| 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 | |||
| 2014 | 13.95 | 12.67 | -1.29 | 320 | 0.00 | 0.00 | 0.00 | ||
| 2015 | 13.97 | 12.92 | -1.05 | 306 | 0.00 | 0.00 | 0.00 | ||
| 2016 | 13.97 | 12.89 | -1.08 | 292 | 0.00 | 0.00 | 0.00 | ||
| 2017 | 13.97 | 12.91 | -1.06 | 277 | 0.00 | 0.00 | 0.00 | ||
| 2018 | 14.02 | 12.93 | -1.08 | 262 | 0.00 | 0.00 | 0.00 | ||
| 2019 | 14.15 | 12.95 | -1.20 | 248 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 14.33 | 12.96 | -1.37 | 233 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.50 | 12.98 | -1.52 | 219 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.74 | 13.01 | -1.73 | 203 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.99 | 13.03 | -1.96 | 188 | -0.01 | 0.00 | 0.01 | ||
| 2024 | 15.25 | 13.05 | -2.20 | 171 | -0.02 | 0.00 | 0.02 | ||
| 2025 | 15.51 | 13.07 | -2.44 | 155 | -0.03 | 0.00 | 0.03 | ||
| 2026 | 15.74 | 13.09 | -2.66 | 138 | -0.05 | 0.00 | 0.05 | ||
| 2027 | 15.97 | 13.11 | -2.86 | 121 | -0.06 | 0.00 | 0.06 | ||
| 2028 | 16.17 | 13.12 | -3.05 | 103 | -0.07 | 0.00 | 0.07 | ||
| 2029 | 16.35 | 13.14 | -3.21 | 85 | -0.09 | 0.00 | 0.09 | ||
| 2030 | 16.50 | 13.15 | -3.35 | 66 | -0.10 | 0.00 | 0.10 | ||
| 2031 | 16.63 | 13.16 | -3.46 | 47 | -0.12 | 0.00 | 0.12 | ||
| 2032 | 16.72 | 13.17 | -3.55 | 27 | -0.15 | 0.00 | 0.15 | ||
| 2033 | 16.78 | 13.18 | -3.61 | 6 | -0.17 | 0.00 | 0.17 | ||
| 2034 | 16.84 | 13.18 | -3.66 | ---- | -0.19 | 0.00 | 0.20 | ||
| 2035 | 16.87 | 13.19 | -3.68 | ---- | -0.22 | 0.00 | 0.22 | ||
| 2036 | 16.89 | 13.19 | -3.70 | ---- | -0.23 | 0.00 | 0.24 | ||
| 2037 | 16.88 | 13.20 | -3.69 | ---- | -0.26 | 0.00 | 0.26 | ||
| 2038 | 16.85 | 13.20 | -3.65 | ---- | -0.29 | 0.00 | 0.29 | ||
| 2039 | 16.80 | 13.20 | -3.60 | ---- | -0.32 | 0.00 | 0.32 | ||
| 2040 | 16.74 | 13.20 | -3.54 | ---- | -0.35 | 0.00 | 0.35 | ||
| 2041 | 16.67 | 13.20 | -3.47 | ---- | -0.38 | 0.00 | 0.38 | ||
| 2042 | 16.60 | 13.20 | -3.40 | ---- | -0.41 | 0.00 | 0.41 | ||
| 2043 | 16.53 | 13.20 | -3.34 | ---- | -0.45 | 0.00 | 0.45 | ||
| 2044 | 16.47 | 13.20 | -3.28 | ---- | -0.48 | 0.00 | 0.48 | ||
| 2045 | 16.42 | 13.20 | -3.22 | ---- | -0.52 | 0.00 | 0.52 | ||
| 2046 | 16.37 | 13.20 | -3.17 | ---- | -0.56 | 0.00 | 0.56 | ||
| 2047 | 16.32 | 13.20 | -3.12 | ---- | -0.60 | 0.00 | 0.59 | ||
| 2048 | 16.27 | 13.20 | -3.07 | ---- | -0.63 | 0.00 | 0.63 | ||
| 2049 | 16.22 | 13.20 | -3.02 | ---- | -0.68 | 0.00 | 0.67 | ||
| 2050 | 16.17 | 13.20 | -2.97 | ---- | -0.72 | 0.00 | 0.71 | ||
| 2051 | 16.13 | 13.20 | -2.93 | ---- | -0.76 | 0.00 | 0.76 | ||
| 2052 | 16.11 | 13.20 | -2.90 | ---- | -0.81 | 0.00 | 0.80 | ||
| 2053 | 16.09 | 13.20 | -2.89 | ---- | -0.85 | 0.00 | 0.84 | ||
| 2054 | 16.08 | 13.21 | -2.88 | ---- | -0.89 | 0.00 | 0.88 | ||
| 2055 | 16.09 | 13.21 | -2.88 | ---- | -0.92 | 0.00 | 0.92 | ||
| 2056 | 16.10 | 13.21 | -2.89 | ---- | -0.96 | 0.00 | 0.95 | ||
| 2057 | 16.12 | 13.22 | -2.90 | ---- | -0.99 | 0.00 | 0.99 | ||
| 2058 | 16.13 | 13.22 | -2.91 | ---- | -1.03 | 0.00 | 1.02 | ||
| 2059 | 16.15 | 13.22 | -2.92 | ---- | -1.06 | -0.01 | 1.06 | ||
| 2060 | 16.16 | 13.22 | -2.93 | ---- | -1.10 | -0.01 | 1.09 | ||
| 2061 | 16.17 | 13.23 | -2.95 | ---- | -1.13 | -0.01 | 1.13 | ||
| 2062 | 16.19 | 13.23 | -2.96 | ---- | -1.17 | -0.01 | 1.16 | ||
| 2063 | 16.19 | 13.23 | -2.96 | ---- | -1.21 | -0.01 | 1.20 | ||
| 2064 | 16.20 | 13.23 | -2.97 | ---- | -1.25 | -0.01 | 1.24 | ||
| 2065 | 16.21 | 13.24 | -2.97 | ---- | -1.29 | -0.01 | 1.28 | ||
| 2066 | 16.21 | 13.24 | -2.97 | ---- | -1.33 | -0.01 | 1.32 | ||
| 2067 | 16.22 | 13.24 | -2.98 | ---- | -1.38 | -0.01 | 1.37 | ||
| 2068 | 16.23 | 13.25 | -2.99 | ---- | -1.41 | -0.01 | 1.40 | ||
| 2069 | 16.25 | 13.25 | -3.00 | ---- | -1.44 | -0.01 | 1.43 | ||
| 2070 | 16.27 | 13.25 | -3.02 | ---- | -1.47 | -0.01 | 1.46 | ||
| 2071 | 16.29 | 13.25 | -3.04 | ---- | -1.49 | -0.01 | 1.48 | ||
| 2072 | 16.30 | 13.26 | -3.04 | ---- | -1.52 | -0.01 | 1.51 | ||
| 2073 | 16.30 | 13.26 | -3.04 | ---- | -1.55 | -0.01 | 1.53 | ||
| 2074 | 16.29 | 13.26 | -3.03 | ---- | -1.58 | -0.01 | 1.57 | ||
| 2075 | 16.27 | 13.26 | -3.01 | ---- | -1.61 | -0.01 | 1.60 | ||
| 2076 | 16.23 | 13.25 | -2.98 | ---- | -1.66 | -0.02 | 1.64 | ||
| 2077 | 16.20 | 13.25 | -2.95 | ---- | -1.69 | -0.02 | 1.67 | ||
| 2078 | 16.17 | 13.25 | -2.92 | ---- | -1.73 | -0.02 | 1.70 | ||
| 2079 | 16.14 | 13.25 | -2.90 | ---- | -1.75 | -0.03 | 1.73 | ||
| 2080 | 16.13 | 13.25 | -2.88 | ---- | -1.78 | -0.03 | 1.75 | ||
| 2081 | 16.12 | 13.25 | -2.87 | ---- | -1.80 | -0.03 | 1.77 | ||
| 2082 | 16.12 | 13.25 | -2.87 | ---- | -1.82 | -0.03 | 1.79 | ||
| 2083 | 16.13 | 13.25 | -2.88 | ---- | -1.84 | -0.03 | 1.81 | ||
| 2084 | 16.14 | 13.25 | -2.89 | ---- | -1.86 | -0.03 | 1.83 | ||
| 2085 | 16.16 | 13.25 | -2.91 | ---- | -1.88 | -0.03 | 1.85 | ||
| 2086 | 16.19 | 13.26 | -2.94 | ---- | -1.90 | -0.03 | 1.87 | ||
| 2087 | 16.22 | 13.26 | -2.96 | ---- | -1.92 | -0.03 | 1.89 | ||
| 2088 | 16.25 | 13.26 | -2.99 | ---- | -1.94 | -0.03 | 1.91 | ||
| 2089 | 16.28 | 13.26 | -3.02 | ---- | -1.96 | -0.03 | 1.93 | ||
|   | 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 2014 Trustees Report. | |||||||||
| 2014-2088 | 16.09% | 13.88% | -2.20% | 2033 | -0.68% | -0.00% | 0.68% | ||
|   | |||||||||
| 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 18, 2014 |