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, 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

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
201713.9112.91-1.00
280
0.010.00-0.01
201813.9912.94-1.06
263
0.020.00-0.02
201914.1212.95-1.17
248
0.030.00-0.03
202014.2712.97-1.30
232
0.040.00-0.04
202114.4012.99-1.41
217
0.050.00-0.05
202214.5813.02-1.56
202
0.060.00-0.05
202314.7813.03-1.75
186
0.060.00-0.06
202415.0213.07-1.95
170
0.060.00-0.06
202515.2313.08-2.15
155
0.070.00-0.06
202615.4313.10-2.33
139
0.070.00-0.07
202715.6313.12-2.51
123
0.070.00-0.07
202815.8213.13-2.69
107
0.070.00-0.07
202916.0113.15-2.86
90
0.080.00-0.07
203016.1713.16-3.02
73
0.080.00-0.07
203116.3213.17-3.15
55
0.080.00-0.08
203216.4613.18-3.28
36
0.090.00-0.08
203316.5713.19-3.38
17
0.090.00-0.08
203416.6413.20-3.45
----
0.090.00-0.09
203516.7113.20-3.51
----
0.090.00-0.09
203616.7713.21-3.57
----
0.090.01-0.09
203716.8113.21-3.60
----
0.100.01-0.09
203816.8313.22-3.61
----
0.100.01-0.09
203916.8313.22-3.61
----
0.100.01-0.09
204016.8113.22-3.59
----
0.100.01-0.10
204116.7913.22-3.57
----
0.100.01-0.10
204216.7713.22-3.55
----
0.110.01-0.10
204316.7513.22-3.53
----
0.110.01-0.10
204416.7313.22-3.50
----
0.110.01-0.10
204516.7113.22-3.49
----
0.110.01-0.11
204616.6913.22-3.47
----
0.110.01-0.11
204716.6813.22-3.45
----
0.120.01-0.11
204816.6713.22-3.44
----
0.120.01-0.11
204916.6613.23-3.44
----
0.120.01-0.12
205016.6713.23-3.44
----
0.120.01-0.12
205116.6813.23-3.45
----
0.130.01-0.12
205216.7013.23-3.47
----
0.130.01-0.12
205316.7313.23-3.49
----
0.120.01-0.12
205416.7613.24-3.53
----
0.120.01-0.11
205516.8113.24-3.57
----
0.120.01-0.11
205616.8613.24-3.61
----
0.120.01-0.11
205716.9113.25-3.66
----
0.120.01-0.11
205816.9613.25-3.71
----
0.110.01-0.11
205917.0113.25-3.76
----
0.110.01-0.11
206017.0613.26-3.81
----
0.110.01-0.11
206117.1113.26-3.85
----
0.110.01-0.10
206217.1713.27-3.90
----
0.110.01-0.10
206317.2213.27-3.95
----
0.110.01-0.10
206417.2713.27-4.00
----
0.110.01-0.10
206517.3213.28-4.05
----
0.110.01-0.10
206617.3813.28-4.10
----
0.110.01-0.10
206717.4413.28-4.15
----
0.110.01-0.10
206817.5013.29-4.21
----
0.110.01-0.10
206917.5613.29-4.26
----
0.110.01-0.10
207017.6113.29-4.32
----
0.110.01-0.10
207117.6613.30-4.37
----
0.110.01-0.11
207217.7113.30-4.41
----
0.110.01-0.10
207317.7413.30-4.44
----
0.110.01-0.10
207417.7713.31-4.47
----
0.110.01-0.10
207517.7913.31-4.48
----
0.110.01-0.10
207617.8013.31-4.50
----
0.110.01-0.10
207717.8113.31-4.50
----
0.110.01-0.10
207817.8113.31-4.50
----
0.110.01-0.10
207917.8113.31-4.51
----
0.110.01-0.10
208017.8213.31-4.51
----
0.110.01-0.10
208117.8213.31-4.51
----
0.110.01-0.10
208217.8413.31-4.53
----
0.110.01-0.10
208317.8613.31-4.55
----
0.110.01-0.10
208417.8913.31-4.57
----
0.110.01-0.10
208517.9213.31-4.61
----
0.110.01-0.11
208617.9613.32-4.64
----
0.110.01-0.11
208718.0013.32-4.68
----
0.110.01-0.11
208818.0413.32-4.72
----
0.110.01-0.11
208918.0913.32-4.76
----
0.120.01-0.11
209018.1313.33-4.80
----
0.120.01-0.11



 

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 16.64% 13.87% -2.77%
2033
0.09% 0.01% -0.09%
 
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