| 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 | 13.99 | 12.93 | -1.06 | 263 | -0.03 | 0.00 | 0.03 | ||
| 2019 | 14.09 | 12.94 | -1.14 | 249 | -0.06 | 0.00 | 0.06 | ||
| 2020 | 14.24 | 12.95 | -1.28 | 235 | -0.09 | 0.00 | 0.09 | ||
| 2021 | 14.38 | 12.98 | -1.40 | 222 | -0.12 | -0.01 | 0.12 | ||
| 2022 | 14.58 | 13.00 | -1.58 | 207 | -0.15 | -0.01 | 0.15 | ||
| 2023 | 14.82 | 13.02 | -1.80 | 193 | -0.18 | -0.01 | 0.18 | ||
| 2024 | 15.06 | 13.04 | -2.02 | 177 | -0.22 | -0.01 | 0.20 | ||
| 2025 | 15.30 | 13.06 | -2.24 | 162 | -0.24 | -0.01 | 0.23 | ||
| 2026 | 15.52 | 13.07 | -2.44 | 146 | -0.27 | -0.01 | 0.26 | ||
| 2027 | 15.73 | 13.09 | -2.64 | 130 | -0.30 | -0.01 | 0.29 | ||
| 2028 | 15.92 | 13.10 | -2.81 | 113 | -0.33 | -0.02 | 0.31 | ||
| 2029 | 16.08 | 13.12 | -2.97 | 97 | -0.35 | -0.02 | 0.34 | ||
| 2030 | 16.23 | 13.13 | -3.10 | 79 | -0.38 | -0.02 | 0.36 | ||
| 2031 | 16.35 | 13.14 | -3.21 | 61 | -0.40 | -0.02 | 0.38 | ||
| 2032 | 16.44 | 13.15 | -3.30 | 42 | -0.42 | -0.02 | 0.40 | ||
| 2033 | 16.51 | 13.15 | -3.36 | 23 | -0.44 | -0.02 | 0.42 | ||
| 2034 | 16.58 | 13.16 | -3.42 | 3 | -0.46 | -0.02 | 0.43 | ||
| 2035 | 16.62 | 13.16 | -3.45 | ---- | -0.47 | -0.02 | 0.45 | ||
| 2036 | 16.64 | 13.17 | -3.47 | ---- | -0.49 | -0.03 | 0.46 | ||
| 2037 | 16.64 | 13.17 | -3.47 | ---- | -0.50 | -0.03 | 0.47 | ||
| 2038 | 16.63 | 13.17 | -3.46 | ---- | -0.51 | -0.03 | 0.49 | ||
| 2039 | 16.60 | 13.17 | -3.43 | ---- | -0.52 | -0.03 | 0.49 | ||
| 2040 | 16.56 | 13.17 | -3.39 | ---- | -0.53 | -0.03 | 0.50 | ||
| 2041 | 16.51 | 13.17 | -3.34 | ---- | -0.54 | -0.03 | 0.51 | ||
| 2042 | 16.47 | 13.17 | -3.30 | ---- | -0.54 | -0.03 | 0.51 | ||
| 2043 | 16.44 | 13.17 | -3.27 | ---- | -0.54 | -0.03 | 0.52 | ||
| 2044 | 16.41 | 13.17 | -3.24 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2045 | 16.39 | 13.17 | -3.22 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2046 | 16.38 | 13.17 | -3.21 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2047 | 16.36 | 13.17 | -3.19 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2048 | 16.35 | 13.17 | -3.18 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2049 | 16.34 | 13.17 | -3.17 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2050 | 16.34 | 13.17 | -3.17 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2051 | 16.35 | 13.17 | -3.17 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2052 | 16.36 | 13.18 | -3.19 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2053 | 16.39 | 13.18 | -3.21 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2054 | 16.43 | 13.18 | -3.24 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2055 | 16.47 | 13.18 | -3.28 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2056 | 16.52 | 13.19 | -3.33 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2057 | 16.57 | 13.19 | -3.37 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2058 | 16.61 | 13.19 | -3.42 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2059 | 16.66 | 13.20 | -3.46 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2060 | 16.71 | 13.20 | -3.51 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2061 | 16.76 | 13.20 | -3.55 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2062 | 16.80 | 13.21 | -3.59 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2063 | 16.85 | 13.21 | -3.64 | ---- | -0.55 | -0.03 | 0.52 | ||
| 2064 | 16.89 | 13.21 | -3.68 | ---- | -0.56 | -0.03 | 0.53 | ||
| 2065 | 16.94 | 13.22 | -3.72 | ---- | -0.56 | -0.03 | 0.53 | ||
| 2066 | 16.99 | 13.22 | -3.77 | ---- | -0.56 | -0.03 | 0.53 | ||
| 2067 | 17.03 | 13.22 | -3.81 | ---- | -0.56 | -0.03 | 0.53 | ||
| 2068 | 17.08 | 13.23 | -3.85 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2069 | 17.12 | 13.23 | -3.90 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2070 | 17.17 | 13.23 | -3.94 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2071 | 17.21 | 13.23 | -3.97 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2072 | 17.24 | 13.24 | -4.01 | ---- | -0.58 | -0.03 | 0.55 | ||
| 2073 | 17.27 | 13.24 | -4.03 | ---- | -0.58 | -0.03 | 0.55 | ||
| 2074 | 17.29 | 13.24 | -4.05 | ---- | -0.58 | -0.03 | 0.55 | ||
| 2075 | 17.30 | 13.24 | -4.06 | ---- | -0.58 | -0.03 | 0.55 | ||
| 2076 | 17.31 | 13.24 | -4.07 | ---- | -0.58 | -0.03 | 0.55 | ||
| 2077 | 17.31 | 13.24 | -4.07 | ---- | -0.59 | -0.03 | 0.55 | ||
| 2078 | 17.31 | 13.24 | -4.07 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2079 | 17.31 | 13.24 | -4.07 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2080 | 17.31 | 13.24 | -4.07 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2081 | 17.33 | 13.24 | -4.08 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2082 | 17.35 | 13.24 | -4.10 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2083 | 17.37 | 13.24 | -4.13 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2084 | 17.41 | 13.25 | -4.16 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2085 | 17.45 | 13.25 | -4.20 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2086 | 17.50 | 13.25 | -4.24 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2087 | 17.54 | 13.25 | -4.29 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2088 | 17.60 | 13.26 | -4.34 | ---- | -0.60 | -0.03 | 0.56 | ||
| 2089 | 17.65 | 13.26 | -4.39 | ---- | -0.60 | -0.03 | 0.56 | ||
|   | 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 | 16.34% | 13.87% | -2.47% | 2034 | -0.43% | -0.02% | 0.41% | ||
|   | |||||||||
| 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 |