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 the payroll tax rate (currently 12.4 percent) to 11.4 percent 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
201213.2311.97-1.27
347
0.00-0.90-0.90
201313.1811.91-1.27
334
0.00-0.96-0.96
201413.1811.96-1.22
320
0.00-0.96-0.96
201513.2411.98-1.26
307
0.00-0.96-0.96
201613.3312.02-1.31
294
0.00-0.96-0.96
201713.4612.05-1.42
280
0.00-0.96-0.96
201813.6212.07-1.55
266
0.00-0.96-0.96
201913.8812.09-1.79
250
0.00-0.96-0.96
202014.2012.10-2.09
233
0.00-0.96-0.96
202114.5212.12-2.40
214
0.00-0.96-0.96
202214.8312.14-2.69
196
0.00-0.96-0.96
202315.1312.16-2.97
176
0.01-0.96-0.96
202415.4112.18-3.23
156
0.01-0.96-0.96
202515.6812.19-3.49
135
0.01-0.96-0.96
202615.9312.21-3.72
113
0.01-0.96-0.96
202716.1612.22-3.93
90
0.01-0.96-0.96
202816.3612.23-4.12
66
0.01-0.96-0.97
202916.5312.25-4.28
42
0.01-0.96-0.97
203016.6712.26-4.41
17
0.01-0.96-0.97
203116.7712.26-4.51
----
0.01-0.96-0.97
203216.8712.27-4.60
----
0.01-0.96-0.97
203316.9412.28-4.67
----
0.01-0.96-0.97
203417.0012.28-4.71
----
0.01-0.96-0.97
203517.0312.29-4.74
----
0.02-0.96-0.97
203617.0512.29-4.76
----
0.02-0.96-0.97
203717.0612.29-4.77
----
0.02-0.96-0.97
203817.0412.29-4.75
----
0.02-0.96-0.97
203917.0112.29-4.72
----
0.02-0.96-0.98
204016.9812.29-4.68
----
0.02-0.96-0.98
204116.9312.29-4.64
----
0.02-0.96-0.98
204216.8912.29-4.60
----
0.02-0.96-0.98
204316.8612.29-4.57
----
0.02-0.96-0.98
204416.8412.29-4.55
----
0.02-0.96-0.98
204516.8112.29-4.52
----
0.03-0.96-0.98
204616.7912.29-4.50
----
0.03-0.96-0.98
204716.7712.29-4.48
----
0.03-0.96-0.98
204816.7512.29-4.46
----
0.03-0.96-0.99
204916.7312.29-4.44
----
0.03-0.96-0.99
205016.7212.29-4.43
----
0.03-0.96-0.99
205116.7112.29-4.42
----
0.03-0.96-0.99
205216.7112.29-4.43
----
0.03-0.96-0.99
205316.7212.29-4.43
----
0.03-0.96-0.99
205416.7412.29-4.45
----
0.03-0.96-0.99
205516.7512.29-4.46
----
0.04-0.96-0.99
205616.7812.29-4.48
----
0.04-0.96-0.99
205716.8012.30-4.50
----
0.04-0.96-0.99
205816.8212.30-4.52
----
0.04-0.96-1.00
205916.8312.30-4.53
----
0.04-0.96-1.00
206016.8412.30-4.54
----
0.04-0.96-1.00
206116.8512.30-4.55
----
0.04-0.96-1.00
206216.8612.30-4.56
----
0.04-0.96-1.00
206316.8812.30-4.57
----
0.04-0.96-1.00
206416.8912.30-4.59
----
0.04-0.96-1.00
206516.9112.31-4.60
----
0.04-0.96-1.00
206616.9312.31-4.62
----
0.04-0.96-1.00
206716.9612.31-4.65
----
0.04-0.96-1.00
206816.9812.31-4.67
----
0.04-0.96-1.00
206917.0112.31-4.70
----
0.04-0.96-1.00
207017.0412.31-4.73
----
0.04-0.96-1.00
207117.0812.32-4.76
----
0.04-0.96-1.00
207217.1112.32-4.79
----
0.04-0.96-1.00
207317.1512.32-4.83
----
0.04-0.96-1.00
207417.1912.32-4.86
----
0.04-0.96-1.00
207517.2212.33-4.90
----
0.04-0.96-1.00
207617.2612.33-4.93
----
0.04-0.96-1.00
207717.2912.33-4.96
----
0.04-0.96-1.00
207817.3312.33-5.00
----
0.04-0.96-1.00
207917.3712.33-5.03
----
0.04-0.96-1.01
208017.4012.34-5.07
----
0.04-0.96-1.01
208117.4412.34-5.10
----
0.04-0.96-1.01
208217.4812.34-5.14
----
0.04-0.96-1.01
208317.5212.34-5.18
----
0.04-0.96-1.01
208417.5612.35-5.22
----
0.04-0.96-1.01
208517.6012.35-5.25
----
0.04-0.96-1.01
208617.6312.35-5.28
----
0.04-0.96-1.01



 

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 16.27% 13.08% -3.19%
2030
0.02% -0.94% -0.96%
 
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