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 number of years used to calculate benefits for retirees and survivors (but not for disabled workers) from 35 to 40, phased in over the years 2013-2021.

 

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
201513.9612.95-1.00
302
-0.010.000.01
201613.9212.98-0.94
290
-0.020.000.02
201713.8913.01-0.88
278
-0.030.000.03
201813.9213.03-0.88
267
-0.040.000.04
201914.0713.05-1.02
255
-0.060.000.06
202014.2913.07-1.22
243
-0.080.000.08
202114.5513.10-1.45
230
-0.11-0.010.10
202214.8313.12-1.71
217
-0.14-0.010.13
202315.1213.14-1.98
202
-0.17-0.010.16
202415.3913.15-2.24
187
-0.20-0.010.19
202515.6513.17-2.48
172
-0.23-0.010.22
202615.8813.18-2.70
156
-0.27-0.010.25
202716.1113.19-2.92
140
-0.30-0.020.28
202816.3013.21-3.10
122
-0.33-0.020.31
202916.4713.22-3.25
104
-0.36-0.020.34
203016.6113.23-3.39
86
-0.39-0.020.37
203116.7313.24-3.49
66
-0.42-0.020.39
203216.8113.24-3.57
46
-0.44-0.020.42
203316.8613.25-3.62
26
-0.47-0.030.44
203416.8913.25-3.64
5
-0.49-0.030.46
203516.9013.25-3.65
----
-0.51-0.030.48
203616.9013.25-3.64
----
-0.53-0.030.50
203716.8813.25-3.63
----
-0.55-0.030.52
203816.8513.25-3.60
----
-0.57-0.030.53
203916.8113.25-3.56
----
-0.58-0.030.55
204016.7613.25-3.51
----
-0.60-0.030.56
204116.7113.25-3.46
----
-0.61-0.030.57
204216.6613.24-3.41
----
-0.62-0.040.59
204316.6113.24-3.37
----
-0.63-0.040.60
204416.5713.24-3.33
----
-0.65-0.040.61
204516.5313.24-3.29
----
-0.66-0.040.62
204616.4913.24-3.26
----
-0.67-0.040.63
204716.4613.24-3.22
----
-0.68-0.040.64
204816.4313.24-3.19
----
-0.68-0.040.64
204916.4013.23-3.17
----
-0.69-0.040.65
205016.3813.23-3.15
----
-0.70-0.040.66
205116.3713.23-3.13
----
-0.70-0.040.66
205216.3613.23-3.12
----
-0.71-0.040.67
205316.3613.23-3.12
----
-0.72-0.040.68
205416.3613.23-3.12
----
-0.72-0.040.68
205516.3713.24-3.13
----
-0.73-0.040.68
205616.3813.24-3.14
----
-0.73-0.040.69
205716.3913.24-3.15
----
-0.73-0.040.69
205816.4013.24-3.16
----
-0.74-0.040.70
205916.4113.24-3.17
----
-0.74-0.040.70
206016.4113.24-3.17
----
-0.74-0.040.70
206116.4213.24-3.17
----
-0.75-0.040.70
206216.4213.24-3.18
----
-0.75-0.040.70
206316.4313.24-3.18
----
-0.75-0.040.71
206416.4413.24-3.19
----
-0.75-0.040.71
206516.4513.25-3.20
----
-0.75-0.040.71
206616.4713.25-3.22
----
-0.75-0.040.71
206716.4913.25-3.24
----
-0.75-0.040.71
206816.5113.25-3.26
----
-0.76-0.040.71
206916.5413.25-3.29
----
-0.76-0.040.71
207016.5713.25-3.31
----
-0.76-0.040.72
207116.5913.26-3.34
----
-0.76-0.040.72
207216.6213.26-3.36
----
-0.76-0.040.72
207316.6413.26-3.38
----
-0.76-0.040.72
207416.6713.26-3.41
----
-0.76-0.040.72
207516.7013.26-3.44
----
-0.76-0.040.72
207616.7213.26-3.46
----
-0.76-0.040.72
207716.7513.27-3.48
----
-0.76-0.040.72
207816.7713.27-3.51
----
-0.77-0.040.72
207916.8113.27-3.54
----
-0.77-0.040.72
208016.8413.27-3.57
----
-0.77-0.040.72
208116.8713.27-3.60
----
-0.77-0.040.72
208216.9113.28-3.63
----
-0.77-0.040.72
208316.9513.28-3.67
----
-0.77-0.040.73
208416.9813.28-3.70
----
-0.77-0.040.73
208517.0213.28-3.74
----
-0.77-0.040.73
208617.0613.28-3.77
----
-0.77-0.040.73
208717.1013.29-3.81
----
-0.78-0.040.73



 

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 16.18% 13.99% -2.19%
2034
-0.50% -0.03% 0.48%
 
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 February 20, 2013