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.

 

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
201413.8512.93-0.92
318
-0.13-0.010.13
201513.7112.94-0.76
309
-0.26-0.010.25
201613.5612.96-0.59
300
-0.38-0.020.36
201713.4212.98-0.43
293
-0.50-0.020.47
201813.3613.01-0.35
286
-0.60-0.030.58
201913.4213.02-0.40
279
-0.71-0.040.68
202013.5613.03-0.52
272
-0.82-0.040.78
202113.7313.06-0.67
265
-0.92-0.050.88
202213.9413.07-0.87
257
-1.03-0.050.98
202314.1613.09-1.07
248
-1.13-0.061.07
202414.3613.10-1.27
239
-1.23-0.061.17
202514.5613.11-1.45
229
-1.33-0.071.26
202614.7313.12-1.61
219
-1.42-0.071.34
202714.9113.13-1.77
209
-1.51-0.081.43
202815.0513.14-1.91
199
-1.59-0.081.50
202915.1713.15-2.02
187
-1.67-0.091.58
203015.2713.16-2.11
176
-1.74-0.091.65
203115.3413.16-2.18
164
-1.81-0.101.71
203215.3813.17-2.22
152
-1.87-0.101.77
203315.4113.17-2.24
139
-1.92-0.101.82
203415.4113.17-2.24
127
-1.97-0.111.86
203515.4013.17-2.23
114
-2.01-0.111.90
203615.3713.17-2.20
102
-2.05-0.111.94
203715.3513.17-2.18
89
-2.09-0.111.97
203815.3113.17-2.14
76
-2.11-0.112.00
203915.2513.17-2.09
64
-2.14-0.122.02
204015.2013.17-2.03
51
-2.16-0.122.04
204115.1513.16-1.98
39
-2.17-0.122.06
204215.0913.16-1.93
27
-2.19-0.122.07
204315.0513.16-1.89
15
-2.19-0.122.08
204415.0113.16-1.85
3
-2.20-0.122.08
204514.9813.16-1.82
----
-2.21-0.122.09
204614.9513.16-1.80
----
-2.21-0.122.09
204714.9313.15-1.77
----
-2.21-0.122.09
204814.9113.15-1.75
----
-2.21-0.122.09
204914.8913.15-1.73
----
-2.21-0.122.09
205014.8713.15-1.72
----
-2.21-0.122.09
205114.8713.15-1.71
----
-2.20-0.122.08
205214.8713.15-1.71
----
-2.20-0.122.08
205314.8713.15-1.71
----
-2.20-0.122.08
205414.8813.16-1.72
----
-2.20-0.122.08
205514.8913.16-1.73
----
-2.20-0.122.08
205614.9013.16-1.74
----
-2.21-0.122.09
205714.9113.16-1.75
----
-2.21-0.122.09
205814.9213.16-1.76
----
-2.21-0.122.09
205914.9313.16-1.77
----
-2.22-0.122.10
206014.9313.16-1.77
----
-2.22-0.122.10
206114.9313.16-1.77
----
-2.23-0.122.11
206214.9313.16-1.77
----
-2.23-0.122.11
206314.9413.16-1.77
----
-2.24-0.122.12
206414.9413.16-1.78
----
-2.25-0.122.12
206514.9513.16-1.78
----
-2.25-0.122.13
206614.9613.17-1.79
----
-2.26-0.122.14
206714.9713.17-1.80
----
-2.27-0.122.14
206814.9913.17-1.82
----
-2.28-0.132.15
206915.0113.17-1.84
----
-2.28-0.132.16
207015.0313.17-1.86
----
-2.29-0.132.17
207115.0513.17-1.88
----
-2.30-0.132.17
207215.0713.17-1.90
----
-2.31-0.132.18
207315.0913.17-1.91
----
-2.31-0.132.19
207415.1113.18-1.94
----
-2.32-0.132.19
207515.1313.18-1.95
----
-2.33-0.132.20
207615.1513.18-1.97
----
-2.34-0.132.21
207715.1713.18-1.99
----
-2.34-0.132.21
207815.1913.18-2.01
----
-2.35-0.132.22
207915.2213.18-2.04
----
-2.35-0.132.22
208015.2513.18-2.06
----
-2.36-0.132.23
208115.2713.19-2.09
----
-2.37-0.132.23
208215.3113.19-2.12
----
-2.37-0.132.24
208315.3413.19-2.15
----
-2.38-0.132.25
208415.3713.19-2.18
----
-2.39-0.132.25
208515.4013.19-2.21
----
-2.39-0.132.26
208615.4313.20-2.24
----
-2.40-0.132.27
208715.4613.20-2.27
----
-2.41-0.132.27



 

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 14.90% 13.92% -0.98%
2044
-1.78% -0.10% 1.69%
 
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