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:
Starting December 2012, 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
0.000.000.00
201313.0512.86-0.19
344
-0.120.000.12
201412.9412.91-0.03
341
-0.25-0.010.23
201512.8812.920.04
339
-0.36-0.020.35
201612.8512.950.10
338
-0.47-0.020.45
201712.8812.970.09
337
-0.58-0.030.55
201812.9312.990.06
335
-0.68-0.030.65
201913.0913.00-0.09
331
-0.79-0.040.75
202013.3113.02-0.29
326
-0.89-0.040.84
202113.5313.03-0.50
320
-0.99-0.050.94
202213.7413.04-0.70
314
-1.09-0.051.03
202313.9413.06-0.89
308
-1.18-0.061.12
202414.1313.07-1.06
301
-1.27-0.061.21
202514.3113.08-1.23
293
-1.36-0.071.29
202614.4813.09-1.39
285
-1.45-0.071.37
202714.6213.10-1.52
277
-1.53-0.081.45
202814.7413.11-1.64
268
-1.60-0.081.52
202914.8413.12-1.73
259
-1.67-0.091.59
203014.9213.12-1.80
250
-1.74-0.091.65
203114.9613.13-1.84
240
-1.80-0.091.70
203215.0013.13-1.87
230
-1.85-0.101.76
203315.0313.13-1.89
221
-1.90-0.101.80
203415.0313.14-1.90
211
-1.95-0.101.84
203515.0313.14-1.89
201
-1.99-0.111.88
203615.0113.14-1.87
191
-2.02-0.111.92
203714.9913.14-1.85
182
-2.05-0.111.94
203814.9413.14-1.80
172
-2.08-0.111.97
203914.8913.14-1.75
163
-2.10-0.111.99
204014.8413.14-1.70
154
-2.12-0.112.00
204114.7813.13-1.65
145
-2.13-0.112.02
204214.7313.13-1.60
136
-2.14-0.112.03
204314.6913.13-1.56
128
-2.15-0.122.03
204414.6613.13-1.53
119
-2.15-0.122.04
204514.6313.13-1.50
111
-2.16-0.122.04
204614.6013.13-1.47
102
-2.16-0.122.04
204714.5813.13-1.45
94
-2.16-0.122.04
204814.5613.13-1.43
86
-2.16-0.122.04
204914.5413.13-1.42
77
-2.16-0.122.04
205014.5313.13-1.40
69
-2.15-0.122.04
205114.5313.13-1.40
60
-2.15-0.122.04
205214.5313.13-1.40
52
-2.15-0.122.04
205314.5413.13-1.41
43
-2.15-0.122.03
205414.5513.13-1.42
34
-2.15-0.122.04
205514.5713.13-1.43
25
-2.15-0.122.04
205614.5913.13-1.45
16
-2.16-0.122.04
205714.6013.14-1.47
6
-2.16-0.122.04
205814.6213.14-1.48
----
-2.16-0.122.05
205914.6313.14-1.49
----
-2.17-0.122.05
206014.6313.14-1.49
----
-2.17-0.122.06
206114.6313.14-1.49
----
-2.18-0.122.06
206214.6413.14-1.50
----
-2.19-0.122.07
206314.6413.14-1.50
----
-2.19-0.122.07
206414.6513.14-1.51
----
-2.20-0.122.08
206514.6613.14-1.52
----
-2.21-0.122.09
206614.6813.15-1.53
----
-2.21-0.122.09
206714.6913.15-1.54
----
-2.22-0.122.10
206814.7113.15-1.56
----
-2.23-0.122.11
206914.7313.15-1.58
----
-2.24-0.122.11
207014.7613.15-1.61
----
-2.25-0.122.12
207114.7813.15-1.63
----
-2.25-0.122.13
207214.8113.15-1.65
----
-2.26-0.122.14
207314.8413.16-1.68
----
-2.27-0.122.14
207414.8713.16-1.71
----
-2.28-0.132.15
207514.8913.16-1.73
----
-2.28-0.132.16
207614.9213.16-1.76
----
-2.29-0.132.17
207714.9513.16-1.79
----
-2.30-0.132.17
207814.9813.17-1.81
----
-2.31-0.132.18
207915.0113.17-1.84
----
-2.31-0.132.18
208015.0413.17-1.87
----
-2.32-0.132.19
208115.0713.17-1.90
----
-2.33-0.132.20
208215.1113.17-1.93
----
-2.33-0.132.20
208315.1413.18-1.96
----
-2.34-0.132.21
208415.1713.18-1.99
----
-2.35-0.132.22
208515.2013.18-2.02
----
-2.36-0.132.23
208615.2313.18-2.05
----
-2.36-0.132.23



 

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 14.52% 13.93% -0.59%
2057
-1.73% -0.09% 1.64%
 
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 January 3, 2012