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:
Starting in 2019, convert all disabled-worker beneficiaries to retired-worker status upon attainment of their earliest eligibility age (EEA) rather than their normal retirement age (NRA). After conversion, apply the early retirement reduction for retirement at EEA (currently about 27.5 percent for those age 62 in 2019) phased in over 40 years.

 

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
201713.7212.92-0.80
293
0.000.000.00
201813.8612.96-0.90
277
0.000.000.00
201913.9812.97-1.01
262
-0.010.000.01
202014.1012.99-1.12
247
-0.030.010.03
202114.2113.01-1.20
233
-0.060.010.07
202214.4113.05-1.36
218
-0.090.010.10
202314.6513.07-1.58
202
-0.100.010.12
202414.9113.11-1.80
186
-0.120.020.13
202515.1613.13-2.03
170
-0.130.020.14
202615.3313.14-2.19
154
-0.140.010.16
202715.4913.16-2.34
139
-0.160.010.17
202815.6513.17-2.48
123
-0.170.010.18
202915.7913.18-2.61
107
-0.180.010.19
203015.9113.19-2.72
91
-0.190.010.20
203116.0213.20-2.82
75
-0.200.010.21
203216.1113.21-2.90
58
-0.210.010.22
203316.1813.21-2.97
41
-0.230.010.24
203416.2213.22-3.00
23
-0.240.010.25
203516.2413.22-3.02
6
-0.260.010.26
203616.2913.23-3.07
----
-0.260.000.27
203716.3313.23-3.10
----
-0.270.000.28
203816.3313.23-3.10
----
-0.280.000.28
203916.3213.23-3.09
----
-0.290.000.29
204016.2913.23-3.06
----
-0.300.000.30
204116.2513.23-3.02
----
-0.310.000.31
204216.2113.23-2.97
----
-0.330.000.33
204316.1613.23-2.93
----
-0.340.000.34
204416.1113.23-2.88
----
-0.360.000.36
204516.0813.23-2.85
----
-0.370.000.37
204616.0413.23-2.81
----
-0.390.000.38
204716.0013.23-2.77
----
-0.400.000.40
204815.9713.23-2.74
----
-0.420.000.41
204915.9413.23-2.71
----
-0.43-0.010.43
205015.9113.23-2.68
----
-0.45-0.010.44
205115.8913.23-2.67
----
-0.47-0.010.46
205215.8913.23-2.66
----
-0.48-0.010.48
205315.8913.23-2.66
----
-0.50-0.010.49
205415.9013.23-2.67
----
-0.52-0.010.51
205515.9213.23-2.69
----
-0.54-0.010.53
205615.9513.23-2.71
----
-0.56-0.010.55
205715.9813.24-2.74
----
-0.58-0.010.56
205816.0113.24-2.77
----
-0.59-0.010.58
205916.0513.24-2.81
----
-0.61-0.020.59
206016.0813.25-2.84
----
-0.62-0.020.61
206116.1213.25-2.87
----
-0.64-0.020.62
206216.1613.25-2.90
----
-0.65-0.020.63
206316.1913.25-2.94
----
-0.66-0.020.65
206416.2313.26-2.97
----
-0.68-0.020.66
206516.2713.26-3.01
----
-0.69-0.020.67
206616.3113.26-3.04
----
-0.70-0.020.68
206716.3513.27-3.08
----
-0.71-0.020.69
206816.3913.27-3.12
----
-0.73-0.020.70
206916.4313.27-3.16
----
-0.74-0.020.71
207016.4713.27-3.19
----
-0.75-0.020.73
207116.5113.28-3.23
----
-0.76-0.020.73
207216.5413.28-3.26
----
-0.77-0.020.74
207316.5713.28-3.29
----
-0.77-0.020.75
207416.5913.28-3.31
----
-0.78-0.030.75
207516.6113.28-3.33
----
-0.78-0.030.75
207616.6213.28-3.34
----
-0.78-0.030.75
207716.6313.29-3.34
----
-0.78-0.030.76
207816.6213.28-3.34
----
-0.79-0.030.76
207916.6213.28-3.33
----
-0.79-0.030.76
208016.6113.28-3.32
----
-0.79-0.030.77
208116.6013.28-3.32
----
-0.80-0.030.77
208216.6013.28-3.32
----
-0.81-0.030.78
208316.6113.28-3.32
----
-0.81-0.030.78
208416.6213.29-3.34
----
-0.82-0.030.79
208516.6413.29-3.36
----
-0.83-0.030.80
208616.6713.29-3.38
----
-0.83-0.030.80
208716.7113.29-3.41
----
-0.84-0.030.81
208816.7413.29-3.45
----
-0.84-0.030.81
208916.7813.30-3.49
----
-0.85-0.030.82
209016.8313.30-3.53
----
-0.85-0.030.82
209116.8713.30-3.57
----
-0.85-0.030.83



 

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 16.06% 13.84% -2.22%
2035
-0.44% -0.01% 0.44%
 
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