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:
B7.2: Reduce benefits by 5 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
-0.01-0.000.01
201913.6712.94-0.73
273
-0.02-0.000.02
202013.8112.96-0.85
260
-0.05-0.000.04
202113.9512.99-0.96
246
-0.07-0.000.07
202214.1613.02-1.14
233
-0.10-0.000.09
202314.4113.04-1.37
218
-0.13-0.010.13
202414.6513.08-1.58
204
-0.17-0.010.16
202514.8913.09-1.79
188
-0.21-0.010.20
202615.1213.12-1.99
173
-0.25-0.010.24
202715.3213.14-2.18
157
-0.29-0.010.28
202815.5213.15-2.37
141
-0.34-0.020.32
202915.6913.16-2.53
125
-0.37-0.020.36
203015.8613.18-2.68
108
-0.41-0.020.39
203116.0013.19-2.81
92
-0.45-0.020.43
203216.1213.19-2.93
75
-0.48-0.020.46
203316.2313.20-3.02
58
-0.51-0.030.49
203416.3013.21-3.10
40
-0.55-0.030.52
203516.3513.21-3.14
22
-0.57-0.030.55
203616.3913.21-3.17
3
-0.60-0.030.57
203716.4013.22-3.18
----
-0.63-0.030.59
203816.3713.22-3.16
----
-0.65-0.030.61
203916.3313.21-3.12
----
-0.67-0.030.63
204016.2813.21-3.06
----
-0.68-0.030.65
204116.2113.21-3.00
----
-0.70-0.040.67
204216.1413.21-2.94
----
-0.72-0.040.68
204316.0713.20-2.87
----
-0.73-0.040.69
204416.0113.20-2.81
----
-0.75-0.040.71
204515.9613.20-2.76
----
-0.76-0.040.72
204615.9113.20-2.72
----
-0.77-0.040.73
204715.8713.19-2.67
----
-0.78-0.040.74
204815.8313.19-2.64
----
-0.78-0.040.74
204915.8013.19-2.61
----
-0.79-0.040.75
205015.7713.19-2.58
----
-0.80-0.040.76
205115.7513.19-2.56
----
-0.80-0.040.76
205215.7513.19-2.56
----
-0.81-0.040.76
205315.7613.19-2.57
----
-0.81-0.040.77
205415.7713.19-2.58
----
-0.81-0.040.77
205515.8013.19-2.61
----
-0.82-0.040.78
205615.8313.20-2.64
----
-0.82-0.040.78
205715.8713.20-2.67
----
-0.83-0.040.78
205815.9113.20-2.71
----
-0.83-0.040.79
205915.9513.21-2.75
----
-0.83-0.040.79
206015.9913.21-2.78
----
-0.84-0.040.79
206116.0413.21-2.82
----
-0.84-0.040.79
206216.0813.22-2.87
----
-0.84-0.040.80
206316.1313.22-2.91
----
-0.84-0.040.80
206416.1713.22-2.95
----
-0.85-0.040.80
206516.2213.22-2.99
----
-0.85-0.040.81
206616.2613.23-3.04
----
-0.85-0.040.81
206716.3113.23-3.08
----
-0.86-0.040.81
206816.3613.23-3.13
----
-0.86-0.050.81
206916.4113.24-3.18
----
-0.86-0.050.82
207016.4613.24-3.22
----
-0.86-0.050.82
207116.5113.24-3.26
----
-0.87-0.050.82
207216.5413.24-3.30
----
-0.87-0.050.82
207316.5813.25-3.33
----
-0.87-0.050.82
207416.6113.25-3.36
----
-0.87-0.050.83
207516.6313.25-3.38
----
-0.87-0.050.83
207616.6413.25-3.39
----
-0.87-0.050.83
207716.6513.25-3.40
----
-0.87-0.050.83
207816.6513.25-3.40
----
-0.87-0.050.83
207916.6413.25-3.39
----
-0.87-0.050.83
208016.6413.25-3.38
----
-0.87-0.050.83
208116.6313.25-3.38
----
-0.87-0.050.83
208216.6313.25-3.38
----
-0.87-0.050.83
208316.6413.25-3.39
----
-0.87-0.050.83
208416.6513.25-3.40
----
-0.88-0.050.83
208516.6713.25-3.42
----
-0.88-0.050.83
208616.7013.25-3.45
----
-0.88-0.050.83
208716.7413.26-3.48
----
-0.88-0.050.83
208816.7713.26-3.52
----
-0.88-0.050.84
208916.8213.26-3.56
----
-0.88-0.050.84
209016.8613.26-3.60
----
-0.89-0.050.84
209116.9113.27-3.64
----
-0.89-0.050.84
209216.9513.27-3.68
----
-0.89-0.050.84



 

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 16.02% 13.81% -2.21%
2036
-0.65% -0.03% 0.61%
 
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