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:
Increase the first PIA bend point above the current law level for workers newly eligible for benefits in 2019 and later; by 1 percent for 2019, by 2 percent for 2020,..., and by 15 percent for 2033 and later.

 

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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201413.9812.93-1.05
315
0.000.000.00
201513.9712.95-1.01
302
0.000.000.00
201613.9412.98-0.96
290
0.000.000.00
201713.9113.01-0.91
277
0.000.000.00
201813.9613.03-0.93
265
0.000.000.00
201914.1413.05-1.08
253
0.000.000.00
202014.3813.07-1.30
240
0.000.000.00
202114.6613.11-1.55
227
0.010.00-0.01
202214.9813.13-1.85
212
0.010.00-0.01
202315.3113.15-2.16
197
0.020.00-0.02
202415.6213.16-2.46
180
0.030.00-0.03
202515.9213.18-2.74
164
0.040.00-0.04
202616.2013.20-3.01
146
0.050.00-0.05
202716.4813.21-3.27
128
0.070.00-0.06
202816.7213.23-3.49
108
0.090.00-0.08
202916.9413.24-3.69
88
0.100.00-0.10
203017.1313.26-3.88
67
0.130.01-0.12
203117.3013.27-4.03
45
0.150.01-0.14
203217.4213.27-4.15
23
0.170.01-0.17
203317.5313.28-4.25
----
0.200.01-0.19
203417.6113.29-4.32
----
0.230.01-0.22
203517.6613.29-4.37
----
0.250.01-0.24
203617.7113.29-4.41
----
0.280.01-0.27
203717.7413.30-4.44
----
0.310.02-0.29
203817.7513.30-4.45
----
0.330.02-0.32
203917.7513.30-4.45
----
0.360.02-0.34
204017.7413.30-4.44
----
0.380.02-0.36
204117.7213.30-4.42
----
0.400.02-0.38
204217.7113.30-4.41
----
0.430.02-0.41
204317.6913.30-4.39
----
0.450.02-0.43
204417.6813.30-4.38
----
0.470.02-0.45
204517.6813.30-4.38
----
0.490.03-0.47
204617.6713.30-4.37
----
0.510.03-0.49
204717.6713.30-4.36
----
0.530.03-0.50
204817.6613.30-4.36
----
0.550.03-0.52
204917.6613.30-4.36
----
0.570.03-0.54
205017.6613.30-4.36
----
0.580.03-0.55
205117.6713.31-4.36
----
0.600.03-0.57
205217.6813.31-4.38
----
0.610.03-0.58
205317.7013.31-4.39
----
0.630.03-0.59
205417.7213.31-4.41
----
0.640.03-0.61
205517.7413.31-4.43
----
0.650.03-0.62
205617.7713.31-4.45
----
0.660.03-0.63
205717.7913.32-4.48
----
0.670.04-0.64
205817.8213.32-4.50
----
0.680.04-0.64
205917.8313.32-4.52
----
0.690.04-0.65
206017.8513.32-4.53
----
0.690.04-0.66
206117.8613.32-4.54
----
0.700.04-0.66
206217.8713.32-4.55
----
0.700.04-0.66
206317.8813.32-4.56
----
0.710.04-0.67
206417.8913.32-4.57
----
0.710.04-0.67
206517.9113.33-4.59
----
0.710.04-0.67
206617.9313.33-4.61
----
0.710.04-0.68
206717.9613.33-4.63
----
0.720.04-0.68
206817.9913.33-4.65
----
0.720.04-0.68
206918.0213.33-4.68
----
0.720.04-0.68
207018.0513.34-4.71
----
0.720.04-0.69
207118.0813.34-4.74
----
0.730.04-0.69
207218.1113.34-4.77
----
0.730.04-0.69
207318.1313.34-4.79
----
0.730.04-0.69
207418.1713.34-4.82
----
0.730.04-0.69
207518.2013.35-4.85
----
0.730.04-0.69
207618.2213.35-4.87
----
0.740.04-0.70
207718.2513.35-4.90
----
0.740.04-0.70
207818.2813.35-4.93
----
0.740.04-0.70
207918.3113.35-4.96
----
0.740.04-0.70
208018.3513.35-4.99
----
0.740.04-0.70
208118.3813.36-5.03
----
0.740.04-0.70
208218.4213.36-5.06
----
0.740.04-0.70
208318.4613.36-5.10
----
0.750.04-0.71
208418.5013.36-5.14
----
0.750.04-0.71
208518.5413.37-5.18
----
0.750.04-0.71
208618.5913.37-5.22
----
0.750.04-0.71
208718.6213.37-5.25
----
0.750.04-0.71



 

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 2012 Trustees Report.
2012-2086 17.07% 14.04% -3.03%
2032
0.39% 0.02% -0.37%
 
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 May 10, 2013