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 2013, 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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201413.8612.93-0.93
318
-0.12-0.010.12
201513.7212.94-0.78
308
-0.24-0.010.23
201613.5812.96-0.62
300
-0.36-0.020.34
201713.4512.99-0.46
292
-0.46-0.020.44
201813.3913.01-0.39
285
-0.57-0.030.54
201913.4713.02-0.45
278
-0.67-0.030.64
202013.6113.04-0.57
270
-0.77-0.040.73
202113.7913.06-0.73
262
-0.87-0.040.82
202214.0113.08-0.93
254
-0.97-0.050.92
202314.2313.09-1.14
245
-1.06-0.061.01
202414.4413.10-1.34
235
-1.16-0.061.10
202514.6413.11-1.52
225
-1.25-0.071.18
202614.8213.13-1.69
215
-1.33-0.071.26
202715.0013.14-1.86
204
-1.41-0.071.34
202815.1413.15-2.00
193
-1.49-0.081.41
202915.2713.16-2.11
181
-1.57-0.081.48
203015.3713.16-2.21
169
-1.64-0.091.55
203115.4513.17-2.28
156
-1.70-0.091.61
203215.4913.17-2.32
143
-1.76-0.091.66
203315.5213.17-2.35
130
-1.81-0.101.71
203415.5313.18-2.35
117
-1.85-0.101.75
203515.5113.18-2.34
104
-1.89-0.101.79
203615.5013.18-2.32
90
-1.93-0.101.83
203715.4713.18-2.29
77
-1.96-0.111.86
203815.4313.18-2.25
64
-1.99-0.111.88
203915.3813.17-2.20
50
-2.01-0.111.90
204015.3313.17-2.15
37
-2.03-0.111.92
204115.2713.17-2.10
24
-2.05-0.111.94
204215.2213.17-2.05
11
-2.06-0.111.95
204315.1813.17-2.01
----
-2.07-0.111.95
204415.1413.16-1.97
----
-2.07-0.111.96
204515.1113.16-1.94
----
-2.08-0.111.96
204615.0813.16-1.92
----
-2.08-0.111.97
204715.0513.16-1.89
----
-2.08-0.111.97
204815.0313.16-1.87
----
-2.08-0.111.97
204915.0213.16-1.85
----
-2.08-0.111.97
205015.0013.16-1.84
----
-2.08-0.111.97
205114.9913.16-1.83
----
-2.08-0.111.96
205214.9913.16-1.83
----
-2.08-0.111.96
205315.0013.16-1.83
----
-2.08-0.111.96
205415.0013.16-1.84
----
-2.08-0.111.96
205515.0113.16-1.85
----
-2.08-0.111.96
205615.0313.17-1.86
----
-2.08-0.111.97
205715.0413.17-1.87
----
-2.08-0.111.97
205815.0513.17-1.88
----
-2.09-0.111.97
205915.0613.17-1.89
----
-2.09-0.111.98
206015.0613.17-1.89
----
-2.09-0.111.98
206115.0613.17-1.89
----
-2.10-0.121.98
206215.0613.17-1.89
----
-2.10-0.121.99
206315.0713.17-1.89
----
-2.11-0.121.99
206415.0713.17-1.90
----
-2.12-0.122.00
206515.0813.17-1.90
----
-2.12-0.122.01
206615.0913.17-1.91
----
-2.13-0.122.01
206715.1013.17-1.93
----
-2.14-0.122.02
206815.1213.18-1.95
----
-2.15-0.122.03
206915.1413.18-1.97
----
-2.15-0.122.03
207015.1613.18-1.99
----
-2.16-0.122.04
207115.1913.18-2.01
----
-2.17-0.122.05
207215.2013.18-2.02
----
-2.17-0.122.05
207315.2213.18-2.04
----
-2.18-0.122.06
207415.2513.18-2.06
----
-2.19-0.122.07
207515.2713.19-2.08
----
-2.19-0.122.07
207615.2913.19-2.10
----
-2.20-0.122.08
207715.3013.19-2.12
----
-2.21-0.122.08
207815.3313.19-2.14
----
-2.21-0.122.09
207915.3513.19-2.16
----
-2.22-0.122.10
208015.3813.19-2.19
----
-2.22-0.122.10
208115.4113.19-2.22
----
-2.23-0.122.11
208215.4413.20-2.25
----
-2.24-0.122.11
208315.4713.20-2.28
----
-2.24-0.122.12
208415.5113.20-2.31
----
-2.25-0.122.12
208515.5413.20-2.34
----
-2.25-0.122.13
208615.5713.20-2.37
----
-2.26-0.132.14
208715.6013.21-2.40
----
-2.27-0.132.14



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086 15.01% 13.93% -1.08%
2042
-1.68% -0.09% 1.59%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified February 20, 2013