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 2013, 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 2012 (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 2012, disability applications would not be accepted for benefit entitlement that would start at ages over EEA.

 

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
201013.0912.33-0.76
356
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.8412.870.03
350
0.000.000.00
201312.8112.900.09
346
-0.010.000.01
201412.8412.920.08
341
-0.020.000.02
201512.9512.940.00
336
-0.030.010.04
201613.0512.97-0.08
332
-0.060.010.06
201713.2313.00-0.23
327
-0.080.010.09
201813.4613.02-0.44
320
-0.090.010.10
201913.7413.04-0.70
313
-0.100.010.11
202014.0413.06-0.98
305
-0.110.010.12
202114.3313.08-1.25
295
-0.120.010.13
202214.6113.09-1.51
284
-0.140.010.15
202314.8713.11-1.76
273
-0.160.010.17
202415.1113.13-1.98
260
-0.180.010.19
202515.3413.14-2.20
247
-0.190.010.20
202615.5513.15-2.39
233
-0.210.010.22
202715.7313.17-2.56
219
-0.220.010.23
202815.9013.18-2.72
203
-0.240.010.24
202916.0413.19-2.85
188
-0.250.010.25
203016.1513.20-2.95
171
-0.260.000.26
203116.2413.20-3.03
155
-0.270.000.27
203216.3113.21-3.10
138
-0.280.000.28
203316.3713.22-3.15
120
-0.290.000.29
203416.4013.22-3.18
103
-0.300.000.30
203516.4213.22-3.19
85
-0.310.000.31
203616.4213.23-3.19
67
-0.320.000.32
203716.4113.23-3.18
48
-0.330.000.33
203816.3813.23-3.15
30
-0.340.000.33
203916.3413.23-3.11
12
-0.340.000.34
204016.2913.23-3.06
----
-0.350.000.35
204116.2313.23-3.01
----
-0.370.000.36
204216.1813.22-2.95
----
-0.380.000.37
204316.1213.22-2.90
----
-0.390.000.38
204416.0713.22-2.85
----
-0.40-0.010.40
204516.0313.22-2.81
----
-0.42-0.010.41
204615.9913.22-2.77
----
-0.43-0.010.42
204715.9613.22-2.74
----
-0.44-0.010.43
204815.9213.22-2.70
----
-0.46-0.010.45
204915.8813.22-2.67
----
-0.47-0.010.46
205015.8513.22-2.63
----
-0.48-0.010.47
205115.8313.22-2.61
----
-0.50-0.010.49
205215.8113.22-2.59
----
-0.51-0.010.50
205315.8013.22-2.58
----
-0.53-0.010.52
205415.8013.22-2.58
----
-0.55-0.010.53
205515.8113.22-2.59
----
-0.56-0.010.55
205615.8213.22-2.60
----
-0.57-0.010.56
205715.8313.22-2.61
----
-0.59-0.010.57
205815.8413.22-2.62
----
-0.60-0.010.58
205915.8513.23-2.63
----
-0.61-0.020.59
206015.8613.23-2.64
----
-0.62-0.020.60
206115.8813.23-2.65
----
-0.63-0.020.61
206215.9013.23-2.67
----
-0.64-0.020.62
206315.9113.23-2.68
----
-0.65-0.020.63
206415.9313.23-2.70
----
-0.65-0.020.64
206515.9513.23-2.72
----
-0.66-0.020.64
206615.9813.24-2.74
----
-0.67-0.020.65
206716.0113.24-2.77
----
-0.68-0.020.66
206816.0413.24-2.80
----
-0.69-0.020.67
206916.0713.24-2.83
----
-0.69-0.020.67
207016.1113.25-2.86
----
-0.70-0.020.68
207116.1413.25-2.89
----
-0.71-0.020.69
207216.1813.25-2.93
----
-0.71-0.020.69
207316.2213.25-2.96
----
-0.72-0.020.70
207416.2613.26-3.00
----
-0.72-0.020.70
207516.3013.26-3.04
----
-0.73-0.020.71
207616.3413.26-3.07
----
-0.74-0.020.71
207716.3813.27-3.11
----
-0.74-0.020.72
207816.4213.27-3.15
----
-0.75-0.020.72
207916.4613.27-3.19
----
-0.75-0.020.73
208016.4913.27-3.22
----
-0.76-0.020.73
208116.5313.28-3.26
----
-0.76-0.020.74
208216.5713.28-3.30
----
-0.76-0.020.74
208316.6113.28-3.33
----
-0.77-0.020.74
208416.6513.28-3.37
----
-0.77-0.020.75
208516.6913.29-3.41
----
-0.78-0.020.75



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2010 Trustees Report.
2010-2084 15.55% 14.00% -1.54%
2039
-0.38% -0.00% 0.38%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 17, 2011