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 2016, 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9712.86-1.10
301
0.000.000.00
201614.0512.89-1.17
283
0.140.01-0.14
201714.0312.91-1.12
267
0.140.01-0.14
201814.0612.94-1.12
253
0.150.01-0.14
201914.2012.96-1.25
239
0.150.01-0.14
202014.4112.97-1.43
225
0.150.01-0.15
202114.6013.00-1.60
211
0.160.01-0.15
202214.8713.03-1.83
196
0.160.01-0.15
202315.1413.05-2.09
180
0.170.01-0.16
202415.4013.06-2.34
164
0.170.01-0.16
202515.6613.08-2.58
148
0.180.01-0.17
202615.9013.09-2.80
131
0.190.01-0.18
202716.1213.11-3.02
113
0.190.01-0.18
202816.3413.12-3.22
95
0.200.01-0.19
202916.5313.13-3.40
76
0.210.01-0.20
203016.7113.14-3.57
56
0.210.01-0.20
203116.8513.15-3.70
36
0.220.01-0.21
203216.9813.16-3.82
15
0.230.01-0.22
203317.0913.17-3.92
----
0.230.01-0.22
203417.1713.17-4.00
----
0.240.01-0.23
203517.2213.18-4.05
----
0.240.01-0.23
203617.2613.18-4.08
----
0.250.01-0.24
203717.2813.18-4.10
----
0.260.01-0.24
203817.2813.18-4.09
----
0.260.01-0.25
203917.2613.18-4.08
----
0.270.01-0.25
204017.2413.18-4.05
----
0.270.01-0.26
204117.2013.18-4.02
----
0.280.01-0.26
204217.1713.18-3.99
----
0.280.01-0.27
204317.1513.18-3.96
----
0.280.01-0.27
204417.1313.18-3.94
----
0.280.01-0.27
204517.1113.18-3.93
----
0.290.01-0.27
204617.1013.18-3.92
----
0.290.01-0.27
204717.0913.18-3.91
----
0.290.01-0.27
204817.0813.18-3.89
----
0.290.01-0.27
204917.0713.18-3.89
----
0.290.01-0.27
205017.0713.18-3.89
----
0.290.01-0.27
205117.0813.19-3.89
----
0.290.01-0.27
205217.0913.19-3.91
----
0.280.01-0.27
205317.1213.19-3.93
----
0.280.01-0.27
205417.1513.19-3.96
----
0.280.01-0.27
205517.1913.19-4.00
----
0.280.01-0.27
205617.2413.20-4.04
----
0.280.01-0.27
205717.2813.20-4.08
----
0.280.01-0.27
205817.3313.20-4.13
----
0.280.01-0.27
205917.3813.21-4.17
----
0.280.01-0.27
206017.4213.21-4.21
----
0.280.01-0.27
206117.4713.21-4.26
----
0.280.01-0.27
206217.5113.21-4.30
----
0.290.01-0.27
206317.5613.22-4.34
----
0.290.01-0.27
206417.6013.22-4.38
----
0.290.01-0.28
206517.6513.22-4.43
----
0.290.01-0.28
206617.7013.23-4.47
----
0.290.01-0.28
206717.7513.23-4.52
----
0.300.01-0.28
206817.7913.23-4.56
----
0.300.01-0.28
206917.8413.23-4.61
----
0.300.02-0.29
207017.8913.24-4.65
----
0.300.02-0.29
207117.9313.24-4.69
----
0.310.02-0.29
207217.9713.24-4.73
----
0.310.02-0.29
207317.9913.24-4.75
----
0.310.02-0.30
207418.0213.24-4.77
----
0.310.02-0.30
207518.0413.25-4.79
----
0.320.02-0.30
207618.0513.25-4.80
----
0.320.02-0.30
207718.0513.25-4.81
----
0.320.02-0.30
207818.0613.25-4.81
----
0.320.02-0.30
207918.0713.25-4.82
----
0.320.02-0.30
208018.0813.25-4.83
----
0.320.02-0.31
208118.1013.25-4.85
----
0.320.02-0.31
208218.1213.25-4.87
----
0.320.02-0.31
208318.1613.25-4.90
----
0.320.02-0.31
208418.2013.25-4.94
----
0.330.02-0.31
208518.2413.26-4.98
----
0.330.02-0.31
208618.2913.26-5.03
----
0.330.02-0.31
208718.3413.26-5.08
----
0.330.02-0.31
208818.3913.27-5.13
----
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 2013 Trustees Report.
2013-2087 16.84% 13.89% -2.95%
2032
0.24% 0.01% -0.23%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified October 30, 2013