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, but not to less than zero. In cases where the unreduced COLA is less than 1 percentage point, do not carry over the unused reduction into future years.

 

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
201213.1412.86-0.28
349
-0.090.000.09
201312.9812.86-0.12
347
-0.20-0.010.19
201412.8712.900.03
344
-0.31-0.010.30
201512.8312.920.09
342
-0.42-0.020.40
201612.8112.950.14
341
-0.52-0.020.49
201712.8512.970.12
340
-0.61-0.030.58
201812.9112.990.08
338
-0.70-0.030.67
201913.0913.00-0.08
334
-0.80-0.040.76
202013.3113.02-0.29
329
-0.89-0.040.84
202113.5413.03-0.51
323
-0.98-0.050.93
202213.7613.04-0.72
316
-1.07-0.051.01
202313.9713.06-0.91
309
-1.15-0.061.10
202414.1713.07-1.10
302
-1.24-0.061.17
202514.3613.08-1.27
294
-1.32-0.071.25
202614.5313.09-1.44
286
-1.39-0.071.32
202714.6813.10-1.58
277
-1.47-0.081.39
202814.8113.11-1.70
268
-1.53-0.081.46
202914.9213.12-1.80
258
-1.60-0.081.52
203015.0013.13-1.87
248
-1.66-0.091.57
203115.0513.13-1.92
238
-1.71-0.091.62
203215.0913.13-1.96
228
-1.76-0.091.67
203315.1213.14-1.98
218
-1.81-0.101.71
203415.1313.14-1.99
207
-1.85-0.101.75
203515.1313.14-1.99
197
-1.88-0.101.78
203615.1213.14-1.97
186
-1.91-0.101.81
203715.1013.14-1.95
176
-1.94-0.101.84
203815.0613.14-1.91
166
-1.96-0.101.86
203915.0113.14-1.86
156
-1.98-0.111.88
204014.9613.14-1.81
146
-2.00-0.111.89
204114.9013.14-1.76
137
-2.01-0.111.90
204214.8513.14-1.71
127
-2.02-0.111.91
204314.8113.14-1.68
118
-2.03-0.111.92
204414.7813.14-1.65
108
-2.03-0.111.92
204514.7513.14-1.62
99
-2.03-0.111.92
204614.7213.13-1.59
90
-2.03-0.111.93
204714.7013.13-1.57
80
-2.04-0.111.93
204814.6913.13-1.55
71
-2.03-0.111.92
204914.6713.13-1.53
62
-2.03-0.111.92
205014.6613.13-1.52
52
-2.03-0.111.92
205114.6513.13-1.52
43
-2.03-0.111.92
205214.6513.14-1.52
33
-2.03-0.111.92
205314.6613.14-1.52
24
-2.03-0.111.92
205414.6713.14-1.54
14
-2.03-0.111.92
205514.6913.14-1.55
4
-2.03-0.111.92
205614.7113.14-1.57
----
-2.03-0.111.92
205714.7313.14-1.58
----
-2.04-0.111.92
205814.7413.14-1.60
----
-2.04-0.111.93
205914.7513.15-1.60
----
-2.04-0.111.93
206014.7613.15-1.61
----
-2.05-0.111.94
206114.7613.15-1.61
----
-2.05-0.111.94
206214.7713.15-1.62
----
-2.06-0.111.95
206314.7713.15-1.62
----
-2.07-0.111.95
206414.7813.15-1.63
----
-2.07-0.111.96
206514.7913.15-1.64
----
-2.08-0.111.97
206614.8013.15-1.65
----
-2.09-0.111.97
206714.8213.15-1.67
----
-2.09-0.111.98
206814.8413.16-1.68
----
-2.10-0.121.99
206914.8613.16-1.70
----
-2.11-0.121.99
207014.8913.16-1.73
----
-2.12-0.122.00
207114.9113.16-1.75
----
-2.12-0.122.01
207214.9413.16-1.77
----
-2.13-0.122.01
207314.9713.16-1.80
----
-2.14-0.122.02
207415.0013.17-1.83
----
-2.15-0.122.03
207515.0313.17-1.86
----
-2.15-0.122.03
207615.0513.17-1.88
----
-2.16-0.122.04
207715.0813.17-1.91
----
-2.17-0.122.05
207815.1113.17-1.94
----
-2.17-0.122.05
207915.1413.18-1.97
----
-2.18-0.122.06
208015.1813.18-2.00
----
-2.19-0.122.07
208115.2113.18-2.03
----
-2.19-0.122.07
208215.2413.18-2.06
----
-2.20-0.122.08
208315.2713.18-2.09
----
-2.21-0.122.08
208415.3013.19-2.12
----
-2.21-0.122.09
208515.3313.19-2.15
----
-2.22-0.122.10
208615.3613.19-2.17
----
-2.23-0.122.10



 

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 14.60% 13.94% -0.66%
2055
-1.65% -0.09% 1.56%
 
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