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:
Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 starting in 2017 by 3 months per year until EEA reaches 64 in 2024 and NRA reaches 69 in 2028.

 

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
201713.7012.92-0.78
293
-0.020.000.02
201813.8112.96-0.85
278
-0.040.000.05
201913.9212.97-0.94
263
-0.070.010.08
202014.0312.99-1.04
249
-0.110.010.12
202114.1113.02-1.10
236
-0.160.010.17
202214.2813.05-1.23
222
-0.210.020.22
202314.5013.08-1.42
207
-0.260.020.28
202414.7113.11-1.60
192
-0.310.020.33
202514.9213.13-1.79
177
-0.360.020.38
202615.0613.15-1.92
163
-0.410.020.43
202715.1913.16-2.03
149
-0.460.020.48
202815.3013.17-2.13
135
-0.520.020.53
202915.3913.18-2.21
121
-0.570.010.59
203015.4713.19-2.28
107
-0.630.010.64
203115.5413.20-2.34
93
-0.690.010.70
203215.5913.21-2.39
79
-0.730.010.74
203315.6413.21-2.43
65
-0.770.010.77
203415.6713.22-2.45
50
-0.800.000.80
203515.6813.22-2.46
36
-0.820.000.82
203615.7313.22-2.51
21
-0.820.000.82
203715.7713.22-2.54
5
-0.830.000.83
203815.7713.23-2.54
----
-0.850.000.84
203915.7513.23-2.52
----
-0.86-0.010.86
204015.7113.23-2.49
----
-0.88-0.010.87
204115.6613.22-2.44
----
-0.90-0.010.89
204215.6213.22-2.39
----
-0.92-0.010.91
204315.5613.22-2.34
----
-0.94-0.010.93
204415.5113.22-2.29
----
-0.96-0.010.94
204515.4813.22-2.26
----
-0.97-0.010.96
204615.4413.22-2.22
----
-0.99-0.010.98
204715.4013.22-2.18
----
-1.00-0.010.99
204815.3713.22-2.15
----
-1.02-0.011.01
204915.3313.22-2.12
----
-1.04-0.011.02
205015.3113.22-2.09
----
-1.05-0.011.04
205115.2913.22-2.07
----
-1.07-0.021.06
205215.2813.22-2.06
----
-1.09-0.021.07
205315.2913.22-2.07
----
-1.10-0.021.09
205415.3113.22-2.09
----
-1.11-0.021.09
205515.3413.23-2.12
----
-1.12-0.021.10
205615.3813.23-2.16
----
-1.12-0.021.11
205715.4313.23-2.20
----
-1.13-0.021.11
205815.4813.24-2.24
----
-1.13-0.021.11
205915.5313.24-2.29
----
-1.13-0.021.11
206015.5813.24-2.33
----
-1.13-0.021.11
206115.6313.25-2.38
----
-1.13-0.021.11
206215.6713.25-2.42
----
-1.13-0.021.11
206315.7313.25-2.47
----
-1.13-0.021.11
206415.7813.26-2.52
----
-1.13-0.021.11
206515.8213.26-2.56
----
-1.13-0.021.11
206615.8713.26-2.61
----
-1.14-0.021.12
206715.9213.27-2.65
----
-1.14-0.021.12
206815.9713.27-2.70
----
-1.15-0.021.13
206916.0213.27-2.74
----
-1.15-0.021.13
207016.0713.28-2.79
----
-1.15-0.021.13
207116.1213.28-2.84
----
-1.15-0.021.13
207216.1613.28-2.87
----
-1.15-0.021.13
207316.2013.29-2.91
----
-1.14-0.021.12
207416.2313.29-2.94
----
-1.14-0.021.12
207516.2613.29-2.97
----
-1.13-0.021.12
207616.2813.29-2.99
----
-1.13-0.021.11
207716.2913.29-3.00
----
-1.12-0.021.10
207816.2913.29-3.00
----
-1.12-0.021.10
207916.2913.29-3.00
----
-1.12-0.021.10
208016.2813.29-2.99
----
-1.12-0.021.10
208116.2813.29-2.99
----
-1.12-0.021.10
208216.2813.29-2.99
----
-1.13-0.021.11
208316.2913.29-3.00
----
-1.13-0.021.11
208416.3013.29-3.01
----
-1.14-0.021.12
208516.3213.29-3.03
----
-1.14-0.021.12
208616.3513.30-3.05
----
-1.15-0.021.13
208716.3813.30-3.08
----
-1.16-0.021.14
208816.4213.30-3.12
----
-1.17-0.021.15
208916.4613.30-3.16
----
-1.17-0.021.15
209016.5113.31-3.20
----
-1.17-0.021.15
209116.5513.31-3.24
----
-1.17-0.021.15



 

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 15.64% 13.84% -1.80%
2037
-0.86% -0.01% 0.85%
 
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 June 16, 2016