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 2018, 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
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
201814.1212.94-1.17
261
0.150.01-0.14
201914.2412.96-1.28
245
0.150.01-0.14
202014.3812.97-1.41
229
0.150.01-0.15
202114.5012.99-1.51
213
0.160.01-0.15
202214.6813.02-1.66
198
0.160.01-0.15
202314.8913.04-1.85
182
0.170.01-0.16
202415.1313.07-2.06
165
0.170.01-0.16
202515.3413.09-2.25
149
0.180.01-0.17
202615.5513.11-2.44
133
0.180.01-0.17
202715.7513.12-2.63
116
0.190.01-0.18
202815.9513.14-2.81
99
0.200.01-0.19
202916.1313.15-2.98
82
0.200.01-0.19
203016.3013.16-3.14
64
0.210.01-0.20
203116.4613.18-3.28
46
0.210.01-0.20
203216.5913.19-3.41
27
0.220.01-0.21
203316.7013.20-3.51
7
0.230.01-0.21
203416.7813.20-3.58
----
0.230.01-0.22
203516.8613.21-3.65
----
0.240.01-0.22
203616.9213.22-3.71
----
0.240.01-0.23
203716.9713.22-3.75
----
0.250.01-0.24
203816.9813.22-3.76
----
0.250.01-0.24
203916.9913.23-3.76
----
0.260.01-0.25
204016.9813.23-3.75
----
0.260.01-0.25
204116.9613.23-3.73
----
0.270.01-0.25
204216.9413.23-3.71
----
0.270.01-0.26
204316.9213.23-3.69
----
0.280.01-0.26
204416.8913.23-3.66
----
0.280.01-0.26
204516.8713.23-3.64
----
0.280.01-0.26
204616.8513.23-3.62
----
0.280.01-0.26
204716.8413.23-3.61
----
0.280.01-0.26
204816.8313.23-3.60
----
0.280.01-0.26
204916.8213.23-3.59
----
0.280.01-0.26
205016.8213.23-3.59
----
0.280.01-0.26
205116.8313.24-3.60
----
0.280.01-0.26
205216.8513.24-3.61
----
0.280.01-0.26
205316.8813.24-3.64
----
0.280.01-0.26
205416.9213.24-3.67
----
0.280.01-0.26
205516.9613.25-3.71
----
0.270.01-0.26
205617.0113.25-3.76
----
0.270.01-0.26
205717.0713.26-3.81
----
0.270.01-0.26
205817.1213.26-3.86
----
0.270.01-0.26
205917.1813.26-3.91
----
0.280.01-0.26
206017.2313.27-3.96
----
0.280.01-0.26
206117.2813.27-4.01
----
0.280.01-0.26
206217.3413.27-4.06
----
0.280.02-0.27
206317.3913.28-4.11
----
0.280.02-0.27
206417.4513.28-4.17
----
0.290.02-0.27
206517.5013.29-4.22
----
0.290.02-0.27
206617.5613.29-4.27
----
0.290.02-0.28
206717.6213.29-4.33
----
0.290.02-0.28
206817.6913.30-4.39
----
0.300.02-0.28
206917.7513.30-4.45
----
0.300.02-0.28
207017.8113.30-4.50
----
0.300.02-0.29
207117.8613.31-4.55
----
0.310.02-0.29
207217.9113.31-4.59
----
0.310.02-0.29
207317.9513.31-4.63
----
0.310.02-0.30
207417.9813.32-4.66
----
0.310.02-0.30
207518.0013.32-4.68
----
0.320.02-0.30
207618.0113.32-4.70
----
0.320.02-0.30
207718.0213.32-4.70
----
0.320.02-0.30
207818.0313.32-4.71
----
0.320.02-0.30
207918.0313.32-4.71
----
0.320.02-0.30
208018.0313.32-4.71
----
0.320.02-0.31
208118.0413.32-4.72
----
0.320.02-0.31
208218.0513.32-4.73
----
0.320.02-0.31
208318.0713.32-4.75
----
0.330.02-0.31
208418.1013.32-4.78
----
0.330.02-0.31
208518.1413.33-4.81
----
0.330.02-0.31
208618.1813.33-4.85
----
0.330.02-0.31
208718.2213.33-4.89
----
0.330.02-0.31
208818.2613.33-4.93
----
0.330.02-0.31
208918.3013.34-4.97
----
0.330.02-0.31
209018.3513.34-5.01
----
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 2015 Trustees Report.
2015-2089 16.79% 13.88% -2.92%
2033
0.25% 0.01% -0.23%
 
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