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 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
0.000.000.00
201313.1212.86-0.25
342
-0.060.000.06
201413.0612.91-0.15
338
-0.12-0.010.12
201513.0612.93-0.13
333
-0.18-0.010.17
201613.0912.96-0.13
329
-0.24-0.010.23
201713.1712.99-0.18
325
-0.29-0.010.28
201813.2713.01-0.26
320
-0.35-0.020.33
201913.4813.02-0.46
313
-0.40-0.020.38
202013.7413.04-0.71
305
-0.45-0.020.43
202114.0213.06-0.96
296
-0.50-0.030.48
202214.2713.07-1.20
286
-0.55-0.030.53
202314.5213.09-1.44
275
-0.60-0.030.57
202414.7513.10-1.65
264
-0.65-0.030.62
202514.9813.11-1.86
253
-0.70-0.040.66
202615.1813.13-2.06
241
-0.74-0.040.70
202715.3613.14-2.23
228
-0.78-0.040.74
202815.5213.15-2.37
214
-0.82-0.040.78
202915.6613.16-2.50
200
-0.86-0.040.82
203015.7613.16-2.59
186
-0.90-0.050.85
203115.8313.17-2.66
171
-0.93-0.050.88
203215.9013.18-2.72
156
-0.96-0.050.91
203315.9413.18-2.76
141
-0.98-0.050.93
203415.9713.19-2.79
126
-1.01-0.050.96
203515.9813.19-2.79
110
-1.03-0.050.98
203615.9813.19-2.79
94
-1.05-0.060.99
203715.9713.19-2.78
78
-1.07-0.061.01
203815.9413.19-2.75
62
-1.08-0.061.02
203915.9013.19-2.71
46
-1.09-0.061.03
204015.8513.19-2.66
30
-1.10-0.061.04
204115.8013.19-2.61
14
-1.11-0.061.05
204215.7613.19-2.57
----
-1.12-0.061.06
204315.7213.19-2.53
----
-1.12-0.061.06
204415.6913.18-2.50
----
-1.12-0.061.06
204515.6613.18-2.48
----
-1.13-0.061.07
204615.6313.18-2.45
----
-1.13-0.061.07
204715.6113.18-2.43
----
-1.13-0.061.07
204815.5913.18-2.41
----
-1.13-0.061.07
204915.5713.18-2.39
----
-1.13-0.061.07
205015.5613.18-2.38
----
-1.13-0.061.06
205115.5513.18-2.37
----
-1.13-0.061.06
205215.5613.18-2.37
----
-1.12-0.061.06
205315.5613.19-2.38
----
-1.12-0.061.06
205415.5813.19-2.39
----
-1.13-0.061.06
205515.5913.19-2.40
----
-1.13-0.061.07
205615.6113.19-2.42
----
-1.13-0.061.07
205715.6313.19-2.44
----
-1.13-0.061.07
205815.6513.19-2.45
----
-1.13-0.061.07
205915.6613.20-2.46
----
-1.13-0.061.07
206015.6713.20-2.47
----
-1.14-0.061.07
206115.6713.20-2.48
----
-1.14-0.061.08
206215.6813.20-2.48
----
-1.14-0.061.08
206315.6913.20-2.49
----
-1.15-0.061.08
206415.7013.20-2.50
----
-1.15-0.061.09
206515.7113.20-2.51
----
-1.15-0.061.09
206615.7313.20-2.53
----
-1.16-0.061.09
206715.7513.20-2.55
----
-1.16-0.061.10
206815.7713.21-2.57
----
-1.17-0.061.10
206915.8013.21-2.59
----
-1.17-0.061.11
207015.8313.21-2.62
----
-1.18-0.061.11
207115.8513.21-2.64
----
-1.18-0.061.11
207215.8813.21-2.67
----
-1.18-0.071.12
207315.9213.22-2.70
----
-1.19-0.071.12
207415.9513.22-2.73
----
-1.19-0.071.13
207515.9813.22-2.76
----
-1.20-0.071.13
207616.0113.22-2.79
----
-1.20-0.071.13
207716.0513.22-2.82
----
-1.20-0.071.14
207816.0813.23-2.85
----
-1.21-0.071.14
207916.1113.23-2.88
----
-1.21-0.071.14
208016.1513.23-2.91
----
-1.22-0.071.15
208116.1813.23-2.95
----
-1.22-0.071.15
208216.2213.24-2.98
----
-1.22-0.071.16
208316.2513.24-3.01
----
-1.23-0.071.16
208416.2913.24-3.05
----
-1.23-0.071.16
208516.3213.24-3.08
----
-1.23-0.071.17
208616.3513.24-3.11
----
-1.24-0.071.17



 

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 15.35% 13.98% -1.37%
2041
-0.90% -0.05% 0.85%
 
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