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:
A7: Starting December 2017, reduce the annual COLA by 1 percentage point, but not to less than zero. In cases where the unreduced COLA is less than 1 percentage point, do not carry over the unused reduction into future years.

 

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
201813.7312.95-0.78
279
-0.12-0.010.12
201913.7412.96-0.78
267
-0.25-0.010.24
202013.7712.96-0.80
255
-0.37-0.020.35
202113.7912.98-0.80
244
-0.49-0.020.46
202213.8913.01-0.88
233
-0.60-0.030.58
202314.0413.02-1.01
222
-0.72-0.030.69
202414.1913.05-1.14
210
-0.83-0.040.79
202514.3413.06-1.28
198
-0.95-0.050.90
202614.4213.07-1.35
187
-1.05-0.050.99
202714.5013.08-1.42
176
-1.14-0.061.09
202814.5813.09-1.49
166
-1.23-0.061.17
202914.6513.10-1.54
156
-1.32-0.071.25
203014.7013.11-1.59
146
-1.40-0.071.33
203114.7413.11-1.63
137
-1.48-0.081.40
203214.7813.12-1.66
127
-1.55-0.081.47
203314.8013.12-1.67
117
-1.61-0.081.53
203414.7913.12-1.67
107
-1.67-0.091.58
203514.7713.13-1.65
98
-1.72-0.091.63
203614.7813.13-1.65
88
-1.78-0.091.68
203714.7813.13-1.65
78
-1.82-0.101.73
203814.7513.13-1.62
68
-1.86-0.101.76
203914.7113.13-1.58
58
-1.90-0.101.80
204014.6613.13-1.54
48
-1.93-0.101.82
204114.6113.13-1.48
39
-1.95-0.101.85
204214.5613.13-1.44
29
-1.97-0.111.86
204314.5113.12-1.39
20
-1.99-0.111.88
204414.4713.12-1.35
11
-2.00-0.111.89
204514.4413.12-1.32
2
-2.01-0.111.90
204614.4113.12-1.29
----
-2.01-0.111.91
204714.3813.12-1.26
----
-2.02-0.111.91
204814.3613.12-1.24
----
-2.02-0.111.91
204914.3513.12-1.22
----
-2.02-0.111.91
205014.3413.12-1.21
----
-2.02-0.111.91
205114.3413.12-1.21
----
-2.02-0.111.91
205214.3513.12-1.22
----
-2.02-0.111.91
205314.3713.13-1.24
----
-2.03-0.111.92
205414.4013.13-1.27
----
-2.03-0.111.92
205514.4313.13-1.30
----
-2.03-0.111.92
205614.4713.14-1.34
----
-2.03-0.111.92
205714.5213.14-1.38
----
-2.04-0.111.93
205814.5613.14-1.42
----
-2.05-0.111.93
205914.6013.15-1.46
----
-2.05-0.111.94
206014.6413.15-1.50
----
-2.06-0.111.95
206114.6913.15-1.53
----
-2.07-0.111.96
206214.7313.16-1.57
----
-2.08-0.111.97
206314.7713.16-1.61
----
-2.09-0.111.98
206414.8013.16-1.64
----
-2.10-0.121.99
206514.8413.16-1.68
----
-2.11-0.122.00
206614.8813.17-1.72
----
-2.13-0.122.01
206714.9213.17-1.75
----
-2.14-0.122.02
206814.9613.17-1.79
----
-2.15-0.122.03
206915.0013.17-1.83
----
-2.16-0.122.04
207015.0413.18-1.87
----
-2.17-0.122.05
207115.0813.18-1.90
----
-2.19-0.122.07
207215.1113.18-1.93
----
-2.20-0.122.08
207315.1313.18-1.95
----
-2.21-0.122.09
207415.1513.19-1.97
----
-2.22-0.122.10
207515.1613.19-1.98
----
-2.23-0.122.10
207615.1713.19-1.98
----
-2.24-0.122.11
207715.1613.19-1.98
----
-2.25-0.122.12
207815.1613.19-1.97
----
-2.25-0.122.13
207915.1513.19-1.96
----
-2.26-0.132.13
208015.1413.19-1.95
----
-2.26-0.132.14
208115.1313.19-1.95
----
-2.27-0.132.14
208215.1313.19-1.95
----
-2.27-0.132.15
208315.1413.19-1.96
----
-2.28-0.132.15
208415.1613.19-1.97
----
-2.28-0.132.15
208515.1813.19-2.00
----
-2.28-0.132.16
208615.2213.19-2.02
----
-2.29-0.132.16
208715.2513.19-2.06
----
-2.29-0.132.17
208815.2913.20-2.09
----
-2.30-0.132.17
208915.3313.20-2.13
----
-2.30-0.132.18
209015.3713.20-2.17
----
-2.31-0.132.18
209115.4113.20-2.20
----
-2.32-0.132.19



 

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 2016 Trustees Report.
2016-2090 14.77% 13.75% -1.01%
2045
-1.74% -0.09% 1.64%
 
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