Detailed Single Year Tables

Cost-of-Living Adjustment	Description of Proposed Provision: A5: Starting December 2017, add 1 percentage point to the annual COLA for beneficiaries who have lived past a "specified age". The "specified age" is the sum of: (1) 65 and (2) the unisex cohort life expectancy at age 65.

			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	Trust fund ratio as of January 1	Cost rate	Income rate	Annual balance
2016	14.05	12.94	-1.10	303	0.00	0.00	0.00
2017	13.72	12.92	-0.80	293	0.00	0.00	0.00
2018	13.87	12.96	-0.91	277	0.01	0.00	-0.01
2019	14.01	12.97	-1.04	261	0.02	0.00	-0.02
2020	14.17	12.98	-1.19	245	0.03	0.00	-0.03
2021	14.31	13.01	-1.31	230	0.04	0.00	-0.04
2022	14.54	13.04	-1.50	214	0.05	0.00	-0.05
2023	14.81	13.06	-1.75	198	0.06	0.00	-0.05
2024	15.08	13.10	-1.99	181	0.06	0.00	-0.06
2025	15.35	13.11	-2.24	163	0.06	0.00	-0.06
2026	15.54	13.13	-2.41	146	0.07	0.00	-0.06
2027	15.72	13.15	-2.57	129	0.07	0.00	-0.07
2028	15.89	13.16	-2.73	112	0.07	0.00	-0.07
2029	16.04	13.17	-2.87	94	0.08	0.00	-0.07
2030	16.18	13.18	-3.00	77	0.08	0.00	-0.07
2031	16.30	13.19	-3.11	59	0.08	0.00	-0.08
2032	16.41	13.20	-3.21	41	0.08	0.00	-0.08
2033	16.50	13.21	-3.28	22	0.09	0.00	-0.08
2034	16.56	13.22	-3.34	3	0.09	0.01	-0.09
2035	16.59	13.22	-3.37	----	0.09	0.01	-0.09
2036	16.65	13.23	-3.43	----	0.10	0.01	-0.09
2037	16.70	13.23	-3.47	----	0.10	0.01	-0.10
2038	16.72	13.24	-3.48	----	0.10	0.01	-0.10
2039	16.71	13.24	-3.48	----	0.10	0.01	-0.10
2040	16.70	13.24	-3.46	----	0.11	0.01	-0.10
2041	16.67	13.24	-3.43	----	0.11	0.01	-0.10
2042	16.64	13.24	-3.40	----	0.11	0.01	-0.10
2043	16.61	13.24	-3.37	----	0.11	0.01	-0.10
2044	16.58	13.24	-3.34	----	0.11	0.01	-0.10
2045	16.56	13.24	-3.33	----	0.11	0.01	-0.11
2046	16.54	13.24	-3.30	----	0.12	0.01	-0.11
2047	16.52	13.24	-3.28	----	0.12	0.01	-0.11
2048	16.50	13.24	-3.27	----	0.12	0.01	-0.11
2049	16.49	13.24	-3.25	----	0.12	0.01	-0.11
2050	16.48	13.24	-3.24	----	0.12	0.01	-0.12
2051	16.48	13.24	-3.24	----	0.12	0.01	-0.12
2052	16.50	13.24	-3.25	----	0.13	0.01	-0.12
2053	16.52	13.24	-3.28	----	0.13	0.01	-0.12
2054	16.55	13.25	-3.30	----	0.13	0.01	-0.12
2055	16.59	13.25	-3.34	----	0.12	0.01	-0.12
2056	16.63	13.25	-3.38	----	0.12	0.01	-0.11
2057	16.68	13.26	-3.42	----	0.12	0.01	-0.11
2058	16.72	13.26	-3.46	----	0.12	0.01	-0.11
2059	16.77	13.26	-3.51	----	0.11	0.01	-0.11
2060	16.82	13.27	-3.55	----	0.11	0.01	-0.11
2061	16.87	13.27	-3.60	----	0.11	0.01	-0.10
2062	16.92	13.28	-3.64	----	0.11	0.01	-0.10
2063	16.96	13.28	-3.69	----	0.11	0.01	-0.10
2064	17.01	13.28	-3.73	----	0.11	0.01	-0.10
2065	17.06	13.29	-3.78	----	0.11	0.01	-0.10
2066	17.11	13.29	-3.82	----	0.11	0.01	-0.10
2067	17.17	13.29	-3.87	----	0.11	0.01	-0.10
2068	17.22	13.30	-3.92	----	0.11	0.01	-0.10
2069	17.27	13.30	-3.97	----	0.11	0.01	-0.10
2070	17.32	13.30	-4.02	----	0.11	0.01	-0.10
2071	17.37	13.31	-4.07	----	0.11	0.01	-0.10
2072	17.41	13.31	-4.11	----	0.11	0.01	-0.10
2073	17.45	13.31	-4.14	----	0.11	0.01	-0.11
2074	17.48	13.31	-4.17	----	0.11	0.01	-0.10
2075	17.50	13.32	-4.18	----	0.11	0.01	-0.10
2076	17.51	13.32	-4.20	----	0.11	0.01	-0.10
2077	17.52	13.32	-4.20	----	0.11	0.01	-0.10
2078	17.52	13.32	-4.20	----	0.11	0.01	-0.10
2079	17.51	13.32	-4.20	----	0.11	0.01	-0.10
2080	17.51	13.32	-4.19	----	0.11	0.01	-0.10
2081	17.51	13.32	-4.19	----	0.11	0.01	-0.10
2082	17.51	13.32	-4.20	----	0.11	0.01	-0.10
2083	17.53	13.32	-4.21	----	0.11	0.01	-0.10
2084	17.55	13.32	-4.23	----	0.11	0.01	-0.10
2085	17.58	13.32	-4.26	----	0.11	0.01	-0.10
2086	17.61	13.32	-4.29	----	0.11	0.01	-0.10
2087	17.65	13.33	-4.33	----	0.11	0.01	-0.11
2088	17.70	13.33	-4.37	----	0.11	0.01	-0.11
2089	17.74	13.33	-4.41	----	0.11	0.01	-0.11
2090	17.79	13.34	-4.46	----	0.11	0.01	-0.11
2091	17.84	13.34	-4.50	----	0.11	0.01	-0.11

				Summarized Estimates

	Proposal				Change from Present Law
Years	Cost rate	Income rate	Actuarial balance	Year of reserve depletion¹	Cost rate	Income rate	Actuarial balance

Based on Intermediate Assumptions of the 2016 Trustees Report.
2016-2090	16.60%	13.85%	-2.75%	2034	0.10%	0.01%	-0.09%

¹ Under present law, the year of Trust Fund reserve depletion is 2034.


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified August 30, 2016

Detailed Single Year Tables

Description of Proposed Provision: A5: Starting December 2017, add 1 percentage point to the annual COLA for beneficiaries who have lived past a "specified age". The "specified age" is the sum of: (1) 65 and (2) the unisex cohort life expectancy at age 65.

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates

Description of Proposed Provision:
A5: Starting December 2017, add 1 percentage point to the annual COLA for beneficiaries who have lived past a "specified age". The "specified age" is the sum of: (1) 65 and (2) the unisex cohort life expectancy at age 65.