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, cover newly hired State and local government employees.

 

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
201313.9512.86-1.09
329
0.000.030.03
201413.9812.99-0.99
316
0.000.060.06
201513.9713.04-0.92
303
0.000.090.09
201613.9413.10-0.84
291
0.000.120.12
201713.9113.15-0.77
279
0.000.140.14
201813.9613.20-0.77
268
0.000.160.16
201914.1413.23-0.90
257
0.000.180.18
202014.3813.27-1.11
245
0.000.200.20
202114.6613.32-1.34
233
0.010.220.21
202214.9813.36-1.62
220
0.010.230.22
202315.3013.39-1.91
206
0.010.250.24
202415.6113.42-2.18
191
0.010.260.25
202515.8913.45-2.44
176
0.010.270.26
202616.1713.48-2.69
160
0.020.290.27
202716.4313.51-2.92
144
0.020.300.28
202816.6613.54-3.12
126
0.020.310.29
202916.8613.56-3.30
109
0.020.320.30
203017.0313.58-3.45
90
0.030.330.31
203117.1813.60-3.57
71
0.030.350.31
203217.2913.62-3.66
51
0.040.360.32
203317.3713.64-3.73
31
0.040.370.33
203417.4313.65-3.77
10
0.050.380.33
203517.4613.67-3.79
----
0.050.390.34
203617.4913.68-3.80
----
0.060.400.34
203717.5013.69-3.80
----
0.060.410.35
203817.4913.70-3.79
----
0.070.420.35
203917.4813.71-3.76
----
0.080.430.35
204017.4513.72-3.73
----
0.090.440.35
204117.4213.73-3.69
----
0.100.450.35
204217.3913.74-3.65
----
0.110.460.35
204317.3713.76-3.60
----
0.120.480.36
204417.3513.76-3.59
----
0.140.480.35
204517.3413.76-3.57
----
0.150.490.33
204617.3213.76-3.56
----
0.160.490.32
204717.3113.76-3.55
----
0.170.490.31
204817.3113.76-3.54
----
0.190.490.29
204917.3113.76-3.54
----
0.210.490.28
205017.3113.76-3.54
----
0.230.490.26
205117.3113.76-3.55
----
0.240.490.25
205217.3313.77-3.56
----
0.260.490.23
205317.3513.77-3.58
----
0.280.490.21
205417.3813.77-3.61
----
0.300.490.19
205517.4113.77-3.64
----
0.320.490.18
205617.4413.77-3.67
----
0.340.490.16
205717.4813.78-3.70
----
0.350.500.14
205817.5113.78-3.73
----
0.370.500.12
205917.5413.78-3.76
----
0.390.500.11
206017.5613.78-3.78
----
0.410.500.09
206117.5913.78-3.80
----
0.420.500.07
206217.6113.79-3.82
----
0.440.500.06
206317.6313.79-3.85
----
0.460.500.04
206417.6613.79-3.87
----
0.470.500.03
206517.6913.79-3.90
----
0.490.500.01
206617.7213.79-3.93
----
0.500.500.00
206717.7613.79-3.96
----
0.520.50-0.01
206817.8013.80-4.00
----
0.530.50-0.03
206917.8413.80-4.04
----
0.540.50-0.04
207017.8813.80-4.08
----
0.560.51-0.05
207117.9213.80-4.12
----
0.570.51-0.06
207217.9613.81-4.15
----
0.580.51-0.07
207318.0013.81-4.19
----
0.590.51-0.08
207418.0313.81-4.22
----
0.600.51-0.09
207518.0713.81-4.26
----
0.610.51-0.10
207618.1013.82-4.29
----
0.620.51-0.11
207718.1413.82-4.32
----
0.620.51-0.12
207818.1813.82-4.36
----
0.640.51-0.13
207918.2113.82-4.39
----
0.640.51-0.13
208018.2513.82-4.43
----
0.650.51-0.14
208118.2913.83-4.47
----
0.650.51-0.14
208218.3313.83-4.51
----
0.660.51-0.15
208318.3813.83-4.55
----
0.670.51-0.16
208418.4313.84-4.59
----
0.670.51-0.16
208518.4713.84-4.63
----
0.670.51-0.16
208618.5113.84-4.67
----
0.680.51-0.17
208718.5513.84-4.71
----
0.680.51-0.17



 

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 16.91% 14.40% -2.50%
2034
0.22% 0.38% 0.16%
 
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