Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov
 
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables
Level of Monthly Benefits

Description of Proposed Provision:
For the OASI and DI computation of the PIA, gradually reduce the maximum number of drop-out years from 5 to 0, phased in over the years 2014-2022.

 

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
201313.9512.83-1.12
329
0.000.000.00
201413.9812.93-1.05
315
0.000.000.00
201513.9612.95-1.01
302
-0.010.000.01
201613.9212.98-0.94
290
-0.010.000.01
201713.8913.01-0.88
278
-0.030.000.03
201813.9213.03-0.89
267
-0.040.000.04
201914.0713.05-1.02
255
-0.060.000.06
202014.2913.07-1.22
243
-0.090.000.08
202114.5413.10-1.43
230
-0.12-0.010.11
202214.8213.12-1.70
217
-0.16-0.010.15
202315.0913.14-1.96
203
-0.20-0.010.19
202415.3513.15-2.20
188
-0.24-0.010.23
202515.6013.17-2.43
173
-0.28-0.010.27
202615.8213.18-2.64
158
-0.33-0.020.31
202716.0413.19-2.85
141
-0.37-0.020.36
202816.2213.20-3.01
125
-0.42-0.020.40
202916.3713.22-3.16
107
-0.46-0.020.43
203016.5113.22-3.28
89
-0.50-0.020.47
203116.6113.23-3.38
70
-0.53-0.030.51
203216.6813.24-3.45
51
-0.57-0.030.54
203316.7313.24-3.49
31
-0.60-0.030.57
203416.7513.24-3.50
11
-0.63-0.030.60
203516.7513.25-3.50
----
-0.66-0.030.63
203616.7413.25-3.49
----
-0.69-0.040.65
203716.7213.25-3.47
----
-0.72-0.040.68
203816.6813.25-3.44
----
-0.74-0.040.70
203916.6313.24-3.39
----
-0.76-0.040.72
204016.5713.24-3.33
----
-0.78-0.040.74
204116.5113.24-3.28
----
-0.80-0.040.76
204216.4613.24-3.22
----
-0.82-0.040.78
204316.4013.23-3.17
----
-0.84-0.040.80
204416.3513.23-3.12
----
-0.86-0.040.82
204516.3113.23-3.08
----
-0.88-0.050.83
204616.2713.23-3.04
----
-0.89-0.050.85
204716.2313.23-3.00
----
-0.91-0.050.86
204816.1913.23-2.97
----
-0.92-0.050.87
204916.1613.23-2.94
----
-0.93-0.050.88
205016.1413.22-2.91
----
-0.94-0.050.90
205116.1213.22-2.89
----
-0.96-0.050.90
205216.1013.22-2.88
----
-0.97-0.050.91
205316.1013.22-2.87
----
-0.97-0.050.92
205416.1013.22-2.87
----
-0.98-0.050.93
205516.1013.23-2.88
----
-0.99-0.050.94
205616.1113.23-2.88
----
-1.00-0.050.95
205716.1213.23-2.89
----
-1.00-0.050.95
205816.1313.23-2.90
----
-1.01-0.050.96
205916.1313.23-2.90
----
-1.02-0.050.96
206016.1413.23-2.91
----
-1.02-0.050.97
206116.1413.23-2.91
----
-1.02-0.050.97
206216.1413.23-2.91
----
-1.03-0.050.97
206316.1513.23-2.91
----
-1.03-0.050.97
206416.1513.23-2.92
----
-1.03-0.050.98
206516.1613.23-2.93
----
-1.04-0.060.98
206616.1813.23-2.95
----
-1.04-0.060.98
206716.2013.24-2.96
----
-1.04-0.060.99
206816.2213.24-2.98
----
-1.04-0.060.99
206916.2513.24-3.01
----
-1.05-0.060.99
207016.2813.24-3.03
----
-1.05-0.060.99
207116.3013.24-3.06
----
-1.05-0.061.00
207216.3213.24-3.08
----
-1.05-0.061.00
207316.3513.25-3.10
----
-1.06-0.061.00
207416.3713.25-3.13
----
-1.06-0.061.00
207516.4013.25-3.15
----
-1.06-0.061.00
207616.4213.25-3.17
----
-1.06-0.061.01
207716.4513.25-3.20
----
-1.06-0.061.01
207816.4713.25-3.22
----
-1.07-0.061.01
207916.5013.26-3.25
----
-1.07-0.061.01
208016.5413.26-3.28
----
-1.07-0.061.01
208116.5713.26-3.31
----
-1.07-0.061.01
208216.6013.26-3.34
----
-1.07-0.061.02
208316.6413.26-3.38
----
-1.08-0.061.02
208416.6813.27-3.41
----
-1.08-0.061.02
208516.7113.27-3.44
----
-1.08-0.061.02
208616.7513.27-3.48
----
-1.08-0.061.02
208716.7913.27-3.51
----
-1.08-0.061.03



 

Summarized Estimates
 
  Proposal
   Change from Present Law
Years Cost
rate		 Income
rate		 Actuarial
balance
Year of reserve
depletion1
Cost
rate		 Income
rate		 Actuarial
balance
 
Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086 16.01% 13.99% -2.02%
2034
-0.68% -0.04% 0.64%
 
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