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 2014, 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9012.86-1.04
302
-0.070.000.06
201613.7812.88-0.90
289
-0.130.000.13
201713.6912.90-0.80
276
-0.19-0.010.18
201813.6612.92-0.74
265
-0.25-0.010.24
201913.7512.94-0.81
254
-0.31-0.010.30
202013.8912.95-0.94
243
-0.37-0.020.35
202114.0212.97-1.05
233
-0.42-0.020.40
202214.2313.00-1.23
222
-0.48-0.020.45
202314.4413.02-1.42
210
-0.53-0.020.51
202414.6413.03-1.61
198
-0.58-0.030.56
202514.8413.04-1.80
185
-0.63-0.030.61
202615.0213.05-1.97
173
-0.68-0.030.65
202715.2013.06-2.13
160
-0.73-0.030.70
202815.3613.07-2.29
147
-0.78-0.040.74
202915.5113.08-2.42
133
-0.82-0.040.78
203015.6313.09-2.54
119
-0.86-0.040.82
203115.7313.10-2.64
104
-0.90-0.040.86
203215.8213.10-2.71
88
-0.93-0.040.89
203315.8913.11-2.78
72
-0.97-0.050.92
203415.9413.11-2.83
56
-1.00-0.050.95
203515.9613.12-2.84
39
-1.02-0.050.97
203615.9613.12-2.85
22
-1.05-0.051.00
203715.9613.12-2.84
5
-1.07-0.051.02
203815.9313.12-2.81
----
-1.08-0.051.03
203915.8913.12-2.77
----
-1.10-0.051.05
204015.8513.12-2.73
----
-1.11-0.051.06
204115.8113.12-2.69
----
-1.12-0.051.07
204215.7613.11-2.65
----
-1.13-0.051.08
204315.7213.11-2.61
----
-1.14-0.061.08
204415.7013.11-2.59
----
-1.14-0.061.09
204515.6813.11-2.57
----
-1.15-0.061.09
204615.6713.11-2.55
----
-1.15-0.061.10
204715.6513.11-2.54
----
-1.15-0.061.10
204815.6413.11-2.52
----
-1.16-0.061.10
204915.6313.11-2.52
----
-1.16-0.061.10
205015.6313.11-2.51
----
-1.16-0.061.10
205115.6313.12-2.52
----
-1.16-0.061.10
205215.6513.12-2.54
----
-1.16-0.061.10
205315.6813.12-2.56
----
-1.16-0.061.10
205415.7113.12-2.59
----
-1.16-0.061.10
205515.7513.12-2.63
----
-1.16-0.061.10
205615.7913.13-2.67
----
-1.16-0.061.11
205715.8413.13-2.71
----
-1.17-0.061.11
205815.8813.13-2.75
----
-1.17-0.061.11
205915.9213.13-2.79
----
-1.17-0.061.11
206015.9613.14-2.83
----
-1.18-0.061.12
206116.0013.14-2.86
----
-1.18-0.061.12
206216.0413.14-2.90
----
-1.19-0.061.13
206316.0813.14-2.94
----
-1.19-0.061.13
206416.1213.15-2.97
----
-1.20-0.061.14
206516.1613.15-3.01
----
-1.20-0.061.14
206616.2013.15-3.04
----
-1.21-0.061.15
206716.2413.15-3.08
----
-1.21-0.061.15
206816.2813.16-3.12
----
-1.22-0.061.16
206916.3113.16-3.16
----
-1.23-0.061.17
207016.3513.16-3.19
----
-1.23-0.061.17
207116.3913.16-3.22
----
-1.24-0.061.18
207216.4113.16-3.25
----
-1.24-0.061.18
207316.4313.17-3.27
----
-1.25-0.061.19
207416.4513.17-3.28
----
-1.25-0.061.19
207516.4613.17-3.29
----
-1.26-0.061.20
207616.4713.17-3.30
----
-1.26-0.061.20
207716.4713.17-3.30
----
-1.27-0.061.20
207816.4713.17-3.30
----
-1.27-0.061.21
207916.4813.17-3.31
----
-1.27-0.061.21
208016.4813.17-3.31
----
-1.28-0.061.21
208116.5013.17-3.33
----
-1.28-0.061.21
208216.5213.17-3.35
----
-1.28-0.061.22
208316.5513.17-3.38
----
-1.28-0.061.22
208416.5813.17-3.41
----
-1.29-0.061.22
208516.6313.18-3.45
----
-1.29-0.061.23
208616.6713.18-3.49
----
-1.29-0.061.23
208716.7213.18-3.54
----
-1.30-0.061.23
208816.7613.18-3.58
----
-1.30-0.061.24



 

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 2013 Trustees Report.
2013-2087 15.65% 13.83% -1.82%
2037
-0.94% -0.05% 0.90%
 
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 11, 2013