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 benefits by 3 percent for those newly eligible for benefits in 2011 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
201013.0912.33-0.76
355
0.000.000.00
201113.0312.91-0.12
353
-0.010.000.01
201212.8212.870.05
351
-0.020.000.02
201312.7812.900.12
347
-0.040.000.04
201412.8112.920.11
342
-0.060.000.05
201512.9012.930.03
338
-0.080.000.07
201613.0012.96-0.05
334
-0.100.000.10
201713.1812.98-0.20
329
-0.13-0.010.12
201813.4013.01-0.39
323
-0.15-0.010.14
201913.6613.02-0.64
317
-0.17-0.010.17
202013.9513.04-0.91
309
-0.20-0.010.19
202114.2313.06-1.17
300
-0.22-0.010.21
202214.5013.07-1.43
290
-0.25-0.010.24
202314.7613.09-1.67
279
-0.27-0.010.26
202415.0013.10-1.89
267
-0.29-0.010.28
202515.2213.12-2.11
254
-0.31-0.020.30
202615.4313.13-2.30
241
-0.33-0.020.31
202715.6113.14-2.46
226
-0.35-0.020.33
202815.7713.15-2.61
212
-0.37-0.020.35
202915.9013.16-2.74
196
-0.38-0.020.36
203016.0113.17-2.84
181
-0.40-0.020.38
203116.1013.18-2.92
165
-0.41-0.020.39
203216.1713.19-2.98
148
-0.42-0.020.40
203316.2313.19-3.03
132
-0.43-0.020.41
203416.2613.20-3.06
115
-0.44-0.020.42
203516.2813.20-3.08
97
-0.45-0.020.43
203616.2813.20-3.08
80
-0.46-0.020.43
203716.2713.20-3.07
63
-0.46-0.020.44
203816.2513.21-3.04
45
-0.47-0.020.44
203916.2113.21-3.00
27
-0.47-0.020.45
204016.1713.20-2.96
9
-0.47-0.020.45
204116.1213.20-2.92
----
-0.48-0.020.45
204216.0713.20-2.87
----
-0.48-0.020.45
204316.0313.20-2.83
----
-0.48-0.020.46
204415.9913.20-2.79
----
-0.48-0.030.46
204515.9613.20-2.76
----
-0.48-0.030.46
204615.9413.20-2.73
----
-0.48-0.030.46
204715.9113.20-2.71
----
-0.48-0.030.46
204815.8913.20-2.69
----
-0.48-0.030.46
204915.8713.20-2.67
----
-0.48-0.030.46
205015.8513.20-2.65
----
-0.48-0.030.46
205115.8413.20-2.64
----
-0.48-0.030.46
205215.8413.20-2.64
----
-0.48-0.030.46
205315.8513.20-2.64
----
-0.49-0.030.46
205415.8613.20-2.66
----
-0.49-0.030.46
205515.8813.21-2.67
----
-0.49-0.030.46
205615.9013.21-2.70
----
-0.49-0.030.46
205715.9313.21-2.72
----
-0.49-0.030.46
205815.9513.21-2.74
----
-0.49-0.030.46
205915.9713.21-2.75
----
-0.49-0.030.47
206015.9913.22-2.77
----
-0.49-0.030.47
206116.0113.22-2.80
----
-0.49-0.030.47
206216.0413.22-2.82
----
-0.49-0.030.47
206316.0613.22-2.84
----
-0.49-0.030.47
206416.0913.23-2.87
----
-0.50-0.030.47
206516.1213.23-2.89
----
-0.50-0.030.47
206616.1513.23-2.92
----
-0.50-0.030.47
206716.1913.23-2.96
----
-0.50-0.030.47
206816.2213.23-2.99
----
-0.50-0.030.47
206916.2613.24-3.03
----
-0.50-0.030.47
207016.3013.24-3.06
----
-0.50-0.030.48
207116.3413.24-3.10
----
-0.50-0.030.48
207216.3913.25-3.14
----
-0.51-0.030.48
207316.4313.25-3.18
----
-0.51-0.030.48
207416.4713.25-3.22
----
-0.51-0.030.48
207516.5213.25-3.26
----
-0.51-0.030.48
207616.5613.26-3.30
----
-0.51-0.030.48
207716.6013.26-3.34
----
-0.51-0.030.48
207816.6513.26-3.38
----
-0.51-0.030.49
207916.6913.27-3.43
----
-0.52-0.030.49
208016.7313.27-3.46
----
-0.52-0.030.49
208116.7813.27-3.50
----
-0.52-0.030.49
208216.8213.27-3.54
----
-0.52-0.030.49
208316.8613.28-3.59
----
-0.52-0.030.49
208416.9013.28-3.62
----
-0.52-0.030.49
208516.9513.28-3.66
----
-0.52-0.030.50



 

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 15.55% 13.99% -1.56%
2040
-0.38% -0.02% 0.36%
 
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 March 2, 2011