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 OASI benefits in 2021, multiply the 90 and 32 percent PIA factors each year by 0.9925 and 0.982, respectively. Stop reductions in 2058. Beginning with those newly eligible for OASI benefits in 2016, multiply the 15 factor by 0.982. Stop reduction of the 15 factor in 2053. Child beneficiaries and spouses with a child in care under the OASI program are not affected by this proposal. 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.

 

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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9712.86-1.10
301
0.000.000.00
201613.9112.88-1.03
286
0.000.000.00
201713.8812.90-0.98
271
0.000.000.00
201813.9112.93-0.98
257
0.000.000.00
201914.0512.95-1.11
244
0.000.000.00
202014.2512.97-1.29
231
0.000.000.00
202114.4412.99-1.44
218
-0.010.000.01
202214.6913.02-1.67
204
-0.010.000.01
202314.9513.04-1.91
189
-0.020.000.02
202415.1913.05-2.14
174
-0.040.000.03
202515.4213.07-2.35
159
-0.060.000.05
202615.6313.08-2.55
143
-0.080.000.08
202715.8113.09-2.72
127
-0.12-0.010.11
202815.9813.10-2.88
111
-0.16-0.010.15
202916.1213.11-3.01
94
-0.20-0.010.19
203016.2313.12-3.12
76
-0.26-0.010.25
203116.3113.13-3.19
58
-0.32-0.020.30
203216.3613.13-3.23
40
-0.39-0.020.37
203316.4013.13-3.26
21
-0.46-0.020.44
203416.3913.13-3.26
2
-0.54-0.030.51
203516.3613.13-3.22
----
-0.62-0.030.59
203616.3013.13-3.17
----
-0.71-0.040.67
203716.2213.13-3.09
----
-0.80-0.040.76
203816.1213.13-3.00
----
-0.90-0.050.85
203916.0013.12-2.88
----
-0.99-0.050.94
204015.8713.12-2.75
----
-1.09-0.061.04
204115.7313.11-2.62
----
-1.20-0.061.14
204215.5913.10-2.48
----
-1.31-0.071.24
204315.4413.10-2.35
----
-1.42-0.071.35
204415.3113.09-2.21
----
-1.54-0.081.46
204515.1713.08-2.08
----
-1.66-0.081.58
204615.0313.08-1.95
----
-1.79-0.091.70
204714.8913.07-1.82
----
-1.92-0.101.82
204814.7413.07-1.67
----
-2.05-0.101.95
204914.6013.06-1.54
----
-2.19-0.112.08
205014.4613.05-1.41
----
-2.33-0.122.21
205114.3213.05-1.28
----
-2.47-0.132.34
205214.2013.04-1.16
----
-2.61-0.132.48
205314.0813.03-1.05
----
-2.75-0.142.61
205413.9713.03-0.94
----
-2.90-0.152.75
205513.8613.02-0.84
----
-3.05-0.162.89
205613.7613.02-0.74
----
-3.20-0.163.03
205713.6613.01-0.64
----
-3.35-0.173.18
205813.5513.01-0.54
----
-3.50-0.183.32
205913.4613.01-0.45
----
-3.64-0.193.45
206013.3613.00-0.36
----
-3.78-0.193.59
206113.2713.00-0.27
----
-3.92-0.203.72
206213.1812.99-0.19
----
-4.05-0.213.84
206313.0912.99-0.11
----
-4.18-0.213.96
206413.0112.98-0.03
----
-4.30-0.224.08
206512.9412.980.04
----
-4.42-0.234.19
206612.8812.980.10
----
-4.53-0.234.29
206712.8212.970.16
----
-4.63-0.244.40
206812.7612.970.21
----
-4.73-0.244.49
206912.7112.970.26
----
-4.83-0.254.58
207012.6712.970.30
----
-4.92-0.254.66
207112.6212.970.34
----
-5.00-0.264.74
207212.5812.960.38
----
-5.08-0.264.81
207312.5412.960.42
----
-5.14-0.274.88
207412.5012.960.46
----
-5.21-0.274.94
207512.4612.960.50
----
-5.26-0.274.99
207612.4212.960.54
----
-5.31-0.275.04
207712.3812.950.57
----
-5.35-0.285.08
207812.3512.950.60
----
-5.39-0.285.11
207912.3312.950.62
----
-5.42-0.285.14
208012.3112.950.64
----
-5.45-0.285.17
208112.2912.950.66
----
-5.48-0.285.20
208212.2912.950.66
----
-5.51-0.295.23
208312.2912.950.66
----
-5.54-0.295.25
208412.3012.950.65
----
-5.57-0.295.28
208512.3112.950.64
----
-5.60-0.295.31
208612.3312.950.62
----
-5.63-0.295.34
208712.3512.950.60
----
-5.66-0.295.37
208812.3812.950.58
----
-5.69-0.295.39



 

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 2013 Trustees Report.
2013-2087 14.49% 13.77% -0.72%
2034
-2.11% -0.11% 2.00%
 
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 September 11, 2013