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 2014, convert all disabled worker beneficiaries to retired worker status upon attainment of their earliest eligibility age (EEA) rather than their normal retirement age (NRA). After conversion, apply the early retirement reduction for retirement at EEA (currently 25% for those age 62 in 2014) phased in over 40 years.

 

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
201413.1812.92-0.26
334
0.000.000.01
201513.2312.94-0.29
328
-0.010.000.02
201613.3012.98-0.32
322
-0.020.010.03
201713.4213.01-0.41
315
-0.040.010.05
201813.5513.04-0.51
308
-0.060.010.08
201913.8113.05-0.75
299
-0.080.010.09
202014.1113.07-1.04
288
-0.090.010.10
202114.4213.09-1.33
277
-0.100.010.11
202214.7113.11-1.60
264
-0.120.010.13
202314.9913.13-1.86
251
-0.140.010.14
202415.2513.14-2.11
238
-0.150.010.16
202515.5013.16-2.34
223
-0.170.010.18
202615.7313.17-2.56
208
-0.190.010.20
202715.9413.19-2.75
193
-0.210.010.21
202816.1313.20-2.93
176
-0.220.010.23
202916.2813.21-3.08
159
-0.230.010.24
203016.4113.22-3.19
142
-0.250.010.25
203116.5013.22-3.28
123
-0.260.000.26
203216.5813.23-3.35
105
-0.270.000.27
203316.6413.24-3.41
86
-0.290.000.29
203416.6813.24-3.44
67
-0.300.000.30
203516.7113.24-3.46
47
-0.310.000.31
203616.7213.25-3.47
28
-0.320.000.32
203716.7113.25-3.47
8
-0.330.000.33
203816.6813.25-3.44
----
-0.340.000.33
203916.6413.25-3.40
----
-0.350.000.34
204016.6013.25-3.35
----
-0.360.000.35
204116.5413.24-3.30
----
-0.370.000.37
204216.4913.24-3.25
----
-0.380.000.38
204316.4413.24-3.20
----
-0.40-0.010.39
204416.4013.24-3.16
----
-0.42-0.010.41
204516.3613.24-3.12
----
-0.43-0.010.42
204616.3113.24-3.08
----
-0.45-0.010.44
204716.2813.24-3.04
----
-0.46-0.010.45
204816.2413.24-3.01
----
-0.48-0.010.47
204916.2113.23-2.97
----
-0.49-0.010.48
205016.1813.23-2.94
----
-0.51-0.010.50
205116.1513.23-2.92
----
-0.53-0.010.52
205216.1413.23-2.90
----
-0.55-0.010.53
205316.1313.23-2.89
----
-0.56-0.010.55
205416.1213.23-2.89
----
-0.58-0.010.57
205516.1213.24-2.89
----
-0.60-0.010.58
205616.1313.24-2.89
----
-0.61-0.020.60
205716.1413.24-2.90
----
-0.62-0.020.61
205816.1413.24-2.91
----
-0.64-0.020.62
205916.1513.24-2.91
----
-0.65-0.020.63
206016.1513.24-2.91
----
-0.66-0.020.64
206116.1513.24-2.91
----
-0.67-0.020.65
206216.1513.24-2.91
----
-0.68-0.020.66
206316.1513.24-2.91
----
-0.69-0.020.67
206416.1513.24-2.91
----
-0.70-0.020.67
206516.1613.24-2.92
----
-0.70-0.020.68
206616.1813.24-2.93
----
-0.71-0.020.69
206716.1913.25-2.95
----
-0.72-0.020.70
206816.2113.25-2.96
----
-0.73-0.020.71
206916.2313.25-2.98
----
-0.74-0.020.71
207016.2613.25-3.01
----
-0.74-0.020.72
207116.2813.25-3.03
----
-0.75-0.020.73
207216.3113.25-3.05
----
-0.76-0.020.73
207316.3413.26-3.08
----
-0.76-0.020.74
207416.3713.26-3.11
----
-0.77-0.020.74
207516.4013.26-3.14
----
-0.78-0.030.75
207616.4313.26-3.17
----
-0.78-0.030.76
207716.4613.27-3.20
----
-0.79-0.030.76
207816.5013.27-3.23
----
-0.79-0.030.77
207916.5313.27-3.26
----
-0.80-0.030.77
208016.5613.27-3.29
----
-0.80-0.030.77
208116.5913.27-3.32
----
-0.81-0.030.78
208216.6313.28-3.35
----
-0.81-0.030.78
208316.6613.28-3.39
----
-0.81-0.030.79
208416.7013.28-3.42
----
-0.82-0.030.79
208516.7313.28-3.45
----
-0.82-0.030.79
208616.7713.29-3.48
----
-0.82-0.030.80



 

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 15.85% 14.02% -1.83%
2037
-0.40% -0.01% 0.40%
 
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 January 10, 2012