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 2017, 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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.7912.95-0.84
278
-0.070.000.06
201913.8512.96-0.89
264
-0.13-0.010.13
202013.9412.97-0.96
251
-0.20-0.010.19
202114.0112.99-1.02
238
-0.26-0.010.25
202214.1713.02-1.15
225
-0.32-0.020.31
202314.3713.04-1.33
211
-0.39-0.020.37
202414.5713.07-1.50
197
-0.45-0.020.43
202514.7713.09-1.69
182
-0.51-0.030.49
202614.9013.10-1.80
168
-0.57-0.030.54
202715.0313.11-1.92
155
-0.62-0.030.59
202815.1413.12-2.02
141
-0.67-0.030.64
202915.2513.13-2.11
128
-0.72-0.040.68
203015.3413.14-2.20
115
-0.76-0.040.73
203115.4113.15-2.27
101
-0.81-0.040.77
203215.4813.16-2.32
88
-0.85-0.040.80
203315.5213.16-2.36
74
-0.88-0.050.84
203415.5513.16-2.38
60
-0.92-0.050.87
203515.5513.17-2.38
45
-0.95-0.050.90
203615.5813.17-2.41
31
-0.98-0.050.92
203715.6013.17-2.42
16
-1.00-0.050.95
203815.5913.17-2.41
1
-1.03-0.050.97
203915.5613.18-2.39
----
-1.05-0.060.99
204015.5313.18-2.35
----
-1.06-0.061.01
204115.4813.17-2.31
----
-1.08-0.061.02
204215.4413.17-2.27
----
-1.09-0.061.03
204315.4013.17-2.23
----
-1.10-0.061.04
204415.3613.17-2.19
----
-1.11-0.061.05
204515.3413.17-2.17
----
-1.11-0.061.05
204615.3113.17-2.14
----
-1.12-0.061.06
204715.2813.17-2.11
----
-1.12-0.061.06
204815.2613.17-2.09
----
-1.12-0.061.06
204915.2513.17-2.08
----
-1.12-0.061.06
205015.2413.17-2.07
----
-1.12-0.061.06
205115.2413.17-2.06
----
-1.12-0.061.06
205215.2513.17-2.07
----
-1.12-0.061.06
205315.2713.18-2.09
----
-1.12-0.061.06
205415.3013.18-2.12
----
-1.13-0.061.06
205515.3413.18-2.15
----
-1.13-0.061.07
205615.3813.18-2.19
----
-1.13-0.061.07
205715.4213.19-2.24
----
-1.13-0.061.07
205815.4713.19-2.28
----
-1.14-0.061.07
205915.5213.20-2.32
----
-1.14-0.061.08
206015.5613.20-2.36
----
-1.14-0.061.08
206115.6113.20-2.41
----
-1.15-0.061.09
206215.6513.21-2.45
----
-1.16-0.061.09
206315.7013.21-2.49
----
-1.16-0.061.10
206415.7413.21-2.53
----
-1.17-0.061.10
206515.7813.21-2.57
----
-1.17-0.061.11
206615.8313.22-2.61
----
-1.18-0.061.12
206715.8713.22-2.65
----
-1.19-0.071.12
206815.9213.22-2.69
----
-1.19-0.071.13
206915.9613.23-2.74
----
-1.20-0.071.13
207016.0113.23-2.78
----
-1.21-0.071.14
207116.0513.23-2.82
----
-1.21-0.071.15
207216.0813.24-2.85
----
-1.22-0.071.15
207316.1113.24-2.88
----
-1.23-0.071.16
207416.1413.24-2.90
----
-1.23-0.071.16
207516.1513.24-2.91
----
-1.24-0.071.17
207616.1613.24-2.92
----
-1.24-0.071.17
207716.1613.24-2.92
----
-1.25-0.071.18
207816.1613.24-2.91
----
-1.25-0.071.18
207916.1513.24-2.91
----
-1.26-0.071.19
208016.1413.24-2.90
----
-1.26-0.071.19
208116.1413.24-2.90
----
-1.26-0.071.19
208216.1413.24-2.90
----
-1.26-0.071.19
208316.1513.24-2.91
----
-1.27-0.071.20
208416.1713.24-2.93
----
-1.27-0.071.20
208516.2013.24-2.95
----
-1.27-0.071.20
208616.2313.25-2.98
----
-1.27-0.071.20
208716.2713.25-3.02
----
-1.28-0.071.21
208816.3113.25-3.05
----
-1.28-0.071.21
208916.3513.25-3.09
----
-1.28-0.071.21
209016.3913.26-3.13
----
-1.29-0.071.21
209116.4313.26-3.17
----
-1.29-0.071.22



 

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 15.54% 13.79% -1.75%
2038
-0.96% -0.05% 0.91%
 
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 June 16, 2016