Detailed Single Year Tables

Level of Monthly Benefits	Description of Proposed Provision: Price indexing of PIA formula factors beginning with those newly eligible for OASDI benefits in 2019: Reduce PIA formula factors so that initial benefits grow by inflation rather than by 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	Trust fund ratio as of January 1	Cost rate	Income rate	Annual balance
2012	13.83	12.89	-0.93	340	0.00	0.00	0.00
2013	13.95	12.83	-1.12	329	0.00	0.00	0.00
2014	13.98	12.93	-1.05	315	0.00	0.00	0.00
2015	13.97	12.95	-1.01	302	0.00	0.00	0.00
2016	13.94	12.98	-0.96	290	0.00	0.00	0.00
2017	13.91	13.01	-0.91	277	0.00	0.00	0.00
2018	13.96	13.03	-0.93	265	0.00	0.00	0.00
2019	14.13	13.05	-1.08	253	0.00	0.00	0.00
2020	14.36	13.07	-1.28	241	-0.02	0.00	0.02
2021	14.61	13.10	-1.51	228	-0.04	0.00	0.04
2022	14.89	13.12	-1.77	214	-0.08	0.00	0.07
2023	15.17	13.14	-2.03	200	-0.12	-0.01	0.12
2024	15.42	13.15	-2.26	185	-0.18	-0.01	0.17
2025	15.64	13.17	-2.47	170	-0.24	-0.01	0.23
2026	15.83	13.18	-2.65	154	-0.32	-0.02	0.30
2027	16.01	13.19	-2.82	138	-0.40	-0.02	0.38
2028	16.15	13.20	-2.94	122	-0.49	-0.02	0.47
2029	16.25	13.21	-3.04	105	-0.58	-0.03	0.55
2030	16.32	13.22	-3.11	88	-0.68	-0.03	0.65
2031	16.36	13.22	-3.14	70	-0.78	-0.04	0.75
2032	16.36	13.22	-3.14	52	-0.89	-0.04	0.85
2033	16.33	13.22	-3.10	34	-1.00	-0.05	0.95
2034	16.26	13.22	-3.04	16	-1.12	-0.06	1.06
2035	16.18	13.22	-2.96	----	-1.23	-0.06	1.17
2036	16.08	13.21	-2.86	----	-1.35	-0.07	1.28
2037	15.96	13.21	-2.75	----	-1.47	-0.07	1.40
2038	15.82	13.20	-2.62	----	-1.60	-0.08	1.52
2039	15.67	13.20	-2.47	----	-1.72	-0.09	1.64
2040	15.50	13.19	-2.32	----	-1.85	-0.09	1.76
2041	15.33	13.18	-2.16	----	-1.98	-0.10	1.88
2042	15.16	13.17	-1.99	----	-2.12	-0.11	2.01
2043	14.99	13.16	-1.82	----	-2.26	-0.12	2.14
2044	14.81	13.15	-1.66	----	-2.40	-0.12	2.28
2045	14.64	13.14	-1.50	----	-2.54	-0.13	2.41
2046	14.47	13.14	-1.33	----	-2.69	-0.14	2.55
2047	14.30	13.13	-1.17	----	-2.84	-0.15	2.69
2048	14.13	13.12	-1.01	----	-2.99	-0.16	2.83
2049	13.96	13.11	-0.85	----	-3.13	-0.16	2.97
2050	13.80	13.10	-0.69	----	-3.28	-0.17	3.11
2051	13.64	13.09	-0.55	----	-3.43	-0.18	3.25
2052	13.49	13.09	-0.40	----	-3.58	-0.19	3.39
2053	13.34	13.08	-0.26	----	-3.73	-0.20	3.53
2054	13.20	13.07	-0.13	----	-3.88	-0.20	3.67
2055	13.07	13.07	0.00	----	-4.03	-0.21	3.81
2056	12.93	13.06	0.13	----	-4.17	-0.22	3.95
2057	12.81	13.05	0.25	----	-4.32	-0.23	4.09
2058	12.68	13.05	0.37	----	-4.46	-0.24	4.22
2059	12.55	13.04	0.49	----	-4.60	-0.24	4.35
2060	12.42	13.03	0.61	----	-4.73	-0.25	4.48
2061	12.30	13.03	0.73	----	-4.87	-0.26	4.61
2062	12.17	13.02	0.85	----	-5.00	-0.26	4.73
2063	12.05	13.01	0.96	----	-5.13	-0.27	4.85
2064	11.93	13.01	1.08	----	-5.25	-0.28	4.98
2065	11.82	13.00	1.19	----	-5.38	-0.29	5.10
2066	11.71	13.00	1.29	----	-5.51	-0.29	5.22
2067	11.60	12.99	1.39	----	-5.64	-0.30	5.34
2068	11.50	12.99	1.49	----	-5.77	-0.31	5.46
2069	11.40	12.98	1.58	----	-5.90	-0.31	5.58
2070	11.30	12.98	1.68	----	-6.03	-0.32	5.71
2071	11.20	12.97	1.77	----	-6.15	-0.33	5.83
2072	11.10	12.97	1.87	----	-6.28	-0.33	5.94
2073	11.00	12.96	1.96	----	-6.40	-0.34	6.06
2074	10.91	12.96	2.05	----	-6.53	-0.35	6.18
2075	10.81	12.95	2.14	----	-6.65	-0.36	6.30
2076	10.71	12.95	2.23	----	-6.77	-0.36	6.41
2077	10.62	12.94	2.32	----	-6.89	-0.37	6.52
2078	10.53	12.94	2.41	----	-7.01	-0.38	6.64
2079	10.43	12.93	2.50	----	-7.14	-0.38	6.76
2080	10.34	12.93	2.58	----	-7.26	-0.39	6.87
2081	10.26	12.92	2.67	----	-7.38	-0.40	6.99
2082	10.17	12.92	2.75	----	-7.51	-0.40	7.10
2083	10.09	12.91	2.83	----	-7.63	-0.41	7.22
2084	10.00	12.91	2.91	----	-7.75	-0.42	7.34
2085	9.92	12.90	2.98	----	-7.87	-0.42	7.45
2086	9.84	12.90	3.06	19	-7.99	-0.43	7.57
2087	9.76	12.90	3.14	50	-8.11	-0.44	7.68

				Summarized Estimates

	Proposal				Change from Present Law
Years	Cost rate	Income rate	Actuarial balance	Year of reserve depletion¹	Cost rate	Income rate	Actuarial balance

Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086	13.92%	13.88%	-0.04%	2034	-2.77%	-0.14%	2.62%

¹ Under present law, the year of Trust Fund reserve depletion is 2033.


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified February 20, 2013

Detailed Single Year Tables

Description of Proposed Provision: Price indexing of PIA formula factors beginning with those newly eligible for OASDI benefits in 2019: Reduce PIA formula factors so that initial benefits grow by inflation rather than by the SSA average wage index.

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates

Description of Proposed Provision:
Price indexing of PIA formula factors beginning with those newly eligible for OASDI benefits in 2019: Reduce PIA formula factors so that initial benefits grow by inflation rather than by the SSA average wage index.