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:
Beginning in December 2011, reduce the annual COLA by 1 percentage point.

 

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
201013.0912.33-0.76
355
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.7212.870.15
354
-0.120.000.12
201312.5812.890.31
353
-0.24-0.010.23
201412.5112.900.39
353
-0.35-0.020.33
201512.5212.920.40
353
-0.46-0.020.44
201612.5412.940.39
353
-0.56-0.030.53
201712.6412.960.31
353
-0.66-0.030.63
201812.7912.980.19
353
-0.76-0.040.72
201912.9812.990.01
352
-0.86-0.040.82
202013.1913.00-0.19
350
-0.95-0.050.91
202113.4013.02-0.39
346
-1.05-0.051.00
202213.6113.03-0.58
343
-1.14-0.061.08
202313.8013.04-0.76
338
-1.23-0.061.17
202413.9713.05-0.92
333
-1.31-0.071.25
202514.1413.06-1.08
327
-1.39-0.071.32
202614.2913.07-1.21
320
-1.47-0.071.40
202714.4113.08-1.33
313
-1.54-0.081.46
202814.5213.09-1.43
306
-1.61-0.081.53
202914.6113.10-1.51
298
-1.67-0.091.59
203014.6713.10-1.57
291
-1.73-0.091.64
203114.7213.11-1.61
283
-1.79-0.091.69
203214.7613.11-1.64
275
-1.83-0.091.74
203314.7813.12-1.66
267
-1.88-0.101.78
203414.7913.12-1.67
259
-1.92-0.101.82
203514.7713.12-1.65
251
-1.95-0.101.85
203614.7513.12-1.63
244
-1.98-0.101.88
203714.7313.12-1.60
236
-2.01-0.111.90
203814.6813.12-1.56
229
-2.03-0.111.92
203914.6313.12-1.51
222
-2.05-0.111.94
204014.5813.12-1.46
215
-2.06-0.111.95
204114.5213.12-1.41
209
-2.07-0.111.96
204214.4713.12-1.36
203
-2.08-0.111.97
204314.4213.12-1.31
197
-2.09-0.111.98
204414.3813.11-1.27
191
-2.09-0.111.98
204514.3513.11-1.24
185
-2.09-0.111.98
204614.3213.11-1.21
179
-2.09-0.111.98
204714.3013.11-1.19
173
-2.09-0.111.98
204814.2813.11-1.17
168
-2.09-0.111.98
204914.2613.11-1.15
162
-2.09-0.111.98
205014.2513.11-1.13
156
-2.09-0.111.98
205114.2413.11-1.12
151
-2.09-0.111.97
205214.2413.11-1.12
145
-2.09-0.111.97
205314.2513.12-1.13
139
-2.08-0.111.97
205414.2613.12-1.14
133
-2.09-0.111.97
205514.2813.12-1.16
127
-2.09-0.111.97
205614.3013.12-1.18
120
-2.09-0.111.98
205714.3213.12-1.20
114
-2.09-0.111.98
205814.3413.13-1.22
107
-2.10-0.111.98
205914.3613.13-1.23
100
-2.10-0.111.99
206014.3813.13-1.25
93
-2.11-0.111.99
206114.4013.13-1.26
85
-2.11-0.112.00
206214.4113.13-1.28
78
-2.12-0.122.00
206314.4313.13-1.30
70
-2.13-0.122.01
206414.4513.14-1.32
62
-2.13-0.122.02
206514.4713.14-1.34
54
-2.14-0.122.03
206614.5013.14-1.36
46
-2.15-0.122.03
206714.5313.14-1.38
37
-2.16-0.122.04
206814.5513.14-1.41
28
-2.17-0.122.05
206914.5913.15-1.44
19
-2.18-0.122.06
207014.6213.15-1.47
10
-2.19-0.122.07
207114.6513.15-1.50
0
-2.20-0.122.08
207214.6813.15-1.53
----
-2.21-0.122.09
207314.7213.15-1.57
----
-2.22-0.122.10
207414.7613.16-1.60
----
-2.23-0.122.10
207514.7913.16-1.63
----
-2.24-0.122.11
207614.8313.16-1.67
----
-2.24-0.122.12
207714.8613.16-1.70
----
-2.25-0.122.13
207814.9013.17-1.73
----
-2.26-0.122.14
207914.9413.17-1.77
----
-2.27-0.122.15
208014.9713.17-1.80
----
-2.28-0.132.15
208115.0113.17-1.83
----
-2.29-0.132.16
208215.0413.18-1.87
----
-2.30-0.132.17
208315.0813.18-1.90
----
-2.31-0.132.18
208415.1113.18-1.93
----
-2.31-0.132.19
208515.1513.18-1.96
----
-2.32-0.132.19



 

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 2010 Trustees Report.
2010-2084 14.26% 13.92% -0.34%
2071
-1.67% -0.09% 1.58%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 21, 2011