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 2015, 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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9012.89-1.01
293
-0.070.000.06
201713.8412.90-0.94
280
-0.13-0.010.13
201813.8212.92-0.90
267
-0.20-0.010.19
201913.8912.93-0.96
255
-0.26-0.010.25
202014.0112.95-1.07
243
-0.32-0.010.31
202114.1212.96-1.16
231
-0.38-0.020.36
202214.3012.99-1.31
218
-0.44-0.020.42
202314.5113.01-1.50
205
-0.49-0.020.47
202414.7313.03-1.70
192
-0.55-0.020.52
202514.9413.04-1.90
178
-0.60-0.030.58
202615.1313.06-2.08
164
-0.66-0.030.63
202715.3213.07-2.25
150
-0.71-0.030.67
202815.4913.08-2.40
136
-0.76-0.040.72
202915.6313.10-2.54
121
-0.80-0.040.76
203015.7613.11-2.65
106
-0.85-0.040.81
203115.8613.11-2.75
90
-0.89-0.040.84
203215.9413.12-2.82
74
-0.92-0.040.88
203316.0013.13-2.87
57
-0.96-0.050.91
203416.0413.13-2.91
41
-0.99-0.050.94
203516.0713.14-2.93
23
-1.02-0.050.97
203616.0813.14-2.94
6
-1.05-0.050.99
203716.0813.14-2.93
----
-1.07-0.051.02
203816.0513.14-2.91
----
-1.09-0.051.03
203916.0113.14-2.87
----
-1.11-0.051.05
204015.9713.14-2.83
----
-1.12-0.061.06
204115.9213.14-2.78
----
-1.13-0.061.07
204215.8713.14-2.73
----
-1.14-0.061.08
204315.8313.14-2.69
----
-1.15-0.061.09
204415.8013.14-2.66
----
-1.15-0.061.10
204515.7813.14-2.64
----
-1.16-0.061.10
204615.7713.14-2.63
----
-1.16-0.061.10
204715.7513.14-2.61
----
-1.17-0.061.11
204815.7413.14-2.60
----
-1.17-0.061.11
204915.7313.14-2.58
----
-1.17-0.061.11
205015.7213.14-2.58
----
-1.17-0.061.11
205115.7313.14-2.58
----
-1.17-0.061.11
205215.7413.15-2.60
----
-1.17-0.061.11
205315.7713.15-2.62
----
-1.17-0.061.11
205415.8013.15-2.65
----
-1.17-0.061.11
205515.8413.15-2.69
----
-1.17-0.061.11
205615.8913.16-2.73
----
-1.17-0.061.11
205715.9313.16-2.77
----
-1.18-0.061.12
205815.9813.16-2.82
----
-1.18-0.061.12
205916.0313.17-2.86
----
-1.18-0.061.12
206016.0713.17-2.90
----
-1.19-0.061.13
206116.1113.17-2.94
----
-1.19-0.061.13
206216.1513.18-2.98
----
-1.20-0.061.14
206316.2013.18-3.02
----
-1.20-0.061.14
206416.2413.18-3.06
----
-1.21-0.061.15
206516.2813.18-3.10
----
-1.22-0.061.15
206616.3213.19-3.14
----
-1.22-0.061.16
206716.3713.19-3.18
----
-1.23-0.061.17
206816.4113.19-3.22
----
-1.24-0.061.17
206916.4513.19-3.26
----
-1.24-0.061.18
207016.4913.20-3.29
----
-1.25-0.061.18
207116.5313.20-3.33
----
-1.26-0.061.19
207216.5613.20-3.35
----
-1.26-0.071.20
207316.5813.20-3.38
----
-1.27-0.071.20
207416.5913.20-3.39
----
-1.27-0.071.21
207516.6013.21-3.40
----
-1.28-0.071.21
207616.6113.21-3.40
----
-1.28-0.071.22
207716.6113.21-3.40
----
-1.29-0.071.22
207816.6013.21-3.40
----
-1.29-0.071.22
207916.6013.21-3.40
----
-1.29-0.071.23
208016.6113.21-3.40
----
-1.30-0.071.23
208116.6213.21-3.41
----
-1.30-0.071.23
208216.6413.21-3.43
----
-1.30-0.071.23
208316.6613.21-3.45
----
-1.30-0.071.24
208416.7013.21-3.48
----
-1.31-0.071.24
208516.7313.21-3.52
----
-1.31-0.071.24
208616.7813.22-3.56
----
-1.31-0.071.24
208716.8213.22-3.61
----
-1.31-0.071.25
208816.8713.22-3.65
----
-1.32-0.071.25
208916.9213.22-3.70
----
-1.32-0.071.25



 

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 2014 Trustees Report.
2014-2088 15.81% 13.84% -1.97%
2036
-0.96% -0.05% 0.91%
 
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 September 18, 2014