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 2012 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
-0.010.000.01
201313.1612.86-0.30
341
-0.020.000.02
201413.1512.92-0.23
335
-0.040.000.03
201513.1912.94-0.25
329
-0.050.000.05
201613.2512.97-0.28
324
-0.080.000.07
201713.3613.00-0.36
317
-0.100.000.10
201813.4913.02-0.47
310
-0.13-0.010.12
201913.7313.04-0.69
302
-0.15-0.010.14
202014.0213.05-0.97
292
-0.18-0.010.17
202114.3213.07-1.25
281
-0.20-0.010.19
202214.6013.09-1.51
269
-0.23-0.010.21
202314.8813.10-1.77
256
-0.25-0.010.24
202415.1313.12-2.01
243
-0.27-0.010.26
202515.3813.13-2.24
229
-0.29-0.010.28
202615.6113.15-2.46
215
-0.31-0.020.30
202715.8113.16-2.65
200
-0.33-0.020.32
202815.9913.17-2.82
184
-0.35-0.020.34
202916.1513.18-2.96
167
-0.37-0.020.35
203016.2713.19-3.08
150
-0.39-0.020.37
203116.3613.20-3.16
133
-0.40-0.020.38
203216.4413.21-3.23
115
-0.41-0.020.39
203316.5013.21-3.29
96
-0.43-0.020.40
203416.5413.22-3.33
78
-0.44-0.020.41
203516.5713.22-3.35
59
-0.45-0.020.42
203616.5813.22-3.36
40
-0.45-0.020.43
203716.5813.22-3.35
20
-0.46-0.020.44
203816.5513.22-3.33
1
-0.47-0.020.44
203916.5213.22-3.29
----
-0.47-0.020.45
204016.4813.22-3.25
----
-0.48-0.020.45
204116.4313.22-3.21
----
-0.48-0.030.46
204216.3913.22-3.17
----
-0.48-0.030.46
204316.3513.22-3.13
----
-0.49-0.030.46
204416.3213.22-3.10
----
-0.49-0.030.46
204516.3013.22-3.08
----
-0.49-0.030.46
204616.2713.22-3.05
----
-0.49-0.030.47
204716.2513.22-3.03
----
-0.49-0.030.47
204816.2313.22-3.01
----
-0.49-0.030.47
204916.2113.22-2.99
----
-0.49-0.030.47
205016.1913.22-2.97
----
-0.49-0.030.47
205116.1813.22-2.97
----
-0.49-0.030.47
205216.1913.22-2.97
----
-0.50-0.030.47
205316.1913.22-2.97
----
-0.50-0.030.47
205416.2113.22-2.98
----
-0.50-0.030.47
205516.2213.22-3.00
----
-0.50-0.030.47
205616.2413.23-3.02
----
-0.50-0.030.47
205716.2613.23-3.04
----
-0.50-0.030.47
205816.2813.23-3.05
----
-0.50-0.030.47
205916.2913.23-3.06
----
-0.50-0.030.47
206016.3013.23-3.07
----
-0.50-0.030.47
206116.3113.23-3.08
----
-0.50-0.030.48
206216.3213.23-3.09
----
-0.50-0.030.48
206316.3313.24-3.10
----
-0.50-0.030.48
206416.3513.24-3.11
----
-0.50-0.030.48
206516.3613.24-3.13
----
-0.50-0.030.48
206616.3813.24-3.14
----
-0.50-0.030.48
206716.4113.24-3.17
----
-0.51-0.030.48
206816.4313.24-3.19
----
-0.51-0.030.48
206916.4613.25-3.22
----
-0.51-0.030.48
207016.4913.25-3.25
----
-0.51-0.030.48
207116.5213.25-3.27
----
-0.51-0.030.48
207216.5613.25-3.30
----
-0.51-0.030.48
207316.5913.25-3.34
----
-0.51-0.030.48
207416.6313.26-3.37
----
-0.51-0.030.49
207516.6613.26-3.41
----
-0.51-0.030.49
207616.7013.26-3.44
----
-0.52-0.030.49
207716.7313.26-3.47
----
-0.52-0.030.49
207816.7713.27-3.50
----
-0.52-0.030.49
207916.8013.27-3.54
----
-0.52-0.030.49
208016.8413.27-3.57
----
-0.52-0.030.49
208116.8813.27-3.61
----
-0.52-0.030.49
208216.9213.28-3.64
----
-0.52-0.030.49
208316.9513.28-3.68
----
-0.52-0.030.50
208416.9913.28-3.71
----
-0.52-0.030.50
208517.0313.28-3.75
----
-0.53-0.030.50
208617.0713.28-3.78
----
-0.53-0.030.50



 

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 15.86% 14.00% -1.86%
2038
-0.39% -0.02% 0.37%
 
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