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:
A1: Starting December 2017, 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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.7212.95-0.77
280
-0.13-0.010.13
201913.7212.96-0.77
267
-0.26-0.010.25
202013.7412.96-0.78
256
-0.39-0.020.37
202113.7512.98-0.77
245
-0.52-0.020.49
202213.8513.00-0.84
234
-0.64-0.030.61
202313.9913.02-0.97
223
-0.77-0.040.73
202414.1313.05-1.09
212
-0.89-0.040.85
202514.2813.06-1.22
200
-1.01-0.050.96
202614.3613.07-1.28
189
-1.11-0.061.06
202714.4313.08-1.35
179
-1.22-0.061.16
202814.5013.09-1.41
169
-1.31-0.071.25
202914.5613.10-1.46
160
-1.41-0.071.33
203014.6113.10-1.51
151
-1.49-0.081.42
203114.6513.11-1.54
142
-1.57-0.081.49
203214.6813.11-1.57
133
-1.65-0.091.56
203314.6913.12-1.58
124
-1.71-0.091.63
203414.6913.12-1.57
115
-1.78-0.091.68
203514.6613.12-1.54
106
-1.83-0.101.74
203614.6713.12-1.55
96
-1.89-0.101.79
203714.6613.12-1.54
87
-1.94-0.101.83
203814.6413.12-1.51
78
-1.98-0.111.87
203914.5913.12-1.47
69
-2.01-0.111.91
204014.5413.12-1.42
60
-2.05-0.111.94
204114.4913.12-1.37
51
-2.07-0.111.96
204214.4413.12-1.32
43
-2.09-0.111.98
204314.3913.12-1.27
34
-2.11-0.112.00
204414.3513.12-1.23
26
-2.12-0.112.01
204514.3213.12-1.20
18
-2.13-0.112.02
204614.2913.12-1.17
10
-2.14-0.122.02
204714.2613.11-1.14
2
-2.14-0.122.03
204814.2413.12-1.12
----
-2.15-0.122.03
204914.2213.12-1.11
----
-2.15-0.122.03
205014.2113.12-1.10
----
-2.15-0.122.03
205114.2113.12-1.09
----
-2.15-0.122.03
205214.2213.12-1.10
----
-2.15-0.122.03
205314.2413.12-1.12
----
-2.15-0.122.03
205414.2713.12-1.15
----
-2.15-0.122.03
205514.3113.13-1.18
----
-2.16-0.122.04
205614.3513.13-1.22
----
-2.16-0.122.04
205714.3913.13-1.26
----
-2.16-0.122.05
205814.4413.14-1.30
----
-2.17-0.122.05
205914.4813.14-1.34
----
-2.18-0.122.06
206014.5213.14-1.38
----
-2.19-0.122.07
206114.5613.15-1.41
----
-2.20-0.122.08
206214.6013.15-1.45
----
-2.21-0.122.09
206314.6413.15-1.49
----
-2.22-0.122.10
206414.6713.15-1.52
----
-2.23-0.122.11
206514.7113.16-1.56
----
-2.24-0.122.12
206614.7513.16-1.59
----
-2.26-0.122.13
206714.7913.16-1.63
----
-2.27-0.122.14
206814.8313.16-1.67
----
-2.28-0.132.16
206914.8713.17-1.70
----
-2.29-0.132.17
207014.9113.17-1.74
----
-2.31-0.132.18
207114.9413.17-1.77
----
-2.32-0.132.19
207214.9713.17-1.80
----
-2.33-0.132.20
207315.0013.18-1.82
----
-2.34-0.132.21
207415.0213.18-1.84
----
-2.35-0.132.22
207515.0313.18-1.85
----
-2.36-0.132.23
207615.0313.18-1.85
----
-2.37-0.132.24
207715.0313.18-1.85
----
-2.38-0.132.25
207815.0213.18-1.84
----
-2.39-0.132.26
207915.0113.18-1.83
----
-2.40-0.132.26
208015.0013.18-1.82
----
-2.40-0.132.27
208114.9913.18-1.82
----
-2.41-0.132.27
208215.0013.18-1.82
----
-2.41-0.132.28
208315.0013.18-1.83
----
-2.41-0.132.28
208415.0213.18-1.84
----
-2.42-0.132.28
208515.0513.18-1.86
----
-2.42-0.132.29
208615.0813.18-1.89
----
-2.43-0.132.29
208715.1113.18-1.92
----
-2.43-0.132.30
208815.1513.19-1.96
----
-2.44-0.142.30
208915.1913.19-2.00
----
-2.44-0.142.31
209015.2313.19-2.03
----
-2.45-0.142.31
209115.2613.20-2.07
----
-2.46-0.142.32



 

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 2016 Trustees Report.
2016-2090 14.66% 13.75% -0.91%
2047
-1.84% -0.10% 1.75%
 
1 Under present law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified August 30, 2016