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:
Beginning with those newly eligible for OASDI benefits in 2015, multiply all PIA formula factors each year by 0.991. Stop reductions after 2043. Disabled workers are: (a) not affected prior to normal retirement age; and (b) subject to a proportional reduction in benefits, based on the worker's years of disability, upon conversion to retired worker beneficiary status. Young survivors (children of deceased workers and surviving spouses with a child in care) are not affected.

 

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
201213.2312.87-0.36
347
0.000.000.00
201313.1812.87-0.31
341
0.000.000.00
201413.1812.92-0.27
334
0.000.000.00
201513.2412.94-0.30
328
0.000.000.00
201613.3212.97-0.35
321
0.000.000.00
201713.4513.00-0.45
314
-0.010.000.01
201813.5913.03-0.57
306
-0.020.000.02
201913.8413.04-0.80
297
-0.040.000.03
202014.1413.06-1.08
286
-0.060.000.05
202114.4413.08-1.36
274
-0.080.000.08
202214.7113.09-1.62
262
-0.12-0.010.11
202314.9713.11-1.86
249
-0.15-0.010.15
202415.2113.12-2.09
236
-0.20-0.010.19
202515.4313.14-2.29
222
-0.25-0.010.23
202615.6313.15-2.48
208
-0.30-0.020.28
202715.7913.16-2.63
193
-0.36-0.020.34
202815.9313.17-2.76
178
-0.42-0.020.39
202916.0413.18-2.86
162
-0.48-0.030.46
203016.1113.18-2.93
146
-0.55-0.030.52
203116.1413.19-2.96
129
-0.62-0.030.59
203216.1613.19-2.97
113
-0.70-0.040.66
203316.1613.19-2.97
96
-0.77-0.040.73
203416.1313.19-2.94
80
-0.85-0.050.80
203516.0813.19-2.89
63
-0.93-0.050.88
203616.0213.19-2.83
46
-1.02-0.060.96
203715.9413.19-2.75
30
-1.10-0.061.04
203815.8313.18-2.65
13
-1.19-0.071.12
203915.7213.18-2.54
----
-1.27-0.071.20
204015.6013.17-2.42
----
-1.36-0.081.28
204115.4713.17-2.30
----
-1.44-0.081.36
204215.3413.16-2.18
----
-1.53-0.091.45
204315.2113.15-2.06
----
-1.63-0.091.54
204415.0913.15-1.94
----
-1.72-0.101.62
204514.9713.14-1.83
----
-1.81-0.101.71
204614.8513.14-1.71
----
-1.91-0.111.80
204714.7413.13-1.61
----
-2.00-0.111.89
204814.6313.13-1.50
----
-2.09-0.121.98
204914.5213.12-1.40
----
-2.18-0.122.06
205014.4213.12-1.30
----
-2.27-0.132.14
205114.3313.11-1.22
----
-2.35-0.132.21
205214.2613.11-1.15
----
-2.42-0.142.29
205314.1913.11-1.09
----
-2.50-0.142.35
205414.1413.10-1.03
----
-2.56-0.152.42
205514.0913.10-0.99
----
-2.63-0.152.48
205614.0513.10-0.95
----
-2.69-0.152.54
205714.0113.10-0.92
----
-2.75-0.162.59
205813.9813.10-0.88
----
-2.80-0.162.64
205913.9513.10-0.85
----
-2.85-0.162.69
206013.9113.09-0.82
----
-2.89-0.162.72
206113.8913.09-0.79
----
-2.93-0.172.76
206213.8613.09-0.77
----
-2.96-0.172.79
206313.8513.09-0.76
----
-2.99-0.172.82
206413.8313.09-0.74
----
-3.02-0.172.84
206513.8313.09-0.74
----
-3.04-0.172.87
206613.8313.09-0.73
----
-3.06-0.182.89
206713.8313.09-0.74
----
-3.08-0.182.91
206813.8413.09-0.74
----
-3.10-0.182.93
206913.8513.09-0.76
----
-3.12-0.182.94
207013.8713.10-0.77
----
-3.14-0.182.96
207113.8813.10-0.79
----
-3.15-0.182.97
207213.9013.10-0.80
----
-3.16-0.182.98
207313.9313.10-0.83
----
-3.18-0.183.00
207413.9513.10-0.85
----
-3.19-0.183.01
207513.9813.10-0.88
----
-3.20-0.183.02
207614.0013.10-0.90
----
-3.21-0.183.03
207714.0313.11-0.92
----
-3.22-0.183.03
207814.0613.11-0.95
----
-3.23-0.193.04
207914.0913.11-0.98
----
-3.24-0.193.05
208014.1113.11-1.00
----
-3.25-0.193.06
208114.1413.11-1.03
----
-3.26-0.193.07
208214.1713.12-1.06
----
-3.26-0.193.08
208314.2113.12-1.09
----
-3.27-0.193.08
208414.2413.12-1.12
----
-3.28-0.193.09
208514.2713.12-1.14
----
-3.29-0.193.10
208614.2913.12-1.17
----
-3.30-0.193.11



 

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 14.70% 13.94% -0.76%
2038
-1.55% -0.09% 1.46%
 
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