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 2016, 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
201514.1312.82-1.31
308
0.000.000.00
201613.8812.88-1.00
298
0.000.000.00
201713.7612.91-0.86
283
-0.13-0.010.13
201813.7112.93-0.78
270
-0.26-0.010.25
201913.7012.93-0.76
258
-0.39-0.020.37
202013.7112.94-0.77
247
-0.51-0.020.49
202113.7112.96-0.76
237
-0.63-0.030.60
202213.7712.98-0.79
227
-0.75-0.030.71
202313.8612.99-0.87
218
-0.86-0.040.82
202413.9813.02-0.97
208
-0.97-0.050.93
202514.0913.03-1.06
199
-1.08-0.051.03
202614.1813.04-1.14
190
-1.18-0.061.12
202714.2813.05-1.23
181
-1.28-0.061.22
202814.3813.06-1.32
173
-1.37-0.071.30
202914.4713.07-1.40
164
-1.46-0.071.39
203014.5513.08-1.48
156
-1.54-0.081.47
203114.6213.09-1.54
148
-1.62-0.081.54
203214.6813.09-1.59
139
-1.69-0.081.61
203314.7213.10-1.62
130
-1.76-0.091.67
203414.7313.10-1.63
121
-1.82-0.091.73
203514.7413.10-1.64
111
-1.88-0.101.78
203614.7513.11-1.64
102
-1.93-0.101.83
203714.7413.11-1.63
92
-1.98-0.101.88
203814.7113.11-1.61
83
-2.02-0.101.91
203914.6813.11-1.57
73
-2.05-0.111.95
204014.6313.11-1.52
64
-2.08-0.111.97
204114.5813.11-1.48
55
-2.10-0.112.00
204214.5413.11-1.44
46
-2.12-0.112.01
204314.5013.10-1.40
37
-2.14-0.112.03
204414.4713.10-1.36
28
-2.15-0.112.04
204514.4413.10-1.33
19
-2.16-0.112.05
204614.4113.10-1.30
10
-2.17-0.112.05
204714.3913.10-1.29
2
-2.17-0.112.06
204814.3813.10-1.27
----
-2.17-0.112.06
204914.3713.10-1.26
----
-2.17-0.112.06
205014.3713.11-1.26
----
-2.18-0.112.06
205114.3813.11-1.27
----
-2.18-0.112.06
205214.3913.11-1.29
----
-2.18-0.112.06
205314.4213.11-1.31
----
-2.18-0.112.07
205414.4613.11-1.34
----
-2.18-0.122.07
205514.5013.12-1.38
----
-2.19-0.122.07
205614.5513.12-1.42
----
-2.19-0.122.08
205714.5913.12-1.47
----
-2.20-0.122.08
205814.6413.13-1.51
----
-2.21-0.122.09
205914.6813.13-1.55
----
-2.22-0.122.10
206014.7313.13-1.59
----
-2.22-0.122.11
206114.7713.14-1.63
----
-2.23-0.122.12
206214.8113.14-1.67
----
-2.25-0.122.13
206314.8513.14-1.71
----
-2.26-0.122.14
206414.8913.15-1.75
----
-2.27-0.122.15
206514.9313.15-1.79
----
-2.28-0.122.16
206614.9813.15-1.83
----
-2.29-0.122.17
206715.0213.15-1.87
----
-2.31-0.122.19
206815.0713.16-1.91
----
-2.32-0.122.20
206915.1113.16-1.95
----
-2.33-0.122.21
207015.1513.16-1.99
----
-2.35-0.132.22
207115.1913.17-2.03
----
-2.36-0.132.23
207215.2213.17-2.06
----
-2.37-0.132.25
207315.2513.17-2.08
----
-2.38-0.132.26
207415.2713.17-2.10
----
-2.39-0.132.27
207515.2813.17-2.11
----
-2.41-0.132.28
207615.2813.17-2.11
----
-2.41-0.132.29
207715.2813.17-2.11
----
-2.42-0.132.29
207815.2813.17-2.10
----
-2.43-0.132.30
207915.2713.17-2.10
----
-2.44-0.132.31
208015.2713.17-2.09
----
-2.44-0.132.31
208115.2713.17-2.09
----
-2.45-0.132.32
208215.2713.17-2.10
----
-2.45-0.132.32
208315.2913.17-2.12
----
-2.46-0.132.33
208415.3113.17-2.14
----
-2.46-0.132.33
208515.3413.18-2.17
----
-2.47-0.132.33
208615.3713.18-2.20
----
-2.47-0.132.34
208715.4113.18-2.23
----
-2.48-0.132.34
208815.4513.18-2.26
----
-2.48-0.132.35
208915.4813.18-2.30
----
-2.49-0.132.35
209015.5213.19-2.33
----
-2.49-0.132.36



 

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 2015 Trustees Report.
2015-2089 14.72% 13.77% -0.95%
2047
-1.83% -0.09% 1.73%
 
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 September 1, 2015