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:
Beginning with those newly eligible for OASDI benefits in 2019, multiply all PIA factors each year by 0.991. Stop reductions after 2047. 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. Young survivors (children of deceased workers and surviving spouses with a child in care) are not affected.

 

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
201813.9712.94-1.03
264
0.000.000.00
201914.0912.95-1.14
248
0.000.000.00
202014.2212.96-1.26
233
0.000.000.00
202114.3412.98-1.35
219
-0.010.000.01
202214.5013.01-1.49
204
-0.020.000.02
202314.7013.03-1.67
189
-0.030.000.03
202414.9113.06-1.85
174
-0.040.000.04
202515.1013.08-2.02
159
-0.070.000.06
202615.2713.09-2.18
144
-0.090.000.09
202715.4313.11-2.33
129
-0.12-0.010.12
202815.5913.12-2.47
114
-0.16-0.010.15
202915.7313.13-2.59
98
-0.20-0.010.19
203015.8413.14-2.70
83
-0.25-0.010.24
203115.9413.15-2.79
67
-0.30-0.020.29
203216.0113.16-2.86
50
-0.36-0.020.34
203316.0613.16-2.90
34
-0.42-0.020.40
203416.0713.17-2.90
16
-0.48-0.030.46
203516.0713.17-2.90
----
-0.55-0.030.52
203616.0613.17-2.89
----
-0.62-0.030.58
203716.0313.17-2.86
----
-0.69-0.040.65
203815.9713.17-2.80
----
-0.76-0.040.72
203915.8913.17-2.72
----
-0.84-0.050.79
204015.8013.17-2.63
----
-0.92-0.050.87
204115.6913.16-2.53
----
-1.00-0.050.94
204215.5913.16-2.43
----
-1.08-0.061.02
204315.4813.15-2.32
----
-1.17-0.061.10
204415.3613.15-2.21
----
-1.25-0.071.19
204515.2513.14-2.11
----
-1.35-0.071.27
204615.1313.14-2.00
----
-1.44-0.081.36
204715.0213.13-1.89
----
-1.54-0.081.45
204814.9113.13-1.78
----
-1.64-0.091.55
204914.8013.12-1.68
----
-1.74-0.101.64
205014.7113.12-1.59
----
-1.83-0.101.73
205114.6213.12-1.50
----
-1.93-0.111.83
205214.5413.11-1.43
----
-2.03-0.111.92
205314.4713.11-1.36
----
-2.13-0.122.01
205414.4213.11-1.31
----
-2.22-0.122.10
205514.3713.11-1.27
----
-2.32-0.132.19
205614.3413.10-1.23
----
-2.40-0.132.27
205714.3013.10-1.20
----
-2.49-0.142.35
205814.2813.10-1.18
----
-2.57-0.142.42
205914.2613.10-1.16
----
-2.64-0.152.49
206014.2413.10-1.14
----
-2.71-0.152.56
206114.2313.10-1.13
----
-2.77-0.152.62
206214.2313.10-1.12
----
-2.83-0.162.67
206314.2313.10-1.12
----
-2.88-0.162.72
206414.2313.10-1.12
----
-2.93-0.162.77
206514.2413.10-1.13
----
-2.98-0.172.82
206614.2513.11-1.14
----
-3.02-0.172.86
206714.2713.11-1.16
----
-3.07-0.172.89
206814.2913.11-1.18
----
-3.10-0.172.93
206914.3113.11-1.20
----
-3.14-0.172.96
207014.3313.11-1.22
----
-3.17-0.182.99
207114.3613.11-1.24
----
-3.20-0.183.02
207214.3713.11-1.26
----
-3.22-0.183.04
207314.3913.12-1.27
----
-3.24-0.183.06
207414.4013.12-1.28
----
-3.26-0.183.08
207514.4113.12-1.29
----
-3.28-0.183.09
207614.4113.12-1.29
----
-3.29-0.183.10
207714.4113.12-1.29
----
-3.29-0.183.11
207814.4113.12-1.29
----
-3.30-0.183.11
207914.4113.12-1.29
----
-3.30-0.183.11
208014.4113.12-1.29
----
-3.30-0.183.12
208114.4113.12-1.29
----
-3.30-0.183.12
208214.4213.12-1.30
----
-3.30-0.183.12
208314.4413.12-1.32
----
-3.31-0.183.12
208414.4613.12-1.34
----
-3.31-0.193.13
208514.4913.12-1.36
----
-3.32-0.193.14
208614.5213.12-1.39
----
-3.33-0.193.14
208714.5513.13-1.42
----
-3.34-0.193.15
208814.5813.13-1.45
----
-3.35-0.193.16
208914.6113.13-1.48
----
-3.36-0.193.17
209014.6513.13-1.51
----
-3.37-0.193.18



 

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 14.99% 13.78% -1.21%
2034
-1.56% -0.09% 1.47%
 
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