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 2012 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
201113.3512.52-0.82
353
0.000.000.00
201213.2212.87-0.36
347
-0.010.000.01
201313.1512.86-0.28
342
-0.030.000.03
201413.1312.92-0.21
336
-0.060.000.06
201513.1612.94-0.22
330
-0.090.000.09
201613.2012.97-0.23
325
-0.13-0.010.12
201713.2912.99-0.30
320
-0.17-0.010.16
201813.4113.02-0.39
314
-0.21-0.010.20
201913.6313.03-0.60
306
-0.25-0.010.24
202013.9013.05-0.86
297
-0.29-0.010.28
202114.1813.06-1.12
287
-0.34-0.020.32
202214.4513.08-1.37
276
-0.38-0.020.36
202314.7113.10-1.61
264
-0.42-0.020.40
202414.9513.11-1.84
252
-0.45-0.020.43
202515.1813.12-2.06
239
-0.49-0.020.47
202615.4013.14-2.26
226
-0.52-0.030.50
202715.5913.15-2.44
212
-0.56-0.030.53
202815.7613.16-2.60
197
-0.59-0.030.56
202915.9013.17-2.73
182
-0.62-0.030.59
203016.0113.18-2.83
166
-0.64-0.030.61
203116.0913.19-2.91
150
-0.67-0.030.63
203216.1713.19-2.97
134
-0.69-0.040.65
203316.2213.20-3.02
117
-0.71-0.040.67
203416.2513.20-3.05
100
-0.73-0.040.69
203516.2713.20-3.07
83
-0.74-0.040.70
203616.2813.21-3.07
65
-0.76-0.040.72
203716.2713.21-3.06
47
-0.77-0.040.73
203816.2413.21-3.03
30
-0.78-0.040.74
203916.2013.21-2.99
12
-0.79-0.040.75
204016.1613.21-2.95
----
-0.80-0.040.75
204116.1113.21-2.91
----
-0.80-0.040.76
204216.0713.20-2.86
----
-0.81-0.040.76
204316.0313.20-2.83
----
-0.81-0.040.77
204416.0013.20-2.80
----
-0.81-0.040.77
204515.9713.20-2.77
----
-0.82-0.040.77
204615.9413.20-2.74
----
-0.82-0.040.78
204715.9213.20-2.72
----
-0.82-0.040.78
204815.9013.20-2.70
----
-0.82-0.040.78
204915.8813.20-2.68
----
-0.82-0.040.78
205015.8613.20-2.66
----
-0.82-0.040.78
205115.8613.20-2.65
----
-0.82-0.040.78
205215.8613.20-2.65
----
-0.83-0.040.78
205315.8613.20-2.66
----
-0.83-0.040.78
205415.8713.20-2.67
----
-0.83-0.040.78
205515.8913.21-2.68
----
-0.83-0.040.79
205615.9113.21-2.70
----
-0.83-0.040.79
205715.9313.21-2.72
----
-0.83-0.040.79
205815.9513.21-2.73
----
-0.83-0.040.79
205915.9613.21-2.75
----
-0.84-0.040.79
206015.9713.21-2.75
----
-0.84-0.040.79
206115.9813.22-2.76
----
-0.84-0.040.79
206215.9913.22-2.77
----
-0.84-0.040.79
206316.0013.22-2.78
----
-0.84-0.040.79
206416.0113.22-2.79
----
-0.84-0.040.79
206516.0313.22-2.81
----
-0.84-0.040.80
206616.0513.22-2.83
----
-0.84-0.040.80
206716.0713.22-2.85
----
-0.84-0.050.80
206816.1013.23-2.87
----
-0.84-0.050.80
206916.1213.23-2.90
----
-0.85-0.050.80
207016.1513.23-2.93
----
-0.85-0.050.80
207116.1813.23-2.95
----
-0.85-0.050.80
207216.2213.23-2.98
----
-0.85-0.050.81
207316.2513.24-3.02
----
-0.85-0.050.81
207416.2913.24-3.05
----
-0.86-0.050.81
207516.3213.24-3.08
----
-0.86-0.050.81
207616.3613.24-3.11
----
-0.86-0.050.81
207716.3913.24-3.14
----
-0.86-0.050.81
207816.4213.25-3.18
----
-0.86-0.050.82
207916.4613.25-3.21
----
-0.86-0.050.82
208016.4913.25-3.24
----
-0.87-0.050.82
208116.5313.25-3.28
----
-0.87-0.050.82
208216.5713.26-3.31
----
-0.87-0.050.82
208316.6113.26-3.35
----
-0.87-0.050.83
208416.6413.26-3.38
----
-0.87-0.050.83
208516.6813.26-3.42
----
-0.88-0.050.83
208616.7113.27-3.45
----
-0.88-0.050.83



 

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 2011 Trustees Report.
2011-2085 15.60% 13.99% -1.61%
2039
-0.64% -0.03% 0.61%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified December 21, 2011