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:
B3.14: Beginning with those newly eligible for OASDI benefits in 2019, reduce the 15 percent PIA factor by 2 percentage points per year so that it reaches 5 percent for those newly eligible in 2023 and later.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Current Law
  Expressed as a percentage of
current-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201713.4113.03-0.38
298
0.000.000.00
201813.4912.93-0.56
287
0.000.000.00
201913.7012.95-0.75
273
-0.00-0.000.00
202013.8512.96-0.89
259
-0.00-0.000.00
202114.0112.99-1.02
245
-0.00-0.000.00
202214.2513.02-1.22
230
-0.01-0.000.01
202314.5313.05-1.48
215
-0.02-0.000.02
202414.8013.08-1.72
199
-0.03-0.000.02
202515.0613.10-1.96
183
-0.04-0.000.04
202615.3213.13-2.18
166
-0.05-0.000.05
202715.5413.15-2.40
149
-0.07-0.000.07
202815.7613.16-2.59
132
-0.10-0.000.09
202915.9513.18-2.77
115
-0.12-0.010.11
203016.1213.19-2.93
97
-0.15-0.010.14
203116.2813.20-3.08
80
-0.17-0.010.16
203216.4113.21-3.20
61
-0.20-0.010.18
203316.5213.22-3.31
43
-0.22-0.010.21
203416.6113.22-3.39
23
-0.24-0.010.23
203516.6713.23-3.44
4
-0.26-0.010.25
203616.7113.23-3.48
----
-0.28-0.020.27
203716.7213.23-3.49
----
-0.30-0.020.28
203816.7013.23-3.47
----
-0.32-0.020.30
203916.6713.23-3.43
----
-0.33-0.020.31
204016.6113.23-3.39
----
-0.35-0.020.33
204116.5613.23-3.33
----
-0.36-0.020.34
204216.4913.22-3.27
----
-0.37-0.020.35
204316.4213.22-3.21
----
-0.38-0.020.36
204416.3713.22-3.15
----
-0.39-0.020.37
204516.3213.21-3.10
----
-0.40-0.020.38
204616.2713.21-3.06
----
-0.41-0.020.39
204716.2313.21-3.02
----
-0.42-0.020.39
204816.1913.21-2.98
----
-0.42-0.020.40
204916.1613.21-2.95
----
-0.43-0.020.41
205016.1313.21-2.93
----
-0.43-0.020.41
205116.1213.21-2.91
----
-0.44-0.020.41
205216.1113.21-2.91
----
-0.44-0.020.42
205316.1213.21-2.91
----
-0.45-0.020.42
205416.1413.21-2.93
----
-0.45-0.020.42
205516.1713.21-2.95
----
-0.45-0.030.43
205616.2013.21-2.99
----
-0.46-0.030.43
205716.2413.22-3.02
----
-0.46-0.030.43
205816.2813.22-3.06
----
-0.46-0.030.43
205916.3213.22-3.10
----
-0.46-0.030.44
206016.3713.23-3.14
----
-0.46-0.030.44
206116.4113.23-3.18
----
-0.47-0.030.44
206216.4613.23-3.22
----
-0.47-0.030.44
206316.5013.24-3.27
----
-0.47-0.030.44
206416.5513.24-3.31
----
-0.47-0.030.44
206516.5913.24-3.35
----
-0.47-0.030.45
206616.6413.25-3.40
----
-0.47-0.030.45
206716.6913.25-3.45
----
-0.48-0.030.45
206816.7413.25-3.49
----
-0.48-0.030.45
206916.8013.25-3.54
----
-0.48-0.030.45
207016.8513.26-3.59
----
-0.48-0.030.45
207116.8913.26-3.63
----
-0.48-0.030.45
207216.9313.26-3.67
----
-0.48-0.030.46
207316.9613.27-3.70
----
-0.48-0.030.46
207416.9913.27-3.73
----
-0.49-0.030.46
207517.0213.27-3.75
----
-0.49-0.030.46
207617.0313.27-3.76
----
-0.49-0.030.46
207717.0413.27-3.77
----
-0.49-0.030.46
207817.0413.27-3.76
----
-0.49-0.030.46
207917.0313.27-3.76
----
-0.49-0.030.46
208017.0213.27-3.75
----
-0.49-0.030.46
208117.0213.27-3.75
----
-0.49-0.030.46
208217.0213.27-3.75
----
-0.49-0.030.46
208317.0313.27-3.76
----
-0.49-0.030.46
208417.0413.27-3.77
----
-0.49-0.030.46
208517.0613.27-3.79
----
-0.49-0.030.46
208617.0913.27-3.82
----
-0.49-0.030.46
208717.1313.28-3.85
----
-0.49-0.030.46
208817.1613.28-3.89
----
-0.49-0.030.46
208917.2113.28-3.93
----
-0.49-0.030.47
209017.2513.28-3.97
----
-0.49-0.030.47
209117.3013.29-4.01
----
-0.50-0.030.47
209217.3413.29-4.06
----
-0.50-0.030.47



 

Summarized Estimates

 
  Proposal
  Change from Current 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 2017 Trustees Report.
2017-2091 16.33% 13.82% -2.51%
2035
-0.33% -0.02% 0.32%
 
1 Under current 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 July 13, 2017