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:
Reduce benefits by 3 percent for those newly eligible for benefits in 2015 and later.

 

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
201513.9612.92-1.04
306
0.000.000.00
201613.9512.89-1.06
292
-0.020.000.02
201713.9412.91-1.03
278
-0.030.000.03
201813.9712.93-1.04
264
-0.050.000.05
201914.0812.94-1.14
250
-0.070.000.07
202014.2412.96-1.28
236
-0.090.000.09
202114.3812.98-1.41
222
-0.120.000.11
202214.5913.00-1.59
208
-0.14-0.010.14
202314.8413.02-1.81
193
-0.17-0.010.16
202415.0813.04-2.04
178
-0.19-0.010.18
202515.3313.06-2.26
162
-0.22-0.010.21
202615.5513.08-2.47
146
-0.24-0.010.23
202715.7613.09-2.67
129
-0.26-0.010.25
202815.9613.11-2.85
113
-0.28-0.010.27
202916.1313.12-3.01
96
-0.30-0.010.29
203016.2813.13-3.15
78
-0.32-0.010.31
203116.4013.14-3.26
59
-0.34-0.020.33
203216.5013.15-3.35
41
-0.36-0.020.34
203316.5813.16-3.42
21
-0.38-0.020.36
203416.6413.16-3.48
1
-0.39-0.020.37
203516.6913.17-3.52
----
-0.40-0.020.38
203616.7113.17-3.54
----
-0.42-0.020.40
203716.7213.17-3.54
----
-0.43-0.020.41
203816.7013.18-3.52
----
-0.44-0.020.42
203916.6713.18-3.49
----
-0.45-0.020.43
204016.6313.18-3.46
----
-0.45-0.020.43
204116.5913.18-3.41
----
-0.46-0.020.44
204216.5513.17-3.37
----
-0.47-0.020.44
204316.5113.17-3.33
----
-0.47-0.020.45
204416.4813.17-3.30
----
-0.48-0.020.45
204516.4613.17-3.28
----
-0.48-0.020.46
204616.4413.18-3.27
----
-0.49-0.020.46
204716.4313.18-3.25
----
-0.49-0.020.47
204816.4113.18-3.24
----
-0.49-0.020.47
204916.4013.18-3.22
----
-0.49-0.020.47
205016.3913.18-3.22
----
-0.50-0.020.47
205116.4013.18-3.22
----
-0.50-0.020.47
205216.4113.18-3.23
----
-0.50-0.020.47
205316.4413.18-3.25
----
-0.50-0.020.48
205416.4713.18-3.28
----
-0.50-0.020.48
205516.5113.19-3.32
----
-0.50-0.020.48
205616.5513.19-3.36
----
-0.51-0.030.48
205716.6013.19-3.41
----
-0.51-0.030.48
205816.6513.20-3.45
----
-0.51-0.030.49
205916.7013.20-3.49
----
-0.51-0.030.49
206016.7413.20-3.54
----
-0.51-0.030.49
206116.7913.21-3.58
----
-0.52-0.030.49
206216.8413.21-3.62
----
-0.52-0.030.49
206316.8813.21-3.67
----
-0.52-0.030.49
206416.9313.22-3.71
----
-0.52-0.030.50
206516.9713.22-3.75
----
-0.52-0.030.50
206617.0213.22-3.80
----
-0.52-0.030.50
206717.0713.23-3.84
----
-0.53-0.030.50
206817.1213.23-3.89
----
-0.53-0.030.50
206917.1613.23-3.93
----
-0.53-0.030.50
207017.2113.23-3.97
----
-0.53-0.030.50
207117.2513.24-4.01
----
-0.53-0.030.51
207217.2813.24-4.04
----
-0.53-0.030.51
207317.3113.24-4.07
----
-0.53-0.030.51
207417.3313.24-4.09
----
-0.53-0.030.51
207517.3513.24-4.10
----
-0.54-0.030.51
207617.3513.25-4.11
----
-0.54-0.030.51
207717.3613.25-4.11
----
-0.54-0.030.51
207817.3613.25-4.11
----
-0.54-0.030.51
207917.3613.25-4.11
----
-0.54-0.030.51
208017.3713.25-4.12
----
-0.54-0.030.51
208117.3813.25-4.13
----
-0.54-0.030.51
208217.4013.25-4.15
----
-0.54-0.030.51
208317.4313.25-4.18
----
-0.54-0.030.51
208417.4613.25-4.21
----
-0.54-0.030.51
208517.5013.25-4.25
----
-0.54-0.030.51
208617.5513.26-4.29
----
-0.54-0.030.51
208717.6013.26-4.34
----
-0.54-0.030.52
208817.6513.26-4.38
----
-0.55-0.030.52
208917.7013.26-4.43
----
-0.55-0.030.52



 

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 16.38% 13.87% -2.51%
2034
-0.39% -0.02% 0.37%
 
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