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 5 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
201313.9412.83-1.11
329
-0.010.000.01
201413.9512.93-1.02
316
-0.030.000.03
201513.9112.95-0.96
304
-0.060.000.06
201613.8512.98-0.87
292
-0.090.000.09
201713.7913.00-0.79
281
-0.13-0.010.12
201813.7913.03-0.77
271
-0.17-0.010.16
201913.9313.04-0.88
260
-0.21-0.010.20
202014.1213.06-1.06
249
-0.25-0.010.24
202114.3613.09-1.27
238
-0.29-0.010.28
202214.6413.11-1.52
225
-0.34-0.020.32
202314.9113.13-1.78
212
-0.38-0.020.36
202415.1813.14-2.03
198
-0.42-0.020.40
202515.4213.16-2.27
184
-0.46-0.020.43
202615.6613.17-2.49
169
-0.50-0.020.47
202715.8813.18-2.70
153
-0.53-0.030.50
202816.0713.20-2.87
137
-0.57-0.030.54
202916.2413.21-3.03
120
-0.60-0.030.57
203016.3813.22-3.16
103
-0.63-0.030.59
203116.4913.22-3.27
85
-0.65-0.030.62
203216.5713.23-3.34
66
-0.68-0.040.64
203316.6313.23-3.39
47
-0.70-0.040.66
203416.6613.24-3.42
28
-0.72-0.040.68
203516.6713.24-3.43
8
-0.74-0.040.70
203616.6713.24-3.43
----
-0.76-0.040.72
203716.6613.24-3.42
----
-0.77-0.040.73
203816.6413.24-3.39
----
-0.78-0.040.74
203916.6013.24-3.36
----
-0.79-0.040.75
204016.5513.24-3.31
----
-0.80-0.040.76
204116.5113.24-3.27
----
-0.81-0.040.77
204216.4613.24-3.23
----
-0.82-0.040.77
204316.4213.23-3.19
----
-0.82-0.040.78
204416.3813.23-3.15
----
-0.83-0.040.78
204516.3513.23-3.12
----
-0.83-0.040.79
204616.3313.23-3.09
----
-0.83-0.040.79
204716.3013.23-3.07
----
-0.84-0.040.79
204816.2813.23-3.05
----
-0.84-0.040.79
204916.2613.23-3.03
----
-0.84-0.040.80
205016.2413.23-3.01
----
-0.84-0.040.80
205116.2313.23-3.00
----
-0.84-0.040.80
205216.2313.23-3.00
----
-0.84-0.040.80
205316.2313.23-3.00
----
-0.84-0.040.80
205416.2313.23-3.00
----
-0.85-0.050.80
205516.2413.23-3.01
----
-0.85-0.050.80
205616.2613.23-3.02
----
-0.85-0.050.80
205716.2713.24-3.04
----
-0.85-0.050.80
205816.2913.24-3.05
----
-0.85-0.050.81
205916.3013.24-3.06
----
-0.85-0.050.81
206016.3013.24-3.06
----
-0.85-0.050.81
206116.3113.24-3.07
----
-0.85-0.050.81
206216.3113.24-3.07
----
-0.85-0.050.81
206316.3213.24-3.08
----
-0.86-0.050.81
206416.3313.24-3.09
----
-0.86-0.050.81
206516.3413.24-3.10
----
-0.86-0.050.81
206616.3613.24-3.12
----
-0.86-0.050.81
206716.3813.25-3.14
----
-0.86-0.050.81
206816.4113.25-3.16
----
-0.86-0.050.81
206916.4313.25-3.18
----
-0.86-0.050.82
207016.4613.25-3.21
----
-0.86-0.050.82
207116.4913.25-3.24
----
-0.87-0.050.82
207216.5113.25-3.26
----
-0.87-0.050.82
207316.5413.26-3.28
----
-0.87-0.050.82
207416.5613.26-3.31
----
-0.87-0.050.82
207516.5913.26-3.33
----
-0.87-0.050.82
207616.6113.26-3.35
----
-0.87-0.050.83
207716.6413.26-3.37
----
-0.87-0.050.83
207816.6613.26-3.40
----
-0.88-0.050.83
207916.6913.27-3.43
----
-0.88-0.050.83
208016.7313.27-3.46
----
-0.88-0.050.83
208116.7613.27-3.49
----
-0.88-0.050.83
208216.7913.27-3.52
----
-0.88-0.050.83
208316.8313.27-3.56
----
-0.88-0.050.84
208416.8713.28-3.59
----
-0.89-0.050.84
208516.9113.28-3.63
----
-0.89-0.050.84
208616.9413.28-3.66
----
-0.89-0.050.84
208716.9813.28-3.69
----
-0.89-0.050.84



 

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 16.03% 13.99% -2.04%
2035
-0.66% -0.03% 0.62%
 
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