Description of Proposed Provision:
B3.1: Beginning with those newly eligible for OASDI benefits in 2018, multiply the 32 and 15 percent PIA factors each year by 0.987. Stop reductions after 2048, when the factors reach 21 percent and 10 percent, respectively.

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
201813.4912.93-0.56
287
-0.00-0.000.00
201913.6912.95-0.75
273
-0.00-0.000.00
202013.8412.96-0.88
259
-0.01-0.000.01
202114.0012.99-1.01
245
-0.02-0.000.02
202214.2313.02-1.20
231
-0.03-0.000.03
202314.5013.05-1.45
216
-0.05-0.000.04
202414.7613.08-1.68
200
-0.07-0.000.06
202515.0113.10-1.91
185
-0.09-0.000.09
202615.2513.13-2.12
168
-0.12-0.010.12
202715.4613.14-2.31
152
-0.16-0.010.15
202815.6513.16-2.49
135
-0.20-0.010.19
202915.8213.17-2.65
118
-0.25-0.010.24
203015.9713.18-2.79
102
-0.30-0.010.28
203116.1013.19-2.90
85
-0.35-0.020.34
203216.2013.20-3.00
68
-0.41-0.020.39
203316.2713.20-3.06
50
-0.47-0.020.45
203416.3113.21-3.10
32
-0.54-0.030.51
203516.3213.21-3.11
14
-0.60-0.030.57
203616.3213.21-3.10
----
-0.67-0.030.64
203716.2813.21-3.07
----
-0.74-0.040.71
203816.2113.21-3.00
----
-0.81-0.040.77
203916.1113.20-2.91
----
-0.88-0.040.84
204016.0013.20-2.80
----
-0.96-0.050.91
204115.8813.19-2.69
----
-1.03-0.050.98
204215.7513.19-2.57
----
-1.11-0.061.05
204315.6213.18-2.44
----
-1.18-0.061.12
204415.5013.17-2.32
----
-1.26-0.061.20
204515.3713.17-2.21
----
-1.34-0.071.28
204615.2513.16-2.09
----
-1.43-0.071.35
204715.1413.16-1.98
----
-1.51-0.081.43
204815.0213.15-1.87
----
-1.60-0.081.51
204914.9113.15-1.76
----
-1.68-0.091.59
205014.8013.14-1.66
----
-1.77-0.091.67
205114.7113.14-1.57
----
-1.85-0.101.75
205214.6213.13-1.49
----
-1.93-0.101.83
205314.5513.13-1.43
----
-2.01-0.111.91
205414.4913.13-1.37
----
-2.10-0.111.99
205514.4513.12-1.32
----
-2.17-0.112.06
205614.4113.12-1.29
----
-2.25-0.122.13
205714.3813.12-1.26
----
-2.32-0.122.20
205814.3513.12-1.23
----
-2.39-0.132.26
205914.3313.12-1.21
----
-2.45-0.132.32
206014.3213.12-1.20
----
-2.51-0.132.38
206114.3113.12-1.19
----
-2.57-0.142.43
206214.3013.12-1.18
----
-2.62-0.142.48
206314.3013.12-1.18
----
-2.67-0.142.52
206414.3113.12-1.19
----
-2.71-0.142.57
206514.3113.12-1.19
----
-2.75-0.152.61
206614.3213.12-1.20
----
-2.79-0.152.64
206714.3413.12-1.22
----
-2.83-0.152.68
206814.3613.12-1.23
----
-2.86-0.152.71
206914.3813.13-1.25
----
-2.90-0.162.74
207014.4013.13-1.27
----
-2.93-0.162.77
207114.4213.13-1.29
----
-2.95-0.162.79
207214.4413.13-1.31
----
-2.98-0.162.82
207314.4513.13-1.32
----
-3.00-0.162.84
207414.4713.13-1.33
----
-3.01-0.162.85
207514.4713.13-1.34
----
-3.03-0.162.87
207614.4813.13-1.34
----
-3.04-0.162.88
207714.4713.13-1.34
----
-3.05-0.162.89
207814.4713.13-1.33
----
-3.06-0.162.89
207914.4613.13-1.32
----
-3.06-0.172.90
208014.4513.13-1.31
----
-3.06-0.172.90
208114.4413.13-1.31
----
-3.07-0.172.90
208214.4413.13-1.30
----
-3.07-0.172.90
208314.4413.13-1.31
----
-3.07-0.172.91
208414.4513.13-1.32
----
-3.08-0.172.91
208514.4713.13-1.33
----
-3.08-0.172.92
208614.4913.13-1.36
----
-3.09-0.172.92
208714.5213.14-1.38
----
-3.10-0.172.93
208814.5513.14-1.41
----
-3.11-0.172.94
208914.5913.14-1.45
----
-3.11-0.172.95
209014.6213.14-1.48
----
-3.12-0.172.95
209114.6613.15-1.52
----
-3.13-0.172.96
209214.7013.15-1.55
----
-3.14-0.172.97


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
2017-2091 15.05% 13.75% -1.29%
2035
-1.62% -0.08% 1.54%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2017 Trustees Report.