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:
B7.1: Reduce benefits by 3 percent for those newly eligible for benefits in 2018 and later.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Current Law
  Expressed as a percentage of
current-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201713.4113.03-0.38
298
0.000.000.00
201813.4812.93-0.55
287
-0.00-0.000.00
201913.6812.94-0.74
273
-0.01-0.000.01
202013.8312.96-0.87
259
-0.03-0.000.03
202113.9812.99-0.99
246
-0.04-0.000.04
202214.2013.02-1.18
232
-0.06-0.000.06
202314.4613.05-1.42
217
-0.08-0.000.08
202414.7213.08-1.64
202
-0.10-0.000.10
202514.9713.10-1.87
186
-0.13-0.010.12
202615.2213.13-2.09
170
-0.15-0.010.14
202715.4413.14-2.30
153
-0.18-0.010.17
202815.6513.16-2.49
136
-0.20-0.010.19
202915.8413.17-2.67
120
-0.22-0.010.21
203016.0213.18-2.84
102
-0.25-0.010.23
203116.1813.19-2.99
85
-0.27-0.010.26
203216.3213.20-3.11
67
-0.29-0.010.27
203316.4313.21-3.22
49
-0.31-0.020.29
203416.5213.22-3.30
30
-0.33-0.020.31
203516.5813.22-3.36
11
-0.34-0.020.33
203616.6313.23-3.40
----
-0.36-0.020.34
203716.6513.23-3.42
----
-0.38-0.020.36
203816.6313.23-3.40
----
-0.39-0.020.37
203916.6013.23-3.37
----
-0.40-0.020.38
204016.5513.23-3.32
----
-0.41-0.020.39
204116.4913.22-3.27
----
-0.42-0.020.40
204216.4313.22-3.21
----
-0.43-0.020.41
204316.3713.22-3.15
----
-0.44-0.020.42
204416.3113.22-3.10
----
-0.45-0.020.42
204516.2613.21-3.05
----
-0.45-0.020.43
204616.2213.21-3.01
----
-0.46-0.020.44
204716.1813.21-2.97
----
-0.47-0.020.44
204816.1513.21-2.94
----
-0.47-0.020.45
204916.1113.21-2.91
----
-0.47-0.020.45
205016.0913.21-2.88
----
-0.48-0.020.45
205116.0713.21-2.87
----
-0.48-0.020.46
205216.0713.21-2.87
----
-0.48-0.030.46
205316.0813.21-2.87
----
-0.49-0.030.46
205416.1013.21-2.89
----
-0.49-0.030.46
205516.1313.21-2.92
----
-0.49-0.030.47
205616.1613.21-2.95
----
-0.49-0.030.47
205716.2013.22-2.98
----
-0.50-0.030.47
205816.2413.22-3.02
----
-0.50-0.030.47
205916.2813.22-3.06
----
-0.50-0.030.47
206016.3313.23-3.10
----
-0.50-0.030.47
206116.3713.23-3.14
----
-0.50-0.030.48
206216.4213.23-3.18
----
-0.50-0.030.48
206316.4613.24-3.23
----
-0.51-0.030.48
206416.5113.24-3.27
----
-0.51-0.030.48
206516.5613.24-3.31
----
-0.51-0.030.48
206616.6113.24-3.36
----
-0.51-0.030.48
206716.6613.25-3.41
----
-0.51-0.030.49
206816.7113.25-3.46
----
-0.51-0.030.49
206916.7613.25-3.50
----
-0.52-0.030.49
207016.8113.26-3.55
----
-0.52-0.030.49
207116.8513.26-3.59
----
-0.52-0.030.49
207216.8913.26-3.63
----
-0.52-0.030.49
207316.9313.27-3.66
----
-0.52-0.030.49
207416.9613.27-3.69
----
-0.52-0.030.50
207516.9813.27-3.71
----
-0.52-0.030.50
207616.9913.27-3.72
----
-0.52-0.030.50
207717.0013.27-3.73
----
-0.52-0.030.50
207817.0013.27-3.73
----
-0.52-0.030.50
207916.9913.27-3.72
----
-0.52-0.030.50
208016.9913.27-3.72
----
-0.52-0.030.50
208116.9813.27-3.71
----
-0.52-0.030.50
208216.9813.27-3.71
----
-0.52-0.030.50
208316.9913.27-3.72
----
-0.52-0.030.50
208417.0013.27-3.73
----
-0.53-0.030.50
208517.0213.27-3.75
----
-0.53-0.030.50
208617.0513.27-3.78
----
-0.53-0.030.50
208717.0913.28-3.81
----
-0.53-0.030.50
208817.1313.28-3.85
----
-0.53-0.030.50
208917.1713.28-3.89
----
-0.53-0.030.50
209017.2213.28-3.93
----
-0.53-0.030.50
209117.2613.29-3.98
----
-0.53-0.030.51
209217.3113.29-4.02
----
-0.53-0.030.51



 

Summarized Estimates

 
  Proposal
  Change from Current 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 2017 Trustees Report.
2017-2091 16.28% 13.82% -2.46%
2035
-0.39% -0.02% 0.37%
 
1 Under current 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 July 13, 2017