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 2012, provide a 5 percent uniform benefit increase 24 years after initial benefit eligibility. Phase in the benefit increase at 1 percent per year from the 20th through 24th years after eligibility. For disabled workers, the eligibility age is the initial entitlement year to the benefit. The benefit increase is equal to 5 percent of the PIA of a worker assumed to have career-average earnings equal to SSA’s 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
201113.3512.52-0.82
353
0.000.000.00
201213.3312.87-0.46
344
0.100.00-0.09
201313.2712.87-0.40
338
0.090.00-0.09
201413.2812.92-0.35
330
0.090.00-0.09
201513.3312.94-0.39
323
0.090.00-0.08
201613.4112.97-0.44
316
0.090.00-0.08
201713.5513.01-0.54
309
0.090.00-0.08
201813.7013.03-0.67
300
0.080.00-0.08
201913.9613.05-0.92
290
0.080.00-0.08
202014.2813.06-1.22
278
0.080.00-0.08
202114.6013.08-1.52
265
0.090.00-0.08
202214.9213.10-1.81
252
0.090.00-0.08
202315.2113.12-2.09
237
0.090.00-0.09
202415.5013.14-2.36
222
0.090.00-0.09
202515.7713.15-2.62
206
0.100.00-0.09
202616.0213.17-2.85
190
0.100.00-0.09
202716.2513.18-3.07
172
0.100.01-0.10
202816.4513.20-3.26
154
0.110.01-0.10
202916.6313.21-3.42
135
0.110.01-0.10
203016.7713.22-3.55
116
0.110.01-0.11
203116.8813.23-3.65
96
0.120.01-0.11
203216.9813.23-3.74
75
0.120.01-0.12
203317.0613.24-3.82
54
0.130.01-0.12
203417.1113.25-3.87
33
0.130.01-0.12
203517.1513.25-3.90
11
0.140.01-0.13
203617.1713.25-3.92
----
0.140.01-0.13
203717.1913.26-3.93
----
0.150.01-0.14
203817.1713.26-3.91
----
0.150.01-0.14
203917.1513.26-3.89
----
0.160.01-0.15
204017.1213.26-3.86
----
0.160.01-0.15
204117.0813.26-3.82
----
0.170.01-0.16
204217.0413.26-3.79
----
0.170.01-0.16
204317.0113.25-3.76
----
0.170.01-0.17
204416.9913.25-3.74
----
0.180.01-0.17
204516.9713.25-3.71
----
0.180.01-0.17
204616.9413.25-3.69
----
0.180.01-0.17
204716.9213.25-3.67
----
0.190.01-0.18
204816.9113.25-3.65
----
0.190.01-0.18
204916.8913.25-3.63
----
0.190.01-0.18
205016.8713.25-3.62
----
0.190.01-0.18
205116.8613.25-3.61
----
0.180.01-0.18
205216.8713.26-3.61
----
0.180.01-0.17
205316.8713.26-3.62
----
0.180.01-0.17
205416.8913.26-3.63
----
0.180.01-0.17
205516.9013.26-3.64
----
0.180.01-0.17
205616.9213.26-3.66
----
0.180.01-0.17
205716.9413.26-3.68
----
0.180.01-0.17
205816.9613.27-3.69
----
0.180.01-0.17
205916.9713.27-3.70
----
0.180.01-0.17
206016.9813.27-3.71
----
0.180.01-0.17
206116.9913.27-3.72
----
0.180.01-0.17
206217.0013.27-3.73
----
0.180.01-0.17
206317.0113.27-3.74
----
0.180.01-0.17
206417.0313.27-3.76
----
0.180.01-0.17
206517.0513.27-3.77
----
0.180.01-0.17
206617.0713.28-3.80
----
0.180.01-0.17
206717.1013.28-3.82
----
0.190.01-0.18
206817.1313.28-3.85
----
0.190.01-0.18
206917.1613.28-3.88
----
0.190.01-0.18
207017.1913.28-3.91
----
0.190.01-0.18
207117.2313.29-3.94
----
0.190.01-0.18
207217.2613.29-3.97
----
0.200.01-0.19
207317.3013.29-4.01
----
0.200.01-0.19
207417.3413.29-4.05
----
0.200.01-0.19
207517.3813.30-4.08
----
0.200.01-0.19
207617.4213.30-4.12
----
0.200.01-0.19
207717.4613.30-4.15
----
0.210.01-0.19
207817.4913.30-4.19
----
0.210.01-0.20
207917.5313.31-4.22
----
0.210.01-0.20
208017.5713.31-4.26
----
0.210.01-0.20
208117.6113.31-4.30
----
0.210.01-0.20
208217.6513.31-4.33
----
0.210.01-0.20
208317.6913.32-4.37
----
0.210.01-0.20
208417.7313.32-4.41
----
0.210.01-0.20
208517.7713.32-4.44
----
0.210.01-0.20
208617.8013.32-4.48
----
0.210.01-0.20



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2011 Trustees Report.
2011-2085 16.40% 14.03% -2.36%
2035
0.15% 0.01% -0.14%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 4, 2012