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:
Starting in 2012, convert all disabled worker beneficiaries to retired worker status upon attainment of their EEA (rather than their NRA). After conversion, apply the early retirement reduction for retirement at EEA (currently 25%) times the ratio of years after 2011 (or years after attaining age 21, if later) and before attaining age 62, to 40. Medicare eligibility would be extended to age 65 on the basis of disability. After 2011, disability applications would not be accepted for benefit entitlement that would start at ages over EEA.

Financial Estimates for the OASDI Trust Fund Program
  Percentage of taxable payroll

Trust fund
ratio as of
January 1
Calendar
year
Cost
rate
Income
rate
Annual
balance
 
200912.3512.830.48 354
201012.5012.870.37 360
201112.3712.870.50 366
201212.2212.870.65 369
201312.3512.910.55 368
201412.5912.920.34 365
201512.8212.950.13 362
201613.1012.97-0.13 357
201713.4012.99-0.41 350
201813.7313.00-0.72 342
201914.0513.03-1.03 332
202014.3713.05-1.33 321
202114.6713.07-1.60 309
202214.9413.09-1.85 297
202315.1913.10-2.09 284
202415.4313.12-2.31 270
202515.6513.14-2.52 255
202615.8613.15-2.71 240
202716.0513.17-2.88 224
202816.2213.18-3.04 207
202916.3613.19-3.17 189
203016.4913.20-3.29 171
203116.5913.21-3.38 153
203216.6713.22-3.45 134
203316.7313.23-3.50 115
203416.7613.23-3.53 96
203516.7813.24-3.54 76
203616.7813.24-3.54 57
203716.7713.24-3.53 36
203816.7413.25-3.49 16
203916.6913.25-3.44 ----
204016.6313.24-3.38 ----
204116.5613.24-3.32 ----
204216.5013.24-3.26 ----
204316.4313.24-3.19 ----
204416.3813.24-3.13 ----
204516.3213.24-3.08 ----
204616.2813.24-3.04 ----
204716.2413.24-3.00 ----
204816.2013.24-2.96 ----
204916.1513.24-2.91 ----
205016.1213.24-2.88 ----
205116.0913.24-2.85 ----
205216.0713.24-2.83 ----
205316.0613.24-2.81 ----
205416.0513.24-2.81 ----
205516.0513.24-2.81 ----
205616.0613.25-2.81 ----
205716.0713.25-2.82 ----
205816.0913.25-2.83 ----
205916.1013.25-2.84 ----
206016.1113.25-2.86 ----
206116.1213.26-2.87 ----
206216.1413.26-2.88 ----
206316.1613.26-2.90 ----
206416.1813.26-2.92 ----
206516.2013.27-2.94 ----
206616.2313.27-2.96 ----
206716.2613.27-2.99 ----
206816.2913.27-3.02 ----
206916.3213.28-3.05 ----
207016.3613.28-3.08 ----
207116.4013.28-3.12 ----
207216.4413.28-3.15 ----
207316.4813.29-3.19 ----
207416.5213.29-3.22 ----
207516.5613.29-3.26 ----
207616.6013.30-3.30 ----
207716.6413.30-3.34 ----
207816.6913.30-3.39 ----
207916.7413.31-3.43 ----
208016.7813.31-3.47 ----
208116.8313.31-3.52 ----
208216.8813.32-3.56 ----
208316.9313.32-3.61 ----
208416.9813.32-3.65 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2009 Trustees Report
2009-2083 15.65% 14.01% -1.64%
0.36%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified November 16, 2009