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:
A2: Starting December 2018, reduce the annual COLA by 0.5 percentage point.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Current Law
  Expressed as a percentage of
current-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201713.4113.03-0.38
298
0.000.000.00
201813.4912.93-0.56
287
0.000.000.00
201913.6312.94-0.69
274
-0.070.000.06
202013.7212.96-0.77
261
-0.13-0.010.12
202113.8212.98-0.84
250
-0.20-0.010.19
202213.9913.01-0.98
237
-0.26-0.010.25
202314.2213.03-1.18
224
-0.33-0.020.31
202414.4313.06-1.37
210
-0.39-0.020.37
202514.6413.08-1.56
197
-0.46-0.020.43
202614.8513.11-1.74
182
-0.52-0.030.49
202715.0413.12-1.92
168
-0.58-0.030.55
202815.2213.13-2.08
153
-0.64-0.030.60
202915.3813.15-2.23
138
-0.69-0.040.66
203015.5213.16-2.37
124
-0.74-0.040.70
203115.6513.17-2.49
109
-0.79-0.040.75
203215.7713.17-2.59
94
-0.84-0.040.80
203315.8613.18-2.68
78
-0.88-0.050.84
203415.9213.19-2.74
63
-0.92-0.050.88
203515.9713.19-2.78
46
-0.96-0.050.91
203615.9913.19-2.80
30
-1.00-0.050.94
203715.9913.19-2.80
13
-1.03-0.050.97
203815.9713.19-2.78
----
-1.05-0.061.00
203915.9213.19-2.73
----
-1.08-0.061.02
204015.8713.19-2.68
----
-1.10-0.061.04
204115.8013.19-2.62
----
-1.11-0.061.05
204215.7313.18-2.55
----
-1.13-0.061.07
204315.6713.18-2.49
----
-1.14-0.061.08
204415.6113.18-2.44
----
-1.15-0.061.08
204515.5713.18-2.39
----
-1.15-0.061.09
204615.5213.17-2.35
----
-1.16-0.061.10
204715.4813.17-2.31
----
-1.16-0.061.10
204815.4513.17-2.28
----
-1.16-0.061.10
204915.4213.17-2.25
----
-1.17-0.061.10
205015.4013.17-2.23
----
-1.17-0.061.10
205115.3913.17-2.22
----
-1.17-0.061.10
205215.3913.17-2.22
----
-1.17-0.061.10
205315.4013.17-2.23
----
-1.17-0.061.10
205415.4213.17-2.25
----
-1.17-0.061.10
205515.4513.17-2.28
----
-1.17-0.061.10
205615.4913.18-2.31
----
-1.17-0.061.11
205715.5213.18-2.35
----
-1.17-0.061.11
205815.5713.18-2.38
----
-1.17-0.061.11
205915.6113.19-2.42
----
-1.18-0.061.11
206015.6513.19-2.46
----
-1.18-0.061.12
206115.6913.19-2.50
----
-1.19-0.061.12
206215.7313.19-2.54
----
-1.19-0.061.13
206315.7713.20-2.58
----
-1.20-0.061.13
206415.8213.20-2.62
----
-1.20-0.071.14
206515.8613.20-2.66
----
-1.21-0.071.14
206615.9013.21-2.70
----
-1.21-0.071.15
206715.9513.21-2.74
----
-1.22-0.071.15
206815.9913.21-2.78
----
-1.23-0.071.16
206916.0413.21-2.83
----
-1.23-0.071.17
207016.0813.22-2.87
----
-1.24-0.071.17
207116.1213.22-2.90
----
-1.25-0.071.18
207216.1613.22-2.94
----
-1.25-0.071.19
207316.1913.22-2.96
----
-1.26-0.071.19
207416.2113.23-2.99
----
-1.27-0.071.20
207516.2313.23-3.00
----
-1.27-0.071.20
207616.2413.23-3.01
----
-1.28-0.071.21
207716.2413.23-3.01
----
-1.28-0.071.21
207816.2413.23-3.01
----
-1.29-0.071.22
207916.2313.23-3.00
----
-1.29-0.071.22
208016.2213.23-2.99
----
-1.29-0.071.22
208116.2113.23-2.98
----
-1.30-0.071.22
208216.2113.23-2.98
----
-1.30-0.071.23
208316.2113.23-2.99
----
-1.30-0.071.23
208416.2213.23-3.00
----
-1.30-0.071.23
208516.2513.23-3.02
----
-1.31-0.071.23
208616.2713.23-3.04
----
-1.31-0.071.24
208716.3113.23-3.07
----
-1.31-0.071.24
208816.3413.23-3.11
----
-1.31-0.071.24
208916.3813.24-3.15
----
-1.32-0.071.24
209016.4313.24-3.19
----
-1.32-0.071.25
209116.4713.24-3.23
----
-1.32-0.071.25
209216.5213.24-3.27
----
-1.33-0.071.25



 

Summarized Estimates

 
  Proposal
  Change from Current 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 2017 Trustees Report.
2017-2091 15.67% 13.79% -1.89%
2037
-0.99% -0.05% 0.94%
 
1 Under current 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 July 13, 2017