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 2017 and later.

 

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
201713.7112.92-0.80
293
0.000.000.00
201813.8412.95-0.88
277
-0.020.000.02
201913.9612.97-0.99
262
-0.030.000.03
202014.0912.98-1.11
247
-0.050.000.04
202114.2113.00-1.21
233
-0.060.000.06
202214.4013.03-1.37
218
-0.090.000.08
202314.6513.05-1.59
203
-0.110.000.11
202414.8913.09-1.80
187
-0.13-0.010.13
202515.1313.10-2.02
170
-0.16-0.010.15
202615.2913.12-2.17
154
-0.18-0.010.18
202715.4413.13-2.31
139
-0.21-0.010.20
202815.5813.15-2.44
123
-0.23-0.010.22
202915.7113.16-2.56
107
-0.25-0.010.24
203015.8313.17-2.66
91
-0.27-0.010.26
203115.9313.18-2.75
75
-0.29-0.010.28
203216.0213.18-2.83
59
-0.31-0.020.30
203316.0813.19-2.89
42
-0.33-0.020.31
203416.1213.19-2.92
25
-0.34-0.020.33
203516.1413.20-2.94
7
-0.36-0.020.34
203616.1813.20-2.98
----
-0.37-0.020.36
203716.2113.21-3.00
----
-0.39-0.020.37
203816.2113.21-3.00
----
-0.40-0.020.38
203916.2013.21-2.99
----
-0.41-0.020.39
204016.1713.21-2.96
----
-0.42-0.020.40
204116.1313.21-2.92
----
-0.43-0.020.41
204216.1013.21-2.89
----
-0.44-0.020.42
204316.0513.21-2.85
----
-0.45-0.020.42
204416.0213.21-2.81
----
-0.45-0.020.43
204515.9913.21-2.79
----
-0.46-0.020.43
204615.9613.21-2.76
----
-0.46-0.020.44
204715.9413.21-2.73
----
-0.47-0.020.44
204815.9113.21-2.71
----
-0.47-0.020.45
204915.9013.21-2.69
----
-0.47-0.020.45
205015.8813.21-2.68
----
-0.48-0.030.45
205115.8813.21-2.67
----
-0.48-0.030.45
205215.8913.21-2.68
----
-0.48-0.030.46
205315.9113.21-2.70
----
-0.48-0.030.46
205415.9413.21-2.73
----
-0.49-0.030.46
205515.9813.22-2.76
----
-0.49-0.030.46
205616.0213.22-2.80
----
-0.49-0.030.46
205716.0713.22-2.84
----
-0.49-0.030.47
205816.1113.23-2.88
----
-0.49-0.030.47
205916.1613.23-2.93
----
-0.50-0.030.47
206016.2113.24-2.97
----
-0.50-0.030.47
206116.2613.24-3.02
----
-0.50-0.030.47
206216.3113.24-3.06
----
-0.50-0.030.47
206316.3513.25-3.11
----
-0.50-0.030.48
206416.4013.25-3.15
----
-0.50-0.030.48
206516.4513.25-3.20
----
-0.51-0.030.48
206616.5013.26-3.24
----
-0.51-0.030.48
206716.5513.26-3.29
----
-0.51-0.030.48
206816.6013.26-3.34
----
-0.51-0.030.48
206916.6513.27-3.39
----
-0.51-0.030.49
207016.7013.27-3.43
----
-0.52-0.030.49
207116.7513.27-3.48
----
-0.52-0.030.49
207216.7913.28-3.51
----
-0.52-0.030.49
207316.8213.28-3.54
----
-0.52-0.030.49
207416.8513.28-3.57
----
-0.52-0.030.49
207516.8713.28-3.59
----
-0.52-0.030.49
207616.8813.28-3.60
----
-0.52-0.030.49
207716.8913.28-3.60
----
-0.52-0.030.49
207816.8913.28-3.60
----
-0.52-0.030.49
207916.8813.28-3.60
----
-0.52-0.030.49
208016.8813.28-3.60
----
-0.52-0.030.49
208116.8813.28-3.60
----
-0.52-0.030.49
208216.8813.28-3.60
----
-0.52-0.030.49
208316.9013.28-3.61
----
-0.52-0.030.49
208416.9213.29-3.63
----
-0.52-0.030.49
208516.9513.29-3.66
----
-0.52-0.030.50
208616.9813.29-3.69
----
-0.52-0.030.50
208717.0213.29-3.73
----
-0.53-0.030.50
208817.0613.29-3.76
----
-0.53-0.030.50
208917.1013.30-3.81
----
-0.53-0.030.50
209017.1513.30-3.85
----
-0.53-0.030.50
209117.1913.30-3.89
----
-0.53-0.030.50



 

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 16.11% 13.82% -2.29%
2035
-0.39% -0.02% 0.37%
 
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 August 30, 2016