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:
Starting in 2019, provide a 5 percent uniform PIA increase 20 years after benefit eligibility. Phase in the PIA increase at 1 percent per year from the 16th through 20th years after eligibility. The full PIA increase is equal to 5 percent of the PIA of a worker assumed to have career-average earnings equal to the SSA average wage index.

 

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
201914.1312.97-1.16
259
0.150.01-0.14
202014.2912.99-1.30
243
0.150.01-0.15
202114.4313.01-1.42
227
0.160.01-0.15
202214.6513.04-1.61
211
0.160.01-0.15
202314.9313.07-1.86
194
0.170.01-0.16
202415.2013.10-2.10
176
0.170.01-0.16
202515.4713.12-2.35
158
0.180.01-0.17
202615.6613.14-2.52
140
0.190.01-0.18
202715.8413.15-2.69
123
0.190.01-0.18
202816.0113.17-2.85
105
0.200.01-0.19
202916.1713.18-2.99
87
0.200.01-0.19
203016.3113.19-3.12
69
0.210.01-0.20
203116.4413.20-3.23
51
0.210.01-0.20
203216.5413.21-3.33
32
0.220.01-0.21
203316.6313.22-3.41
12
0.220.01-0.21
203416.6913.22-3.47
----
0.230.01-0.22
203516.7313.23-3.50
----
0.230.01-0.22
203616.7913.23-3.56
----
0.240.01-0.23
203716.8413.24-3.60
----
0.240.01-0.23
203816.8613.24-3.62
----
0.250.01-0.24
203916.8713.24-3.62
----
0.260.01-0.24
204016.8513.25-3.60
----
0.260.01-0.25
204116.8313.25-3.58
----
0.260.01-0.25
204216.8013.25-3.56
----
0.270.01-0.25
204316.7713.25-3.52
----
0.270.01-0.26
204416.7413.25-3.50
----
0.270.01-0.26
204516.7213.25-3.48
----
0.270.01-0.26
204616.7013.25-3.45
----
0.270.01-0.26
204716.6813.25-3.43
----
0.280.01-0.26
204816.6613.25-3.41
----
0.280.02-0.26
204916.6413.25-3.40
----
0.280.02-0.26
205016.6313.25-3.39
----
0.280.02-0.26
205116.6313.25-3.39
----
0.280.02-0.26
205216.6513.25-3.40
----
0.270.02-0.26
205316.6713.25-3.42
----
0.270.01-0.26
205416.7013.25-3.44
----
0.270.01-0.26
205516.7313.26-3.48
----
0.270.01-0.26
205616.7813.26-3.52
----
0.270.01-0.26
205716.8313.27-3.56
----
0.270.01-0.26
205816.8813.27-3.61
----
0.270.01-0.26
205916.9313.27-3.66
----
0.270.01-0.26
206016.9813.28-3.70
----
0.270.02-0.26
206117.0313.28-3.75
----
0.280.02-0.26
206217.0813.28-3.80
----
0.280.02-0.26
206317.1413.29-3.85
----
0.280.02-0.26
206417.1913.29-3.90
----
0.280.02-0.27
206517.2413.30-3.94
----
0.280.02-0.27
206617.2913.30-3.99
----
0.290.02-0.27
206717.3513.30-4.05
----
0.290.02-0.27
206817.4113.31-4.10
----
0.290.02-0.28
206917.4613.31-4.15
----
0.300.02-0.28
207017.5213.31-4.20
----
0.300.02-0.28
207117.5713.32-4.25
----
0.300.02-0.29
207217.6113.32-4.29
----
0.310.02-0.29
207317.6513.32-4.32
----
0.310.02-0.29
207417.6813.33-4.35
----
0.310.02-0.29
207517.7013.33-4.38
----
0.310.02-0.29
207617.7213.33-4.39
----
0.310.02-0.30
207717.7213.33-4.40
----
0.320.02-0.30
207817.7313.33-4.40
----
0.320.02-0.30
207917.7213.33-4.39
----
0.320.02-0.30
208017.7213.33-4.39
----
0.320.02-0.30
208117.7213.33-4.39
----
0.320.02-0.30
208217.7313.33-4.40
----
0.320.02-0.30
208317.7413.33-4.41
----
0.320.02-0.30
208417.7613.33-4.43
----
0.320.02-0.31
208517.7913.33-4.46
----
0.320.02-0.31
208617.8313.34-4.49
----
0.330.02-0.31
208717.8713.34-4.53
----
0.330.02-0.31
208817.9113.34-4.57
----
0.330.02-0.31
208917.9613.34-4.62
----
0.330.02-0.31
209018.0113.35-4.66
----
0.330.02-0.31
209118.0513.35-4.70
----
0.330.02-0.31



 

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 16.75% 13.86% -2.89%
2033
0.25% 0.01% -0.24%
 
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