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 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.8412.86-0.98
304
-0.130.000.13
201613.6512.87-0.78
292
-0.26-0.010.25
201713.5012.89-0.61
281
-0.38-0.020.37
201813.4212.91-0.51
272
-0.50-0.020.48
201913.4412.92-0.52
264
-0.61-0.030.59
202013.5312.94-0.60
256
-0.72-0.030.69
202113.6112.96-0.66
248
-0.83-0.040.79
202213.7712.98-0.78
240
-0.94-0.040.89
202313.9312.99-0.93
232
-1.04-0.051.00
202414.0813.00-1.08
223
-1.14-0.051.09
202514.2313.01-1.22
215
-1.24-0.061.19
202614.3713.02-1.35
206
-1.34-0.061.28
202714.5013.03-1.47
197
-1.43-0.071.36
202814.6213.04-1.58
188
-1.51-0.071.44
202914.7313.05-1.68
179
-1.59-0.071.52
203014.8213.05-1.77
169
-1.67-0.081.59
203114.8913.06-1.83
159
-1.74-0.081.66
203214.9413.06-1.88
149
-1.81-0.091.72
203314.9913.07-1.92
138
-1.87-0.091.78
203415.0113.07-1.94
127
-1.92-0.091.83
203515.0113.07-1.94
116
-1.97-0.091.88
203614.9913.07-1.92
105
-2.02-0.101.92
203714.9713.07-1.90
94
-2.05-0.101.96
203814.9313.07-1.86
83
-2.09-0.101.99
203914.8813.07-1.81
72
-2.12-0.102.01
204014.8313.07-1.76
61
-2.14-0.102.03
204114.7713.07-1.71
50
-2.16-0.102.05
204214.7213.06-1.66
40
-2.17-0.112.07
204314.6813.06-1.62
29
-2.18-0.112.08
204414.6513.06-1.59
19
-2.19-0.112.09
204514.6313.06-1.57
9
-2.20-0.112.09
204614.6113.06-1.55
----
-2.21-0.112.10
204714.6013.06-1.54
----
-2.21-0.112.10
204814.5813.06-1.52
----
-2.21-0.112.10
204914.5713.06-1.51
----
-2.21-0.112.10
205014.5713.06-1.51
----
-2.21-0.112.10
205114.5813.06-1.52
----
-2.21-0.112.10
205214.6013.06-1.53
----
-2.21-0.112.10
205314.6213.07-1.56
----
-2.21-0.112.10
205414.6513.07-1.59
----
-2.22-0.112.11
205514.6913.07-1.62
----
-2.22-0.112.11
205614.7313.07-1.66
----
-2.22-0.112.11
205714.7813.08-1.70
----
-2.23-0.112.12
205814.8213.08-1.74
----
-2.23-0.112.12
205914.8613.08-1.77
----
-2.24-0.112.13
206014.8913.08-1.81
----
-2.25-0.112.14
206114.9313.09-1.84
----
-2.26-0.112.15
206214.9613.09-1.87
----
-2.27-0.112.15
206314.9913.09-1.90
----
-2.28-0.112.16
206415.0313.09-1.93
----
-2.29-0.112.17
206515.0613.09-1.97
----
-2.30-0.112.18
206615.1013.10-2.00
----
-2.31-0.112.19
206715.1313.10-2.03
----
-2.32-0.112.20
206815.1613.10-2.06
----
-2.33-0.122.22
206915.2013.10-2.10
----
-2.34-0.122.23
207015.2313.10-2.13
----
-2.35-0.122.24
207115.2613.11-2.15
----
-2.36-0.122.25
207215.2813.11-2.17
----
-2.37-0.122.26
207315.3013.11-2.19
----
-2.38-0.122.27
207415.3113.11-2.20
----
-2.39-0.122.27
207515.3213.11-2.21
----
-2.40-0.122.28
207615.3213.11-2.21
----
-2.41-0.122.29
207715.3213.11-2.21
----
-2.42-0.122.30
207815.3213.11-2.21
----
-2.42-0.122.30
207915.3213.11-2.21
----
-2.43-0.122.31
208015.3313.11-2.21
----
-2.43-0.122.31
208115.3413.11-2.23
----
-2.44-0.122.32
208215.3613.11-2.24
----
-2.44-0.122.32
208315.3813.11-2.27
----
-2.45-0.122.33
208415.4213.12-2.30
----
-2.45-0.122.33
208515.4613.12-2.34
----
-2.46-0.122.34
208615.5013.12-2.38
----
-2.47-0.122.34
208715.5413.12-2.42
----
-2.47-0.122.35
208815.5913.13-2.46
----
-2.48-0.122.36



 

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 14.78% 13.79% -0.99%
2045
-1.81% -0.09% 1.73%
 
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 30, 2013