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 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
201613.8812.88-0.99
298
0.000.000.00
201713.8812.91-0.97
281
-0.020.000.02
201813.9412.93-1.00
265
-0.030.000.03
201914.0412.95-1.09
250
-0.050.000.05
202014.1612.96-1.20
235
-0.070.000.07
202114.2512.98-1.27
221
-0.090.000.09
202214.4013.01-1.40
207
-0.120.000.11
202314.5913.03-1.56
193
-0.14-0.010.13
202414.7913.06-1.74
178
-0.16-0.010.16
202514.9813.07-1.91
164
-0.19-0.010.18
202615.1513.09-2.07
149
-0.21-0.010.20
202715.3313.10-2.22
135
-0.23-0.010.22
202815.5013.12-2.38
120
-0.25-0.010.24
202915.6613.13-2.53
105
-0.27-0.010.26
203015.8013.14-2.66
90
-0.29-0.010.28
203115.9313.15-2.78
74
-0.31-0.010.30
203216.0413.16-2.88
57
-0.33-0.020.32
203316.1313.17-2.96
40
-0.35-0.020.33
203416.1913.17-3.01
23
-0.36-0.020.35
203516.2413.18-3.06
5
-0.38-0.020.36
203616.2913.18-3.10
----
-0.39-0.020.37
203716.3113.19-3.12
----
-0.40-0.020.38
203816.3113.19-3.12
----
-0.42-0.020.40
203916.3013.19-3.11
----
-0.43-0.020.40
204016.2813.19-3.08
----
-0.43-0.020.41
204116.2513.19-3.05
----
-0.44-0.020.42
204216.2213.19-3.02
----
-0.45-0.020.43
204316.1813.19-2.99
----
-0.46-0.020.43
204416.1513.19-2.96
----
-0.46-0.020.44
204516.1313.19-2.94
----
-0.47-0.020.44
204616.1013.19-2.91
----
-0.47-0.020.45
204716.0813.19-2.89
----
-0.48-0.020.45
204816.0713.19-2.88
----
-0.48-0.020.45
204916.0613.19-2.86
----
-0.48-0.020.46
205016.0613.20-2.86
----
-0.48-0.020.46
205116.0713.20-2.87
----
-0.49-0.020.46
205216.0913.20-2.89
----
-0.49-0.020.46
205316.1113.20-2.91
----
-0.49-0.030.47
205416.1513.20-2.95
----
-0.49-0.030.47
205516.1913.21-2.99
----
-0.49-0.030.47
205616.2413.21-3.03
----
-0.50-0.030.47
205716.2913.22-3.08
----
-0.50-0.030.47
205816.3513.22-3.13
----
-0.50-0.030.48
205916.4013.22-3.17
----
-0.50-0.030.48
206016.4513.23-3.22
----
-0.51-0.030.48
206116.5013.23-3.27
----
-0.51-0.030.48
206216.5513.23-3.31
----
-0.51-0.030.48
206316.6013.24-3.36
----
-0.51-0.030.48
206416.6513.24-3.41
----
-0.51-0.030.49
206516.7013.24-3.46
----
-0.51-0.030.49
206616.7613.25-3.51
----
-0.52-0.030.49
206716.8113.25-3.56
----
-0.52-0.030.49
206816.8713.25-3.62
----
-0.52-0.030.49
206916.9213.26-3.67
----
-0.52-0.030.49
207016.9813.26-3.72
----
-0.52-0.030.50
207117.0313.26-3.76
----
-0.53-0.030.50
207217.0713.27-3.80
----
-0.53-0.030.50
207317.1113.27-3.84
----
-0.53-0.030.50
207417.1313.27-3.86
----
-0.53-0.030.50
207517.1513.27-3.88
----
-0.53-0.030.50
207617.1713.27-3.89
----
-0.53-0.030.50
207717.1713.27-3.90
----
-0.53-0.030.50
207817.1813.28-3.90
----
-0.53-0.030.50
207917.1813.28-3.90
----
-0.53-0.030.50
208017.1813.28-3.90
----
-0.53-0.030.50
208117.1813.28-3.91
----
-0.53-0.030.50
208217.2013.28-3.92
----
-0.53-0.030.50
208317.2213.28-3.94
----
-0.53-0.030.50
208417.2413.28-3.96
----
-0.53-0.030.50
208517.2813.28-3.99
----
-0.53-0.030.51
208617.3113.28-4.03
----
-0.53-0.030.51
208717.3513.29-4.06
----
-0.54-0.030.51
208817.3913.29-4.10
----
-0.54-0.030.51
208917.4313.29-4.14
----
-0.54-0.030.51
209017.4713.29-4.18
----
-0.54-0.030.51



 

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 16.16% 13.84% -2.31%
2035
-0.39% -0.02% 0.37%
 
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