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:
Invest 40 percent of the Trust Funds in equities (phased in 2012-2026), assuming an ultimate 5.4 percent real rate of return on equities.

 

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
201413.1812.92-0.27
335
0.000.000.00
201513.2412.94-0.30
329
0.000.000.00
201613.3312.97-0.36
323
0.000.000.00
201713.4613.00-0.46
317
0.000.000.00
201813.6213.03-0.59
310
0.000.000.00
201913.8813.04-0.84
302
0.000.000.00
202014.2013.06-1.14
292
0.000.000.00
202114.5213.08-1.44
282
0.000.000.00
202214.8313.10-1.73
271
0.000.000.00
202315.1313.12-2.01
259
0.000.000.00
202415.4013.13-2.27
246
0.000.000.00
202515.6713.15-2.52
232
0.000.000.00
202615.9213.16-2.76
218
0.000.000.00
202716.1513.18-2.97
203
0.000.000.00
202816.3513.19-3.16
187
0.000.000.00
202916.5213.20-3.32
171
0.000.000.00
203016.6613.21-3.44
154
0.000.000.00
203116.7613.22-3.54
136
0.000.000.00
203216.8513.23-3.63
117
0.000.000.00
203316.9313.23-3.70
98
0.000.000.00
203416.9813.24-3.74
79
0.000.000.00
203517.0113.24-3.77
59
0.000.000.00
203617.0313.25-3.79
38
0.000.000.00
203717.0413.25-3.79
17
0.000.000.00
203817.0213.25-3.77
----
0.000.000.00
203916.9913.25-3.74
----
0.000.000.00
204016.9513.25-3.71
----
0.000.000.00
204116.9113.25-3.67
----
0.000.000.00
204216.8713.25-3.63
----
0.000.000.00
204316.8413.25-3.59
----
0.000.000.00
204416.8113.25-3.57
----
0.000.000.00
204516.7913.24-3.54
----
0.000.000.00
204616.7613.24-3.51
----
0.000.000.00
204716.7413.24-3.49
----
0.000.000.00
204816.7213.24-3.48
----
0.000.000.00
204916.7013.24-3.46
----
0.000.000.00
205016.6913.24-3.44
----
0.000.000.00
205116.6813.24-3.43
----
0.000.000.00
205216.6813.25-3.44
----
0.000.000.00
205316.6913.25-3.44
----
0.000.000.00
205416.7013.25-3.45
----
0.000.000.00
205516.7213.25-3.47
----
0.000.000.00
205616.7413.25-3.49
----
0.000.000.00
205716.7613.25-3.51
----
0.000.000.00
205816.7813.26-3.52
----
0.000.000.00
205916.7913.26-3.54
----
0.000.000.00
206016.8013.26-3.55
----
0.000.000.00
206116.8113.26-3.55
----
0.000.000.00
206216.8213.26-3.56
----
0.000.000.00
206316.8413.26-3.57
----
0.000.000.00
206416.8513.26-3.59
----
0.000.000.00
206516.8713.27-3.60
----
0.000.000.00
206616.8913.27-3.62
----
0.000.000.00
206716.9113.27-3.64
----
0.000.000.00
206816.9413.27-3.67
----
0.000.000.00
206916.9713.27-3.70
----
0.000.000.00
207017.0013.27-3.73
----
0.000.000.00
207117.0313.28-3.76
----
0.000.000.00
207217.0713.28-3.79
----
0.000.000.00
207317.1013.28-3.82
----
0.000.000.00
207417.1413.28-3.86
----
0.000.000.00
207517.1813.29-3.89
----
0.000.000.00
207617.2113.29-3.93
----
0.000.000.00
207717.2513.29-3.96
----
0.000.000.00
207817.2913.29-3.99
----
0.000.000.00
207917.3213.30-4.03
----
0.000.000.00
208017.3613.30-4.06
----
0.000.000.00
208117.4013.30-4.10
----
0.000.000.00
208217.4413.30-4.14
----
0.000.000.00
208317.4813.31-4.17
----
0.000.000.00
208417.5213.31-4.21
----
0.000.000.00
208517.5613.31-4.24
----
0.000.000.00
208617.5913.31-4.28
----
0.000.000.00



 

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 16.00% 14.22% -1.78%
2037
-0.25% 0.20% 0.45%
 
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