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 2012, 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.89-0.34
347
0.000.030.03
201313.1812.93-0.25
341
0.000.060.06
201413.1813.01-0.18
335
0.000.090.09
201513.2413.06-0.18
329
0.000.120.12
201613.3313.11-0.21
323
0.000.140.14
201713.4613.17-0.30
317
0.000.170.17
201813.6213.21-0.40
310
0.000.190.18
201913.8813.25-0.64
301
0.000.210.20
202014.2013.28-0.92
291
0.010.220.22
202114.5313.32-1.21
280
0.010.240.23
202214.8413.35-1.48
268
0.010.250.25
202315.1413.39-1.75
256
0.010.270.26
202415.4213.42-2.00
242
0.010.280.27
202515.6913.45-2.24
229
0.020.300.28
202615.9413.47-2.47
214
0.020.310.29
202716.1713.50-2.67
199
0.020.320.30
202816.3713.52-2.85
183
0.030.330.31
202916.5513.55-3.00
167
0.030.350.32
203016.6913.57-3.12
150
0.030.360.32
203116.8013.59-3.21
132
0.040.370.33
203216.9013.61-3.29
114
0.040.380.34
203316.9813.62-3.35
96
0.050.390.34
203417.0313.64-3.39
78
0.050.400.35
203517.0713.66-3.42
59
0.060.410.35
203617.1013.67-3.43
40
0.060.420.36
203717.1113.68-3.43
21
0.070.430.36
203817.1013.69-3.41
2
0.080.450.36
203917.0813.71-3.38
----
0.090.460.36
204017.0613.72-3.34
----
0.100.470.37
204117.0213.72-3.30
----
0.110.480.37
204217.0013.74-3.25
----
0.120.500.38
204316.9813.75-3.23
----
0.140.500.36
204416.9713.75-3.22
----
0.150.500.35
204516.9513.75-3.21
----
0.170.500.34
204616.9413.75-3.19
----
0.180.500.33
204716.9313.75-3.19
----
0.190.500.31
204816.9313.75-3.18
----
0.210.500.29
204916.9313.75-3.18
----
0.230.510.27
205016.9313.75-3.18
----
0.250.510.26
205116.9413.75-3.19
----
0.260.510.25
205216.9613.75-3.21
----
0.280.510.23
205316.9913.76-3.24
----
0.300.510.21
205417.0213.76-3.27
----
0.320.510.19
205517.0613.76-3.30
----
0.340.510.17
205617.1013.76-3.33
----
0.360.510.16
205717.1413.77-3.37
----
0.380.510.14
205817.1813.77-3.41
----
0.400.510.12
205917.2113.77-3.43
----
0.410.510.10
206017.2313.77-3.46
----
0.430.520.09
206117.2613.78-3.48
----
0.450.520.07
206217.2913.78-3.51
----
0.460.520.05
206317.3213.78-3.54
----
0.480.520.04
206417.3413.78-3.56
----
0.490.520.02
206517.3813.78-3.59
----
0.510.520.01
206617.4113.79-3.63
----
0.520.520.00
206717.4513.79-3.66
----
0.540.52-0.02
206817.4913.79-3.70
----
0.550.52-0.03
206917.5313.79-3.74
----
0.560.52-0.04
207017.5813.80-3.78
----
0.570.52-0.05
207117.6213.80-3.82
----
0.590.52-0.06
207217.6713.80-3.86
----
0.600.52-0.08
207317.7113.81-3.91
----
0.610.52-0.08
207417.7613.81-3.95
----
0.620.52-0.09
207517.8013.81-3.99
----
0.630.52-0.10
207617.8513.81-4.03
----
0.630.52-0.11
207717.9013.82-4.08
----
0.650.53-0.12
207817.9413.82-4.12
----
0.650.53-0.13
207917.9813.82-4.16
----
0.660.53-0.13
208018.0213.82-4.20
----
0.660.53-0.14
208118.0713.83-4.24
----
0.670.53-0.14
208218.1213.83-4.29
----
0.680.53-0.15
208318.1613.83-4.33
----
0.680.53-0.15
208418.2013.84-4.37
----
0.680.53-0.16
208518.2413.84-4.41
----
0.690.53-0.16
208618.2813.84-4.44
----
0.690.53-0.16



 

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 16.47% 14.42% -2.06%
2038
0.22% 0.39% 0.17%
 
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