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:
For the OASI and DI computation of the PIA, gradually reduce the maximum number of drop-out years from 5 to 0, phased in over the years 2017-2025.

 

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
201613.8812.88-1.00
298
0.000.000.00
201713.8912.91-0.98
280
0.000.000.00
201813.9612.94-1.03
264
-0.010.000.01
201914.0712.95-1.12
249
-0.010.000.01
202014.2012.96-1.24
234
-0.030.000.03
202114.3012.98-1.32
220
-0.040.000.04
202214.4613.01-1.45
205
-0.060.000.06
202314.6413.03-1.61
191
-0.080.000.08
202414.8413.06-1.79
176
-0.110.000.11
202515.0213.07-1.94
161
-0.15-0.010.14
202615.1813.09-2.09
147
-0.19-0.010.18
202715.3313.10-2.23
132
-0.23-0.010.22
202815.4813.12-2.37
118
-0.27-0.010.26
202915.6213.13-2.49
103
-0.31-0.010.30
203015.7413.14-2.61
88
-0.35-0.020.34
203115.8513.15-2.70
72
-0.39-0.020.37
203215.9413.16-2.79
56
-0.43-0.020.41
203316.0113.16-2.85
40
-0.47-0.020.44
203416.0513.17-2.88
23
-0.50-0.020.48
203516.0913.17-2.91
6
-0.53-0.030.51
203616.1113.18-2.94
----
-0.57-0.030.54
203716.1213.18-2.94
----
-0.60-0.030.57
203816.1113.18-2.93
----
-0.62-0.030.59
203916.0813.18-2.90
----
-0.65-0.030.62
204016.0413.18-2.86
----
-0.67-0.030.64
204115.9913.18-2.81
----
-0.70-0.030.66
204215.9513.18-2.77
----
-0.72-0.040.68
204315.9013.18-2.72
----
-0.74-0.040.70
204415.8613.18-2.68
----
-0.76-0.040.72
204515.8213.18-2.64
----
-0.78-0.040.74
204615.7813.18-2.60
----
-0.79-0.040.75
204715.7513.18-2.57
----
-0.81-0.040.77
204815.7313.18-2.55
----
-0.82-0.040.78
204915.7013.18-2.53
----
-0.84-0.040.79
205015.6913.18-2.52
----
-0.85-0.040.81
205115.6913.18-2.51
----
-0.86-0.040.82
205215.7013.18-2.52
----
-0.87-0.040.83
205315.7213.18-2.54
----
-0.88-0.040.84
205415.7513.18-2.57
----
-0.89-0.050.85
205515.7913.19-2.60
----
-0.90-0.050.86
205615.8313.19-2.64
----
-0.91-0.050.86
205715.8713.19-2.68
----
-0.92-0.050.87
205815.9213.20-2.72
----
-0.93-0.050.88
205915.9713.20-2.77
----
-0.93-0.050.88
206016.0113.20-2.81
----
-0.94-0.050.89
206116.0613.21-2.85
----
-0.94-0.050.90
206216.1113.21-2.90
----
-0.95-0.050.90
206316.1613.21-2.94
----
-0.95-0.050.90
206416.2013.22-2.99
----
-0.96-0.050.91
206516.2513.22-3.03
----
-0.96-0.050.91
206616.3113.22-3.08
----
-0.97-0.050.92
206716.3613.23-3.13
----
-0.97-0.050.92
206816.4113.23-3.18
----
-0.98-0.050.93
206916.4713.23-3.23
----
-0.98-0.050.93
207016.5213.24-3.28
----
-0.98-0.050.93
207116.5713.24-3.33
----
-0.99-0.050.94
207216.6113.24-3.36
----
-0.99-0.050.94
207316.6413.25-3.40
----
-0.99-0.050.94
207416.6713.25-3.42
----
-0.99-0.050.94
207516.6913.25-3.44
----
-1.00-0.050.94
207616.7013.25-3.45
----
-1.00-0.050.95
207716.7113.25-3.46
----
-1.00-0.050.95
207816.7113.25-3.46
----
-1.00-0.050.95
207916.7113.25-3.46
----
-1.00-0.050.95
208016.7113.25-3.46
----
-1.00-0.050.95
208116.7213.25-3.47
----
-1.00-0.050.95
208216.7313.25-3.48
----
-1.00-0.050.95
208316.7513.25-3.49
----
-1.00-0.050.95
208416.7713.25-3.52
----
-1.00-0.050.95
208516.8013.26-3.55
----
-1.00-0.050.95
208616.8413.26-3.58
----
-1.01-0.050.95
208716.8813.26-3.62
----
-1.01-0.050.96
208816.9213.26-3.65
----
-1.01-0.050.96
208916.9613.27-3.69
----
-1.01-0.050.96
209017.0013.27-3.73
----
-1.02-0.050.96



 

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%
2035
-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