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 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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201413.9212.93-0.99
317
-0.070.000.06
201513.8412.95-0.89
305
-0.13-0.010.12
201613.7512.97-0.77
295
-0.19-0.010.18
201713.6613.00-0.67
285
-0.25-0.010.24
201813.6613.02-0.64
276
-0.31-0.010.29
201913.7713.03-0.74
266
-0.36-0.020.34
202013.9613.05-0.91
256
-0.41-0.020.39
202114.1913.08-1.10
245
-0.47-0.020.44
202214.4513.10-1.35
234
-0.52-0.030.50
202314.7113.12-1.60
222
-0.58-0.030.55
202414.9713.13-1.84
209
-0.63-0.030.60
202515.2013.14-2.06
196
-0.68-0.040.64
202615.4313.16-2.27
182
-0.73-0.040.69
202715.6413.17-2.47
168
-0.77-0.040.73
202815.8213.18-2.64
153
-0.82-0.040.77
202915.9713.19-2.78
137
-0.86-0.050.81
203016.1113.20-2.91
121
-0.90-0.050.85
203116.2113.21-3.01
104
-0.93-0.050.88
203216.2913.21-3.07
87
-0.96-0.050.91
203316.3413.22-3.12
70
-0.99-0.050.94
203416.3613.22-3.14
52
-1.02-0.050.96
203516.3713.22-3.14
34
-1.04-0.060.99
203616.3613.22-3.14
15
-1.06-0.061.01
203716.3513.22-3.13
----
-1.08-0.061.02
203816.3213.22-3.10
----
-1.10-0.061.04
203916.2813.22-3.06
----
-1.11-0.061.05
204016.2313.22-3.01
----
-1.12-0.061.06
204116.1913.22-2.97
----
-1.13-0.061.07
204216.1413.22-2.92
----
-1.14-0.061.08
204316.1013.22-2.88
----
-1.14-0.061.08
204416.0613.21-2.85
----
-1.15-0.061.09
204516.0313.21-2.82
----
-1.15-0.061.09
204616.0113.21-2.79
----
-1.15-0.061.09
204715.9813.21-2.77
----
-1.15-0.061.09
204815.9613.21-2.75
----
-1.15-0.061.09
204915.9413.21-2.73
----
-1.15-0.061.09
205015.9313.21-2.72
----
-1.15-0.061.09
205115.9213.21-2.71
----
-1.15-0.061.09
205215.9213.21-2.71
----
-1.15-0.061.09
205315.9213.21-2.71
----
-1.15-0.061.09
205415.9313.21-2.71
----
-1.15-0.061.09
205515.9413.21-2.72
----
-1.15-0.061.09
205615.9513.22-2.74
----
-1.15-0.061.09
205715.9713.22-2.75
----
-1.16-0.061.09
205815.9813.22-2.76
----
-1.16-0.061.09
205915.9913.22-2.77
----
-1.16-0.061.10
206015.9913.22-2.77
----
-1.16-0.061.10
206116.0013.22-2.78
----
-1.17-0.061.10
206216.0013.22-2.78
----
-1.17-0.061.10
206316.0013.22-2.78
----
-1.17-0.061.11
206416.0113.22-2.79
----
-1.18-0.061.11
206516.0213.22-2.80
----
-1.18-0.061.11
206616.0313.22-2.81
----
-1.18-0.071.12
206716.0513.23-2.83
----
-1.19-0.071.12
206816.0713.23-2.85
----
-1.19-0.071.13
206916.1013.23-2.87
----
-1.20-0.071.13
207016.1313.23-2.89
----
-1.20-0.071.13
207116.1513.23-2.92
----
-1.20-0.071.14
207216.1713.23-2.94
----
-1.21-0.071.14
207316.1913.24-2.96
----
-1.21-0.071.15
207416.2213.24-2.98
----
-1.22-0.071.15
207516.2413.24-3.00
----
-1.22-0.071.15
207616.2613.24-3.02
----
-1.22-0.071.16
207716.2813.24-3.04
----
-1.23-0.071.16
207816.3113.24-3.07
----
-1.23-0.071.16
207916.3413.25-3.09
----
-1.23-0.071.16
208016.3713.25-3.12
----
-1.24-0.071.17
208116.4013.25-3.15
----
-1.24-0.071.17
208216.4313.25-3.18
----
-1.24-0.071.17
208316.4713.25-3.22
----
-1.25-0.071.18
208416.5113.26-3.25
----
-1.25-0.071.18
208516.5413.26-3.28
----
-1.25-0.071.18
208616.5813.26-3.32
----
-1.26-0.071.19
208716.6113.26-3.35
----
-1.26-0.071.19



 

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 15.76% 13.97% -1.79%
2036
-0.93% -0.05% 0.88%
 
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