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:
Reduce benefits by 3 percent for those newly eligible for benefits in 2013 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
201313.9512.83-1.11
329
-0.010.000.01
201413.9612.93-1.03
316
-0.020.000.02
201513.9312.95-0.98
303
-0.040.000.03
201613.8812.98-0.91
291
-0.050.000.05
201713.8413.00-0.83
280
-0.080.000.07
201813.8613.03-0.83
269
-0.100.000.10
201914.0113.05-0.96
258
-0.13-0.010.12
202014.2213.07-1.16
246
-0.15-0.010.14
202114.4813.10-1.38
233
-0.18-0.010.17
202214.7713.12-1.65
220
-0.20-0.010.19
202315.0613.13-1.93
206
-0.23-0.010.22
202415.3413.15-2.19
191
-0.25-0.010.24
202515.6113.17-2.44
176
-0.27-0.010.26
202615.8613.18-2.67
160
-0.30-0.010.28
202716.0913.20-2.90
144
-0.32-0.020.30
202816.3013.21-3.09
126
-0.34-0.020.32
202916.4713.22-3.25
108
-0.36-0.020.34
203016.6313.23-3.40
89
-0.38-0.020.36
203116.7513.24-3.52
70
-0.39-0.020.37
203216.8413.24-3.60
50
-0.41-0.020.39
203316.9113.25-3.66
30
-0.42-0.020.40
203416.9513.25-3.69
9
-0.43-0.020.41
203516.9613.26-3.71
----
-0.44-0.020.42
203616.9713.26-3.72
----
-0.45-0.020.43
203716.9713.26-3.71
----
-0.46-0.020.44
203816.9513.26-3.69
----
-0.47-0.020.45
203916.9213.26-3.66
----
-0.48-0.030.45
204016.8813.26-3.62
----
-0.48-0.030.46
204116.8313.26-3.58
----
-0.49-0.030.46
204216.7913.25-3.54
----
-0.49-0.030.46
204316.7513.25-3.50
----
-0.49-0.030.47
204416.7213.25-3.46
----
-0.50-0.030.47
204516.6913.25-3.44
----
-0.50-0.030.47
204616.6613.25-3.41
----
-0.50-0.030.47
204716.6313.25-3.39
----
-0.50-0.030.48
204816.6113.25-3.36
----
-0.50-0.030.48
204916.5913.25-3.34
----
-0.50-0.030.48
205016.5813.25-3.33
----
-0.50-0.030.48
205116.5713.25-3.32
----
-0.51-0.030.48
205216.5613.25-3.32
----
-0.51-0.030.48
205316.5713.25-3.32
----
-0.51-0.030.48
205416.5713.25-3.32
----
-0.51-0.030.48
205516.5813.25-3.33
----
-0.51-0.030.48
205616.6013.25-3.35
----
-0.51-0.030.48
205716.6113.25-3.36
----
-0.51-0.030.48
205816.6313.25-3.37
----
-0.51-0.030.48
205916.6413.26-3.38
----
-0.51-0.030.48
206016.6413.26-3.39
----
-0.51-0.030.48
206116.6513.26-3.39
----
-0.51-0.030.48
206216.6613.26-3.40
----
-0.51-0.030.49
206316.6613.26-3.40
----
-0.51-0.030.49
206416.6713.26-3.41
----
-0.51-0.030.49
206516.6913.26-3.42
----
-0.51-0.030.49
206616.7013.26-3.44
----
-0.51-0.030.49
206716.7213.26-3.46
----
-0.52-0.030.49
206816.7513.27-3.48
----
-0.52-0.030.49
206916.7813.27-3.51
----
-0.52-0.030.49
207016.8113.27-3.54
----
-0.52-0.030.49
207116.8313.27-3.56
----
-0.52-0.030.49
207216.8613.27-3.59
----
-0.52-0.030.49
207316.8813.27-3.61
----
-0.52-0.030.49
207416.9113.28-3.64
----
-0.52-0.030.49
207516.9413.28-3.66
----
-0.52-0.030.49
207616.9613.28-3.68
----
-0.52-0.030.50
207716.9913.28-3.71
----
-0.52-0.030.50
207817.0113.28-3.73
----
-0.53-0.030.50
207917.0513.28-3.76
----
-0.53-0.030.50
208017.0813.29-3.79
----
-0.53-0.030.50
208117.1113.29-3.82
----
-0.53-0.030.50
208217.1513.29-3.86
----
-0.53-0.030.50
208317.1913.29-3.89
----
-0.53-0.030.50
208417.2213.30-3.93
----
-0.53-0.030.50
208517.2613.30-3.96
----
-0.53-0.030.50
208617.3013.30-4.00
----
-0.53-0.030.51
208717.3413.30-4.03
----
-0.54-0.030.51



 

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 16.29% 14.00% -2.29%
2034
-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 February 20, 2013