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:
B7.11: Beginning in January 2019, eliminate the retirement earnings test for all beneficiaries under normal retirement age, including retired workers, aged spouses, aged widow(er)s, young spouses with a child in care, young surviving spouses with a child in care, and children.

 

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
201914.3012.98-1.31
256
0.310.02-0.29
202014.4112.99-1.42
240
0.280.01-0.26
202114.5313.02-1.51
224
0.260.01-0.24
202214.7413.05-1.69
207
0.250.01-0.23
202315.0013.07-1.93
190
0.240.01-0.23
202415.2613.11-2.15
172
0.230.01-0.22
202515.5113.12-2.39
154
0.230.01-0.21
202615.6913.14-2.55
136
0.220.01-0.21
202715.8513.15-2.70
119
0.200.01-0.19
202815.9913.17-2.82
101
0.180.01-0.16
202916.1213.18-2.94
84
0.150.01-0.14
203016.2313.19-3.04
66
0.130.01-0.12
203116.3213.20-3.13
48
0.100.01-0.10
203216.4113.21-3.21
30
0.080.01-0.08
203316.4813.21-3.27
11
0.070.01-0.06
203416.5213.22-3.30
----
0.050.00-0.05
203516.5413.22-3.32
----
0.040.00-0.04
203616.5813.22-3.35
----
0.020.00-0.02
203716.6013.23-3.37
----
0.000.000.00
203816.6013.23-3.37
----
-0.010.000.02
203916.5813.23-3.35
----
-0.030.000.03
204016.5513.23-3.32
----
-0.040.000.04
204116.5213.23-3.29
----
-0.040.000.04
204216.4913.23-3.26
----
-0.040.000.04
204316.4513.23-3.22
----
-0.050.000.05
204416.4213.23-3.19
----
-0.050.000.05
204516.4013.23-3.17
----
-0.050.000.05
204616.3713.23-3.14
----
-0.060.000.05
204716.3413.23-3.11
----
-0.060.000.06
204816.3213.23-3.09
----
-0.070.000.06
204916.3013.23-3.07
----
-0.070.000.07
205016.2913.23-3.06
----
-0.070.000.07
205116.2913.23-3.06
----
-0.070.000.07
205216.3013.23-3.07
----
-0.070.000.07
205316.3213.23-3.09
----
-0.070.000.07
205416.3513.24-3.12
----
-0.070.000.07
205516.3913.24-3.15
----
-0.070.000.07
205616.4313.24-3.19
----
-0.070.000.07
205716.4813.25-3.23
----
-0.080.000.08
205816.5213.25-3.27
----
-0.080.000.08
205916.5713.25-3.31
----
-0.090.000.09
206016.6113.26-3.35
----
-0.090.000.09
206116.6613.26-3.40
----
-0.100.000.09
206216.7113.26-3.44
----
-0.100.000.10
206316.7613.27-3.49
----
-0.100.000.10
206416.8013.27-3.53
----
-0.100.000.10
206516.8513.27-3.58
----
-0.100.000.10
206616.9013.28-3.62
----
-0.100.000.10
206716.9513.28-3.67
----
-0.110.000.10
206817.0013.29-3.72
----
-0.110.000.10
206917.0613.29-3.77
----
-0.110.000.10
207017.1113.29-3.82
----
-0.110.000.10
207117.1613.30-3.86
----
-0.110.000.10
207217.1913.30-3.89
----
-0.110.000.11
207317.2213.30-3.92
----
-0.12-0.010.11
207417.2513.30-3.94
----
-0.12-0.010.12
207517.2613.30-3.96
----
-0.13-0.010.12
207617.2713.30-3.97
----
-0.13-0.010.13
207717.2713.31-3.97
----
-0.14-0.010.13
207817.2713.31-3.97
----
-0.14-0.010.13
207917.2713.31-3.96
----
-0.14-0.010.13
208017.2713.31-3.96
----
-0.14-0.010.13
208117.2713.31-3.96
----
-0.13-0.010.13
208217.2813.31-3.97
----
-0.13-0.010.12
208317.2913.31-3.99
----
-0.13-0.010.12
208417.3213.31-4.01
----
-0.12-0.010.12
208517.3513.31-4.04
----
-0.12-0.010.12
208617.3813.31-4.07
----
-0.12-0.010.11
208717.4213.31-4.11
----
-0.12-0.010.11
208817.4613.32-4.15
----
-0.12-0.010.12
208917.5113.32-4.19
----
-0.12-0.010.12
209017.5513.32-4.23
----
-0.13-0.010.12
209117.5913.33-4.27
----
-0.13-0.010.12



 

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 16.49% 13.85% -2.65%
2033
-0.01% 0.00% 0.01%
 
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