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 1 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
201613.8412.89-0.95
295
-0.13-0.010.13
201713.7112.90-0.81
283
-0.26-0.010.25
201813.6312.92-0.71
273
-0.39-0.020.37
201913.6412.92-0.71
262
-0.51-0.020.49
202013.7012.93-0.77
252
-0.63-0.030.60
202113.7612.95-0.81
243
-0.75-0.030.71
202213.8812.97-0.91
234
-0.86-0.040.82
202314.0312.99-1.04
224
-0.97-0.040.93
202414.2013.00-1.19
213
-1.08-0.051.03
202514.3613.02-1.34
203
-1.19-0.051.13
202614.5013.03-1.48
193
-1.29-0.061.23
202714.6413.04-1.60
182
-1.38-0.061.32
202814.7713.05-1.72
172
-1.48-0.071.41
202914.8713.06-1.81
162
-1.56-0.071.49
203014.9613.07-1.89
151
-1.65-0.081.57
203115.0313.07-1.95
140
-1.72-0.081.64
203215.0713.08-1.99
129
-1.79-0.091.71
203315.1013.08-2.01
117
-1.86-0.091.77
203415.1213.09-2.03
106
-1.92-0.091.82
203515.1213.09-2.03
94
-1.97-0.101.87
203615.1113.09-2.02
82
-2.02-0.101.92
203715.0813.09-1.99
70
-2.06-0.101.96
203815.0413.09-1.95
58
-2.10-0.101.99
203914.9913.09-1.90
46
-2.13-0.112.02
204014.9413.09-1.84
35
-2.15-0.112.04
204114.8813.09-1.79
23
-2.17-0.112.06
204214.8213.09-1.74
12
-2.19-0.112.08
204314.7813.09-1.69
0
-2.20-0.112.09
204414.7413.09-1.66
----
-2.21-0.112.10
204514.7213.09-1.63
----
-2.22-0.112.11
204614.7013.09-1.62
----
-2.23-0.112.11
204714.6913.09-1.60
----
-2.23-0.112.12
204814.6713.09-1.58
----
-2.23-0.112.12
204914.6613.09-1.57
----
-2.23-0.112.12
205014.6613.09-1.57
----
-2.23-0.112.12
205114.6613.09-1.57
----
-2.23-0.112.12
205214.6813.09-1.59
----
-2.23-0.112.12
205314.7013.09-1.61
----
-2.23-0.112.12
205414.7313.10-1.64
----
-2.24-0.112.12
205514.7713.10-1.67
----
-2.24-0.112.13
205614.8213.10-1.71
----
-2.24-0.112.13
205714.8613.11-1.76
----
-2.25-0.112.13
205814.9013.11-1.80
----
-2.26-0.122.14
205914.9513.11-1.83
----
-2.26-0.122.15
206014.9913.11-1.87
----
-2.27-0.122.16
206115.0313.12-1.91
----
-2.28-0.122.16
206215.0613.12-1.94
----
-2.29-0.122.17
206315.1013.12-1.98
----
-2.30-0.122.18
206415.1313.12-2.01
----
-2.31-0.122.19
206515.1713.13-2.04
----
-2.33-0.122.21
206615.2113.13-2.08
----
-2.34-0.122.22
206715.2513.13-2.12
----
-2.35-0.122.23
206815.2813.13-2.15
----
-2.36-0.122.24
206915.3213.14-2.18
----
-2.37-0.122.25
207015.3513.14-2.22
----
-2.39-0.122.26
207115.3813.14-2.24
----
-2.40-0.122.27
207215.4113.14-2.27
----
-2.41-0.122.28
207315.4313.14-2.28
----
-2.42-0.122.29
207415.4413.14-2.29
----
-2.43-0.132.30
207515.4413.15-2.30
----
-2.44-0.132.31
207615.4413.15-2.30
----
-2.45-0.132.32
207715.4413.15-2.29
----
-2.45-0.132.33
207815.4313.15-2.29
----
-2.46-0.132.33
207915.4313.15-2.28
----
-2.47-0.132.34
208015.4313.15-2.29
----
-2.47-0.132.34
208115.4413.15-2.29
----
-2.47-0.132.35
208215.4613.15-2.31
----
-2.48-0.132.35
208315.4813.15-2.33
----
-2.48-0.132.36
208415.5113.15-2.36
----
-2.49-0.132.36
208515.5513.15-2.40
----
-2.49-0.132.36
208615.5913.15-2.43
----
-2.50-0.132.37
208715.6313.16-2.48
----
-2.51-0.132.38
208815.6813.16-2.52
----
-2.51-0.132.38
208915.7213.16-2.56
----
-2.52-0.132.39



 

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 14.92% 13.80% -1.13%
2043
-1.85% -0.09% 1.76%
 
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