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:
Progressive indexing (30th percentile) of PIA factors beginning with individuals newly eligible for OASI benefits in 2019, continuing through 2056, and resuming in 2077: Create a new bend point at the 30th percentile of the AIME distribution of newly retired workers. Maintain current-law benefits for earners at the 30th percentile and below. Reduce the 32 and 15 percent factors above the 30th percentile such that the initial benefit for a worker with AIME equal to the taxable maximum is reduced by 1.21 percent per year as compared to current law (for the years that progressive indexing applies). Disabled workers are: (a) not affected prior to normal retirement age; and (b) subject to a proportional reduction in benefits, based on the worker's years of disability, upon conversion to retired-worker beneficiary status.

 

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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.8612.96-0.90
277
0.000.000.00
201913.9912.97-1.02
262
0.000.000.00
202014.1312.98-1.15
246
0.000.000.00
202114.2713.00-1.26
232
-0.010.000.01
202214.4813.03-1.45
216
-0.010.000.01
202314.7413.06-1.68
200
-0.020.000.02
202414.9913.09-1.90
183
-0.030.000.03
202515.2413.11-2.13
166
-0.040.000.04
202615.4113.12-2.28
150
-0.060.000.06
202715.5613.14-2.42
134
-0.090.000.08
202815.7013.15-2.55
117
-0.12-0.010.11
202915.8213.16-2.66
101
-0.15-0.010.14
203015.9213.17-2.75
85
-0.18-0.010.17
203116.0013.18-2.82
69
-0.22-0.010.21
203216.0613.18-2.88
52
-0.27-0.010.25
203316.1013.19-2.91
35
-0.31-0.020.29
203416.1013.19-2.91
17
-0.36-0.020.34
203516.0913.19-2.89
----
-0.41-0.020.39
203616.0913.20-2.90
----
-0.46-0.030.44
203716.0813.20-2.88
----
-0.52-0.030.49
203816.0413.20-2.84
----
-0.57-0.030.54
203915.9813.20-2.78
----
-0.63-0.040.59
204015.9013.19-2.71
----
-0.69-0.040.65
204115.8113.19-2.62
----
-0.75-0.040.71
204215.7213.19-2.54
----
-0.81-0.050.76
204315.6313.18-2.44
----
-0.87-0.050.82
204415.5313.18-2.35
----
-0.94-0.050.89
204515.4413.17-2.27
----
-1.01-0.060.95
204615.3513.17-2.18
----
-1.07-0.061.01
204715.2613.17-2.09
----
-1.14-0.061.08
204815.1713.16-2.01
----
-1.22-0.071.15
204915.0813.16-1.92
----
-1.29-0.071.21
205015.0013.15-1.84
----
-1.36-0.081.28
205114.9313.15-1.77
----
-1.43-0.081.35
205214.8613.15-1.71
----
-1.51-0.091.42
205314.8113.15-1.66
----
-1.59-0.091.50
205414.7613.15-1.62
----
-1.66-0.091.57
205514.7213.14-1.58
----
-1.74-0.101.64
205614.6913.14-1.54
----
-1.82-0.101.72
205714.6613.14-1.51
----
-1.90-0.111.79
205814.6313.14-1.49
----
-1.98-0.111.87
205914.6013.14-1.46
----
-2.06-0.121.94
206014.5813.14-1.44
----
-2.13-0.122.01
206114.5513.14-1.41
----
-2.20-0.132.08
206214.5313.14-1.39
----
-2.27-0.132.14
206314.5213.14-1.38
----
-2.34-0.132.21
206414.5013.14-1.36
----
-2.40-0.142.27
206514.4913.14-1.35
----
-2.46-0.142.32
206614.4913.14-1.35
----
-2.52-0.142.38
206714.4813.14-1.35
----
-2.58-0.152.43
206814.4913.14-1.35
----
-2.63-0.152.48
206914.4913.14-1.35
----
-2.68-0.152.52
207014.5013.14-1.35
----
-2.72-0.162.57
207114.5013.14-1.36
----
-2.76-0.162.61
207214.5013.14-1.36
----
-2.80-0.162.64
207314.5013.14-1.36
----
-2.84-0.162.68
207414.5013.14-1.36
----
-2.87-0.172.71
207514.4913.14-1.35
----
-2.90-0.172.73
207614.4813.14-1.34
----
-2.92-0.172.75
207714.4713.14-1.32
----
-2.94-0.172.77
207814.4513.14-1.31
----
-2.96-0.172.79
207914.4313.14-1.29
----
-2.97-0.172.80
208014.4113.14-1.27
----
-2.99-0.172.82
208114.4013.14-1.26
----
-3.00-0.172.83
208214.3913.14-1.25
----
-3.02-0.172.84
208314.3913.14-1.25
----
-3.03-0.182.86
208414.3913.14-1.25
----
-3.05-0.182.88
208514.3913.14-1.25
----
-3.08-0.182.90
208614.4013.14-1.26
----
-3.11-0.182.93
208714.4113.14-1.27
----
-3.14-0.182.96
208814.4213.14-1.28
----
-3.17-0.182.99
208914.4313.14-1.29
----
-3.20-0.193.02
209014.4313.14-1.29
----
-3.24-0.193.06
209114.4413.14-1.30
----
-3.28-0.193.09



 

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 2016 Trustees Report.
2016-2090 15.11% 13.77% -1.34%
2034
-1.39% -0.08% 1.31%
 
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 June 16, 2016