34
-0.26-0.010.25
203316.6813.16-3.52
14
-0.28-0.010.26
203416.7413.17-3.58
----
-0.29-0.010.28
203516.7913.17-3.61
----
-0.30-0.020.29
203616.8113.17-3.64
----
-0.32-0.020.30
203716.8213.18-3.64
----
-0.33-0.020.31
203816.8013.18-3.62
----
-0.34-0.020.32
203916.7713.18-3.59
----
-0.34-0.020.33
204016.7413.18-3.56
----
-0.35-0.020.33
204116.6913.18-3.51
----
-0.36-0.020.34
204216.6513.18-3.47
----
-0.36-0.020.34
204316.6113.18-3.43
----
-0.37-0.020.35
204416.5813.18-3.40
----
-0.37-0.020.35
204516.5613.18-3.38
----
-0.38-0.020.36
204616.5513.18-3.37
----
-0.38-0.020.36
204716.5313.18-3.35
----
-0.39-0.020.37
204816.5113.18-3.33
----
-0.39-0.020.37
204916.5013.18-3.32
----
-0.39-0.020.37
205016.5013.18-3.31
----
-0.40-0.020.37
205116.5013.18-3.32
----
-0.40-0.020.38
205216.5113.18-3.33
----
-0.40-0.020.38
205316.5413.19-3.35
----
-0.40-0.020.38
205416.5713.19-3.38
----
-0.40-0.020.38
205516.6113.19-3.42
----
-0.41-0.020.38
205616.6513.19-3.46
----
-0.41-0.020.39
205716.7013.20-3.50
----
-0.41-0.020.39
205816.7513.20-3.55
----
-0.41-0.020.39
205916.8013.21-3.59
----
-0.41-0.020.39
206016.8413.21-3.64
----
-0.41-0.020.39
206116.8913.21-3.68
----
-0.42-0.020.39
206216.9413.21-3.72
----
-0.42-0.020.39
206316.9813.22-3.77
----
-0.42-0.020.40
206417.0313.22-3.81
----
-0.42-0.020.40
206517.0813.22-3.85
----
-0.42-0.020.40
206617.1313.23-3.90
----
-0.42-0.020.40
206717.1713.23-3.94
----
-0.42-0.020.40
206817.2213.23-3.99
----
-0.42-0.020.40
206917.2713.24-4.03
----
-0.42-0.020.40
207017.3113.24-4.08
----
-0.43-0.020.40
207117.3613.24-4.11
----
-0.43-0.020.40
207217.3913.24-4.15
----
-0.43-0.020.40
207317.4213.25-4.17
----
-0.43-0.020.40
207417.4413.25-4.19
----
-0.43-0.020.40
207517.4513.25-4.21
----
-0.43-0.020.40
207617.4613.25-4.21
----
-0.43-0.020.40
207717.4713.25-4.22
----
-0.43-0.020.40
207817.4713.25-4.22
----
-0.43-0.020.40
207917.4713.25-4.22
----
-0.43-0.020.40
208017.4813.25-4.23
----
-0.43-0.020.40
208117.4913.25-4.24
----
-0.43-0.020.40
208217.5113.25-4.26
----
-0.43-0.020.40
208317.5413.25-4.29
----
-0.43-0.020.40
208417.5713.26-4.32
----
-0.43-0.020.40
208517.6213.26-4.36
----
-0.43-0.020.40
208617.6613.26-4.40
----
-0.43-0.020.40
208717.7113.26-4.45
----
-0.43-0.020.41
208817.7613.27-4.49
----
-0.43-0.020.41
208917.8113.27-4.54
----
-0.43-0.020.41



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2014 Trustees Report.
2014-2088 16.47% 13.87% -2.59%
2033
-0.30% -0.02% 0.29%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified September 18, 2014