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:
A9: For single/head-of-household/married-filing-separate taxpayers with modified adjusted gross income (MAGI) below $85,000 and for joint filers with MAGI below $170,000 for the prior tax year, use the chain-weighted version of the Consumer Price Index for All Urban Consumers (C-CPI-U) to calculate the cost-of-living adjustment (COLA), beginning with the December 2018 COLA. For those beneficiaries whose MAGI is above the $85,000/$170,000 for the prior tax year, provide no COLA. Index the eligibility income threshold amounts to the CPI-U after December 2018.

 

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
201813.8612.96-0.90
277
0.000.000.00
201913.9212.96-0.96
263
-0.070.000.06
202014.0012.97-1.03
249
-0.13-0.010.13
202114.0712.99-1.08
236
-0.20-0.010.19
202214.2213.02-1.20
222
-0.27-0.010.26
202314.4213.04-1.38
208
-0.34-0.020.32
202414.6213.07-1.54
194
-0.41-0.020.39
202514.8113.09-1.72
179
-0.48-0.020.45
202614.9313.10-1.83
166
-0.54-0.030.51
202715.0413.11-1.93
152
-0.61-0.030.57
202815.1513.12-2.02
138
-0.67-0.030.63
202915.2413.13-2.11
125
-0.73-0.040.69
203015.3213.14-2.18
112
-0.78-0.040.74
203115.3813.15-2.24
99
-0.84-0.040.80
203215.4313.15-2.28
85
-0.89-0.050.85
203315.4713.16-2.31
72
-0.94-0.050.89
203415.4713.16-2.31
58
-0.99-0.050.94
203515.4613.16-2.30
44
-1.03-0.050.98
203615.4813.16-2.31
30
-1.08-0.061.02
203715.4813.17-2.31
16
-1.12-0.061.06
203815.4613.17-2.29
1
-1.16-0.061.10
203915.4213.17-2.25
----
-1.19-0.061.13
204015.3713.17-2.20
----
-1.22-0.071.16
204115.3113.16-2.14
----
-1.25-0.071.19
204215.2513.16-2.09
----
-1.28-0.071.21
204315.1913.16-2.03
----
-1.30-0.071.23
204415.1413.16-1.98
----
-1.33-0.071.26
204515.1013.16-1.94
----
-1.35-0.071.28
204615.0613.16-1.90
----
-1.37-0.071.29
204715.0213.16-1.86
----
-1.38-0.071.31
204814.9813.16-1.83
----
-1.40-0.081.32
204914.9513.15-1.80
----
-1.42-0.081.34
205014.9313.15-1.77
----
-1.43-0.081.35
205114.9113.15-1.76
----
-1.45-0.081.37
205214.9113.16-1.75
----
-1.46-0.081.38
205314.9213.16-1.76
----
-1.48-0.081.40
205414.9313.16-1.77
----
-1.50-0.081.41
205514.9513.16-1.79
----
-1.51-0.081.43
205614.9813.16-1.81
----
-1.53-0.081.45
205715.0013.17-1.84
----
-1.55-0.081.47
205815.0313.17-1.86
----
-1.57-0.091.49
205915.0613.17-1.89
----
-1.60-0.091.51
206015.0913.17-1.91
----
-1.62-0.091.53
206115.1113.18-1.94
----
-1.64-0.091.55
206215.1413.18-1.96
----
-1.67-0.091.58
206315.1613.18-1.98
----
-1.70-0.091.60
206415.1813.18-2.00
----
-1.72-0.091.63
206515.2013.18-2.02
----
-1.75-0.101.66
206615.2313.19-2.04
----
-1.78-0.101.68
206715.2513.19-2.06
----
-1.81-0.101.71
206815.2813.19-2.09
----
-1.84-0.101.74
206915.3013.19-2.11
----
-1.87-0.101.76
207015.3213.19-2.13
----
-1.90-0.101.79
207115.3413.19-2.15
----
-1.92-0.111.82
207215.3513.20-2.16
----
-1.95-0.111.85
207315.3613.20-2.16
----
-1.98-0.111.87
207415.3613.20-2.16
----
-2.01-0.111.90
207515.3513.20-2.16
----
-2.04-0.111.93
207615.3413.20-2.14
----
-2.07-0.111.95
207715.3113.20-2.12
----
-2.09-0.121.98
207815.2913.19-2.09
----
-2.12-0.122.00
207915.2613.19-2.06
----
-2.15-0.122.03
208015.2313.19-2.04
----
-2.17-0.122.05
208115.2013.19-2.01
----
-2.20-0.122.08
208215.1813.19-1.99
----
-2.22-0.122.10
208315.1713.19-1.98
----
-2.25-0.122.13
208415.1613.19-1.98
----
-2.28-0.132.15
208515.1713.19-1.98
----
-2.30-0.132.18
208615.1713.19-1.98
----
-2.33-0.132.20
208715.1813.19-1.99
----
-2.36-0.132.23
208815.2013.19-2.01
----
-2.39-0.132.26
208915.2113.19-2.02
----
-2.42-0.132.28
209015.2313.19-2.03
----
-2.45-0.142.31
209115.2413.19-2.05
----
-2.48-0.142.34



 

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 15.18% 13.77% -1.41%
2038
-1.32% -0.07% 1.25%
 
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 February 21, 2017