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 0.5 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
201212.7812.870.09
352
-0.060.000.06
201312.7012.900.19
349
-0.12-0.010.11
201412.6912.910.22
347
-0.18-0.010.17
201512.7512.930.18
344
-0.23-0.010.22
201612.8212.950.13
341
-0.28-0.010.27
201712.9712.970.00
338
-0.33-0.020.32
201813.1613.00-0.16
335
-0.39-0.020.37
201913.4013.01-0.39
330
-0.44-0.020.41
202013.6613.02-0.64
324
-0.49-0.020.46
202113.9213.04-0.88
317
-0.53-0.030.51
202214.1613.06-1.11
309
-0.58-0.030.55
202314.4013.07-1.33
300
-0.63-0.030.60
202414.6113.08-1.53
291
-0.67-0.030.64
202514.8213.10-1.72
280
-0.71-0.040.68
202615.0013.11-1.89
269
-0.76-0.040.72
202715.1613.12-2.04
258
-0.79-0.040.75
202815.3013.13-2.17
245
-0.83-0.040.79
202915.4213.14-2.28
233
-0.86-0.040.82
203015.5113.15-2.36
220
-0.89-0.050.85
203115.5813.15-2.43
207
-0.92-0.050.88
203215.6413.16-2.48
193
-0.95-0.050.90
203315.6913.16-2.52
180
-0.97-0.050.92
203415.7113.17-2.54
166
-0.99-0.050.94
203515.7113.17-2.54
152
-1.01-0.050.96
203615.7113.17-2.54
138
-1.03-0.050.98
203715.6913.17-2.52
124
-1.04-0.050.99
203815.6613.17-2.48
110
-1.06-0.061.00
203915.6213.17-2.44
96
-1.07-0.061.01
204015.5713.17-2.40
82
-1.07-0.061.02
204115.5213.17-2.35
68
-1.08-0.061.02
204215.4713.17-2.30
54
-1.08-0.061.03
204315.4213.17-2.25
40
-1.09-0.061.03
204415.3813.17-2.22
27
-1.09-0.061.03
204515.3513.17-2.18
13
-1.09-0.061.03
204615.3213.17-2.16
----
-1.09-0.061.03
204715.3013.17-2.14
----
-1.09-0.061.03
204815.2813.17-2.12
----
-1.09-0.061.03
204915.2613.17-2.09
----
-1.09-0.061.03
205015.2413.17-2.08
----
-1.09-0.061.03
205115.2313.17-2.07
----
-1.09-0.061.03
205215.2313.17-2.07
----
-1.09-0.061.03
205315.2413.17-2.07
----
-1.09-0.061.03
205415.2613.17-2.09
----
-1.09-0.061.03
205515.2813.17-2.10
----
-1.09-0.061.03
205615.3013.18-2.12
----
-1.09-0.061.03
205715.3213.18-2.15
----
-1.09-0.061.03
205815.3413.18-2.16
----
-1.10-0.061.04
205915.3613.18-2.18
----
-1.10-0.061.04
206015.3813.18-2.20
----
-1.10-0.061.04
206115.4013.18-2.22
----
-1.10-0.061.04
206215.4213.19-2.24
----
-1.11-0.061.05
206315.4513.19-2.26
----
-1.11-0.061.05
206415.4713.19-2.28
----
-1.12-0.061.06
206515.5013.19-2.30
----
-1.12-0.061.06
206615.5213.19-2.33
----
-1.13-0.061.06
206715.5613.20-2.36
----
-1.13-0.061.07
206815.5913.20-2.39
----
-1.14-0.061.07
206915.6313.20-2.42
----
-1.14-0.061.08
207015.6613.20-2.46
----
-1.14-0.061.08
207115.7013.21-2.49
----
-1.15-0.061.09
207215.7413.21-2.53
----
-1.16-0.061.09
207315.7813.21-2.56
----
-1.16-0.061.10
207415.8213.21-2.60
----
-1.17-0.061.10
207515.8613.22-2.64
----
-1.17-0.061.11
207615.9013.22-2.68
----
-1.18-0.061.11
207715.9413.22-2.71
----
-1.18-0.061.12
207815.9813.23-2.75
----
-1.18-0.071.12
207916.0213.23-2.79
----
-1.19-0.071.12
208016.0613.23-2.83
----
-1.19-0.071.13
208116.1013.23-2.86
----
-1.20-0.071.13
208216.1413.24-2.90
----
-1.20-0.071.14
208316.1813.24-2.94
----
-1.21-0.071.14
208416.2113.24-2.97
----
-1.21-0.071.15
208516.2513.24-3.01
----
-1.22-0.071.15



 

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 15.06% 13.96% -1.10%
2045
-0.87% -0.05% 0.82%
 
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