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:
For the OASI and DI computation of the PIA, gradually reduce the maximum number of drop-out years from 5 to 0, phased in over the years 2014-2022.

 

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
201513.9612.95-1.01
302
-0.010.000.01
201613.9212.98-0.94
290
-0.010.000.01
201713.8913.01-0.88
278
-0.030.000.03
201813.9213.03-0.89
267
-0.040.000.04
201914.0713.05-1.02
255
-0.060.000.06
202014.2913.07-1.22
243
-0.090.000.08
202114.5413.10-1.43
230
-0.12-0.010.11
202214.8213.12-1.70
217
-0.16-0.010.15
202315.0913.14-1.96
203
-0.20-0.010.19
202415.3513.15-2.20
188
-0.24-0.010.23
202515.6013.17-2.43
173
-0.28-0.010.27
202615.8213.18-2.64
158
-0.33-0.020.31
202716.0413.19-2.85
141
-0.37-0.020.36
202816.2213.20-3.01
125
-0.42-0.020.40
202916.3713.22-3.16
107
-0.46-0.020.43
203016.5113.22-3.28
89
-0.50-0.020.47
203116.6113.23-3.38
70
-0.53-0.030.51
203216.6813.24-3.45
51
-0.57-0.030.54
203316.7313.24-3.49
31
-0.60-0.030.57
203416.7513.24-3.50
11
-0.63-0.030.60
203516.7513.25-3.50
----
-0.66-0.030.63
203616.7413.25-3.49
----
-0.69-0.040.65
203716.7213.25-3.47
----
-0.72-0.040.68
203816.6813.25-3.44
----
-0.74-0.040.70
203916.6313.24-3.39
----
-0.76-0.040.72
204016.5713.24-3.33
----
-0.78-0.040.74
204116.5113.24-3.28
----
-0.80-0.040.76
204216.4613.24-3.22
----
-0.82-0.040.78
204316.4013.23-3.17
----
-0.84-0.040.80
204416.3513.23-3.12
----
-0.86-0.040.82
204516.3113.23-3.08
----
-0.88-0.050.83
204616.2713.23-3.04
----
-0.89-0.050.85
204716.2313.23-3.00
----
-0.91-0.050.86
204816.1913.23-2.97
----
-0.92-0.050.87
204916.1613.23-2.94
----
-0.93-0.050.88
205016.1413.22-2.91
----
-0.94-0.050.90
205116.1213.22-2.89
----
-0.96-0.050.90
205216.1013.22-2.88
----
-0.97-0.050.91
205316.1013.22-2.87
----
-0.97-0.050.92
205416.1013.22-2.87
----
-0.98-0.050.93
205516.1013.23-2.88
----
-0.99-0.050.94
205616.1113.23-2.88
----
-1.00-0.050.95
205716.1213.23-2.89
----
-1.00-0.050.95
205816.1313.23-2.90
----
-1.01-0.050.96
205916.1313.23-2.90
----
-1.02-0.050.96
206016.1413.23-2.91
----
-1.02-0.050.97
206116.1413.23-2.91
----
-1.02-0.050.97
206216.1413.23-2.91
----
-1.03-0.050.97
206316.1513.23-2.91
----
-1.03-0.050.97
206416.1513.23-2.92
----
-1.03-0.050.98
206516.1613.23-2.93
----
-1.04-0.060.98
206616.1813.23-2.95
----
-1.04-0.060.98
206716.2013.24-2.96
----
-1.04-0.060.99
206816.2213.24-2.98
----
-1.04-0.060.99
206916.2513.24-3.01
----
-1.05-0.060.99
207016.2813.24-3.03
----
-1.05-0.060.99
207116.3013.24-3.06
----
-1.05-0.061.00
207216.3213.24-3.08
----
-1.05-0.061.00
207316.3513.25-3.10
----
-1.06-0.061.00
207416.3713.25-3.13
----
-1.06-0.061.00
207516.4013.25-3.15
----
-1.06-0.061.00
207616.4213.25-3.17
----
-1.06-0.061.01
207716.4513.25-3.20
----
-1.06-0.061.01
207816.4713.25-3.22
----
-1.07-0.061.01
207916.5013.26-3.25
----
-1.07-0.061.01
208016.5413.26-3.28
----
-1.07-0.061.01
208116.5713.26-3.31
----
-1.07-0.061.01
208216.6013.26-3.34
----
-1.07-0.061.02
208316.6413.26-3.38
----
-1.08-0.061.02
208416.6813.27-3.41
----
-1.08-0.061.02
208516.7113.27-3.44
----
-1.08-0.061.02
208616.7513.27-3.48
----
-1.08-0.061.02
208716.7913.27-3.51
----
-1.08-0.061.03



 

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 16.01% 13.99% -2.02%
2034
-0.68% -0.04% 0.64%
 
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