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 5 percent for those newly eligible for benefits in 2016 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
201514.1312.82-1.31
308
0.000.000.00
201613.8712.88-0.99
298
-0.010.000.01
201713.8712.91-0.96
281
-0.030.000.03
201813.9212.93-0.98
265
-0.050.000.05
201914.0112.95-1.06
250
-0.080.000.08
202014.1112.96-1.15
236
-0.110.000.11
202114.1912.98-1.21
223
-0.15-0.010.15
202214.3313.00-1.32
209
-0.19-0.010.18
202314.4913.02-1.47
196
-0.23-0.010.22
202414.6913.05-1.63
181
-0.27-0.010.26
202514.8513.07-1.79
168
-0.31-0.010.30
202615.0113.08-1.93
154
-0.35-0.020.33
202715.1713.09-2.08
140
-0.39-0.020.37
202815.3313.11-2.22
127
-0.42-0.020.40
202915.4713.12-2.35
113
-0.46-0.020.44
203015.6013.13-2.47
98
-0.49-0.020.47
203115.7213.14-2.58
84
-0.52-0.020.50
203215.8213.15-2.67
68
-0.55-0.030.53
203315.9013.16-2.74
52
-0.58-0.030.55
203415.9513.16-2.78
36
-0.61-0.030.58
203515.9913.17-2.82
19
-0.63-0.030.60
203616.0313.17-2.85
2
-0.65-0.030.62
203716.0413.18-2.87
----
-0.67-0.030.64
203816.0413.18-2.86
----
-0.69-0.030.66
203916.0213.18-2.84
----
-0.71-0.040.67
204015.9913.18-2.81
----
-0.72-0.040.69
204115.9513.18-2.77
----
-0.74-0.040.70
204215.9213.18-2.74
----
-0.75-0.040.71
204315.8813.18-2.70
----
-0.76-0.040.72
204415.8513.18-2.67
----
-0.77-0.040.73
204515.8213.18-2.64
----
-0.78-0.040.74
204615.7913.18-2.61
----
-0.79-0.040.75
204715.7713.18-2.59
----
-0.79-0.040.75
204815.7513.18-2.57
----
-0.80-0.040.76
204915.7413.18-2.56
----
-0.80-0.040.76
205015.7413.18-2.56
----
-0.81-0.040.76
205115.7413.18-2.56
----
-0.81-0.040.77
205215.7613.18-2.58
----
-0.81-0.040.77
205315.7913.18-2.60
----
-0.82-0.040.78
205415.8213.19-2.63
----
-0.82-0.040.78
205515.8613.19-2.67
----
-0.82-0.040.78
205615.9113.19-2.72
----
-0.83-0.040.79
205715.9613.20-2.76
----
-0.83-0.040.79
205816.0113.20-2.81
----
-0.84-0.040.79
205916.0613.21-2.86
----
-0.84-0.040.80
206016.1113.21-2.90
----
-0.84-0.040.80
206116.1613.21-2.95
----
-0.85-0.040.80
206216.2113.22-2.99
----
-0.85-0.040.80
206316.2613.22-3.04
----
-0.85-0.040.81
206416.3113.22-3.09
----
-0.85-0.040.81
206516.3613.23-3.13
----
-0.86-0.040.81
206616.4113.23-3.18
----
-0.86-0.040.82
206716.4713.23-3.23
----
-0.86-0.040.82
206816.5213.24-3.29
----
-0.87-0.050.82
206916.5813.24-3.34
----
-0.87-0.050.82
207016.6313.24-3.39
----
-0.87-0.050.83
207116.6813.25-3.43
----
-0.88-0.050.83
207216.7213.25-3.47
----
-0.88-0.050.83
207316.7513.25-3.50
----
-0.88-0.050.83
207416.7813.25-3.53
----
-0.88-0.050.84
207516.8013.25-3.55
----
-0.88-0.050.84
207616.8113.26-3.56
----
-0.88-0.050.84
207716.8213.26-3.56
----
-0.88-0.050.84
207816.8213.26-3.57
----
-0.88-0.050.84
207916.8213.26-3.57
----
-0.88-0.050.84
208016.8213.26-3.57
----
-0.88-0.050.84
208116.8313.26-3.57
----
-0.88-0.050.84
208216.8413.26-3.58
----
-0.89-0.050.84
208316.8613.26-3.60
----
-0.89-0.050.84
208416.8913.26-3.63
----
-0.89-0.050.84
208516.9213.26-3.66
----
-0.89-0.050.84
208616.9513.26-3.69
----
-0.89-0.050.84
208716.9913.27-3.73
----
-0.89-0.050.85
208817.0313.27-3.76
----
-0.90-0.050.85
208917.0713.27-3.80
----
-0.90-0.050.85
209017.1213.27-3.84
----
-0.90-0.050.85



 

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 2015 Trustees Report.
2015-2089 15.90% 13.83% -2.07%
2036
-0.64% -0.03% 0.61%
 
1 Under present law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified September 1, 2015