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:
C2.6: Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 in 2020-21 to 68 and 63, respectively, and then by 3 months per year in 2022-25 to 69 and 64, 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
0.000.000.00
201913.7012.95-0.75
273
0.000.000.00
202013.8312.97-0.87
259
-0.020.000.02
202113.9513.00-0.95
246
-0.070.010.07
202214.1213.03-1.09
233
-0.130.010.14
202314.3313.06-1.27
220
-0.210.010.23
202414.5213.10-1.42
206
-0.310.010.32
202514.6913.11-1.57
193
-0.410.010.42
202614.8313.15-1.68
179
-0.540.010.56
202714.9613.16-1.80
166
-0.650.010.66
202815.1113.18-1.94
152
-0.740.010.75
202915.2613.19-2.07
138
-0.810.010.81
203015.4113.20-2.21
124
-0.860.000.86
203115.5713.21-2.36
110
-0.880.000.88
203215.7113.22-2.49
96
-0.900.000.90
203315.8313.23-2.60
81
-0.910.000.91
203415.9313.23-2.69
65
-0.920.000.92
203516.0013.24-2.76
49
-0.930.000.93
203616.0613.24-2.82
33
-0.93-0.010.92
203716.0913.24-2.85
16
-0.93-0.010.93
203816.0813.24-2.84
----
-0.94-0.010.93
203916.0513.24-2.81
----
-0.95-0.010.94
204016.0013.24-2.76
----
-0.96-0.010.95
204115.9413.23-2.71
----
-0.98-0.010.96
204215.8713.23-2.64
----
-0.99-0.010.98
204315.8013.23-2.57
----
-1.01-0.010.99
204415.7413.22-2.52
----
-1.02-0.011.00
204515.6913.22-2.46
----
-1.03-0.021.02
204615.6313.22-2.42
----
-1.04-0.021.03
204715.5913.22-2.37
----
-1.06-0.021.04
204815.5513.22-2.33
----
-1.07-0.021.05
204915.5113.22-2.29
----
-1.08-0.021.06
205015.4713.21-2.26
----
-1.09-0.021.08
205115.4513.21-2.23
----
-1.11-0.021.09
205215.4413.21-2.22
----
-1.12-0.021.10
205315.4413.21-2.22
----
-1.13-0.021.11
205415.4513.22-2.24
----
-1.14-0.021.12
205515.4813.22-2.26
----
-1.14-0.021.12
205615.5113.22-2.29
----
-1.14-0.021.12
205715.5513.22-2.33
----
-1.14-0.021.12
205815.6013.23-2.37
----
-1.14-0.021.12
205915.6413.23-2.41
----
-1.14-0.021.12
206015.6913.23-2.45
----
-1.14-0.021.12
206115.7313.24-2.50
----
-1.14-0.021.12
206215.7813.24-2.54
----
-1.14-0.021.12
206315.8313.24-2.58
----
-1.14-0.021.12
206415.8813.25-2.63
----
-1.14-0.021.12
206515.9313.25-2.68
----
-1.14-0.021.12
206615.9813.25-2.72
----
-1.14-0.021.12
206716.0213.25-2.77
----
-1.15-0.021.13
206816.0713.26-2.81
----
-1.15-0.021.13
206916.1213.26-2.86
----
-1.15-0.021.13
207016.1713.26-2.91
----
-1.15-0.021.13
207116.2213.27-2.95
----
-1.15-0.021.13
207216.2613.27-2.99
----
-1.15-0.021.13
207316.3013.27-3.03
----
-1.15-0.021.13
207416.3313.28-3.06
----
-1.15-0.021.13
207516.3713.28-3.09
----
-1.14-0.021.12
207616.3913.28-3.11
----
-1.13-0.021.11
207716.4013.28-3.12
----
-1.12-0.021.10
207816.4013.28-3.13
----
-1.12-0.021.10
207916.4013.28-3.12
----
-1.12-0.021.10
208016.3913.28-3.12
----
-1.12-0.021.10
208116.3813.27-3.11
----
-1.12-0.021.10
208216.3813.27-3.11
----
-1.13-0.021.10
208316.3813.27-3.11
----
-1.13-0.021.11
208416.3913.28-3.12
----
-1.14-0.021.11
208516.4113.28-3.13
----
-1.14-0.021.12
208616.4313.28-3.15
----
-1.15-0.021.13
208716.4513.28-3.17
----
-1.16-0.021.14
208816.4913.28-3.21
----
-1.17-0.021.15
208916.5313.29-3.24
----
-1.17-0.021.15
209016.5813.29-3.29
----
-1.17-0.021.15
209116.6313.29-3.33
----
-1.17-0.021.15
209216.6713.30-3.38
----
-1.17-0.021.15



 

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 15.75% 13.83% -1.92%
2037
-0.92% -0.01% 0.91%
 
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