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 3 percent for those newly eligible for benefits in 2014 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
201313.9512.69-1.26
330
0.000.000.00
201414.0312.83-1.20
316
-0.010.000.00
201513.9512.86-1.09
301
-0.020.000.02
201613.8812.88-1.00
286
-0.030.000.03
201713.8312.90-0.93
272
-0.050.000.05
201813.8412.93-0.92
259
-0.070.000.07
201913.9612.95-1.02
247
-0.090.000.09
202014.1412.96-1.17
235
-0.120.000.11
202114.3012.99-1.31
222
-0.14-0.010.14
202214.5413.02-1.52
209
-0.17-0.010.16
202314.7813.03-1.74
196
-0.19-0.010.18
202415.0113.05-1.96
182
-0.21-0.010.21
202515.2413.06-2.18
167
-0.24-0.010.23
202615.4513.07-2.38
152
-0.26-0.010.25
202715.6513.09-2.56
137
-0.28-0.010.27
202815.8313.10-2.74
121
-0.30-0.010.29
202916.0013.11-2.90
105
-0.32-0.010.31
203016.1513.12-3.04
88
-0.34-0.020.33
203116.2813.12-3.15
70
-0.36-0.020.34
203216.3813.13-3.25
52
-0.37-0.020.36
203316.4713.14-3.33
33
-0.39-0.020.37
203416.5313.14-3.39
13
-0.40-0.020.38
203516.5713.15-3.42
----
-0.42-0.020.40
203616.5813.15-3.43
----
-0.43-0.020.41
203716.5913.15-3.44
----
-0.44-0.020.42
203816.5713.15-3.42
----
-0.45-0.020.42
203916.5413.15-3.39
----
-0.45-0.020.43
204016.5013.15-3.35
----
-0.46-0.020.44
204116.4613.15-3.31
----
-0.47-0.020.44
204216.4213.15-3.28
----
-0.47-0.020.45
204316.3913.15-3.24
----
-0.48-0.020.45
204416.3613.15-3.22
----
-0.48-0.020.46
204516.3413.15-3.20
----
-0.48-0.020.46
204616.3313.15-3.19
----
-0.49-0.020.46
204716.3213.15-3.17
----
-0.49-0.020.47
204816.3013.15-3.16
----
-0.49-0.020.47
204916.2913.15-3.15
----
-0.49-0.020.47
205016.2913.15-3.14
----
-0.49-0.020.47
205116.3013.15-3.15
----
-0.50-0.020.47
205216.3113.15-3.16
----
-0.50-0.020.47
205316.3413.15-3.19
----
-0.50-0.020.47
205416.3713.15-3.21
----
-0.50-0.020.48
205516.4113.16-3.25
----
-0.50-0.020.48
205616.4513.16-3.29
----
-0.50-0.020.48
205716.5013.16-3.34
----
-0.51-0.020.48
205816.5413.16-3.38
----
-0.51-0.020.48
205916.5913.17-3.42
----
-0.51-0.020.49
206016.6313.17-3.46
----
-0.51-0.020.49
206116.6713.17-3.50
----
-0.51-0.020.49
206216.7113.18-3.54
----
-0.51-0.020.49
206316.7513.18-3.58
----
-0.52-0.020.49
206416.8013.18-3.61
----
-0.52-0.020.49
206516.8413.18-3.66
----
-0.52-0.020.49
206616.8813.19-3.70
----
-0.52-0.030.50
206716.9313.19-3.74
----
-0.52-0.030.50
206816.9713.19-3.78
----
-0.52-0.030.50
206917.0213.19-3.82
----
-0.52-0.030.50
207017.0613.20-3.86
----
-0.53-0.030.50
207117.1013.20-3.90
----
-0.53-0.030.50
207217.1313.20-3.93
----
-0.53-0.030.50
207317.1513.20-3.95
----
-0.53-0.030.50
207417.1713.20-3.97
----
-0.53-0.030.50
207517.1913.20-3.99
----
-0.53-0.030.50
207617.2013.21-3.99
----
-0.53-0.030.51
207717.2113.21-4.00
----
-0.53-0.030.51
207817.2113.21-4.00
----
-0.53-0.030.51
207917.2213.21-4.01
----
-0.53-0.030.51
208017.2313.21-4.02
----
-0.53-0.030.51
208117.2413.21-4.04
----
-0.53-0.030.51
208217.2713.21-4.06
----
-0.53-0.030.51
208317.3013.21-4.09
----
-0.53-0.030.51
208417.3413.21-4.12
----
-0.54-0.030.51
208517.3813.21-4.16
----
-0.54-0.030.51
208617.4213.22-4.21
----
-0.54-0.030.51
208717.4713.22-4.25
----
-0.54-0.030.51
208817.5213.22-4.30
----
-0.54-0.030.51



 

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 2013 Trustees Report.
2013-2087 16.21% 13.86% -2.35%
2034
-0.39% -0.02% 0.37%
 
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 September 11, 2013