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:
C1.1: After the normal retirement age (NRA) reaches 67 for those age 62 in 2022, increase the NRA 1 month every 2 years until the NRA reaches 68.

 

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
202013.8512.96-0.89
259
0.000.000.00
202114.0212.99-1.03
245
0.000.000.00
202214.2613.02-1.23
230
0.000.000.00
202314.5413.05-1.49
215
-0.00-0.000.00
202414.8213.08-1.73
199
-0.01-0.000.01
202515.0913.10-1.98
183
-0.01-0.000.01
202615.3513.13-2.22
166
-0.02-0.000.02
202715.5913.15-2.44
148
-0.02-0.000.02
202815.8213.17-2.66
131
-0.03-0.000.03
202916.0313.18-2.85
113
-0.03-0.000.03
203016.2313.19-3.03
95
-0.04-0.000.04
203116.3913.21-3.18
77
-0.06-0.000.06
203216.5313.22-3.32
58
-0.07-0.000.07
203316.6513.22-3.43
39
-0.09-0.000.09
203416.7413.23-3.51
19
-0.11-0.000.10
203516.8113.24-3.57
----
-0.12-0.000.12
203616.8513.24-3.61
----
-0.14-0.000.14
203716.8613.24-3.62
----
-0.16-0.010.15
203816.8413.24-3.60
----
-0.18-0.010.17
203916.8013.24-3.55
----
-0.20-0.010.19
204016.7413.24-3.51
----
-0.22-0.010.21
204116.6813.24-3.44
----
-0.23-0.010.22
204216.6113.23-3.37
----
-0.25-0.010.24
204316.5313.23-3.30
----
-0.27-0.010.26
204416.4613.23-3.23
----
-0.30-0.010.29
204516.4013.22-3.17
----
-0.32-0.010.31
204616.3313.22-3.11
----
-0.35-0.010.34
204716.2713.22-3.05
----
-0.38-0.010.36
204816.2113.22-2.99
----
-0.40-0.020.39
204916.1613.22-2.94
----
-0.43-0.020.41
205016.1113.21-2.90
----
-0.45-0.020.43
205116.0813.21-2.87
----
-0.48-0.020.46
205216.0613.21-2.85
----
-0.50-0.020.48
205316.0513.21-2.84
----
-0.52-0.020.50
205416.0513.21-2.84
----
-0.54-0.020.51
205516.0613.21-2.85
----
-0.55-0.020.53
205616.0813.22-2.87
----
-0.57-0.020.55
205716.1113.22-2.89
----
-0.59-0.030.56
205816.1413.22-2.92
----
-0.60-0.030.57
205916.1713.22-2.95
----
-0.61-0.030.59
206016.2013.23-2.98
----
-0.62-0.030.60
206116.2413.23-3.02
----
-0.63-0.030.60
206216.2813.23-3.05
----
-0.64-0.030.61
206316.3213.23-3.09
----
-0.65-0.030.62
206416.3613.24-3.12
----
-0.66-0.030.63
206516.4013.24-3.16
----
-0.67-0.030.64
206616.4413.24-3.20
----
-0.67-0.030.64
206716.4913.24-3.25
----
-0.68-0.030.65
206816.5313.25-3.29
----
-0.69-0.030.66
206916.5813.25-3.33
----
-0.69-0.030.66
207016.6313.25-3.37
----
-0.70-0.030.67
207116.6713.25-3.41
----
-0.71-0.030.67
207216.7013.26-3.45
----
-0.71-0.030.68
207316.7413.26-3.48
----
-0.71-0.030.68
207416.7713.26-3.50
----
-0.71-0.030.68
207516.7913.26-3.53
----
-0.71-0.030.68
207616.8113.26-3.54
----
-0.71-0.030.68
207716.8113.26-3.55
----
-0.71-0.030.68
207816.8113.27-3.55
----
-0.71-0.030.68
207916.8113.26-3.54
----
-0.71-0.030.68
208016.8013.26-3.54
----
-0.71-0.030.68
208116.8013.26-3.53
----
-0.71-0.030.68
208216.8013.26-3.53
----
-0.71-0.030.68
208316.8013.26-3.54
----
-0.71-0.030.68
208416.8113.26-3.55
----
-0.71-0.030.68
208516.8313.27-3.57
----
-0.72-0.030.68
208616.8613.27-3.59
----
-0.72-0.030.69
208716.8913.27-3.62
----
-0.73-0.030.69
208816.9313.27-3.66
----
-0.73-0.030.70
208916.9713.27-3.69
----
-0.73-0.030.70
209017.0113.28-3.74
----
-0.73-0.030.70
209117.0613.28-3.78
----
-0.74-0.030.70
209217.1113.28-3.82
----
-0.74-0.030.70



 

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 16.28% 13.82% -2.46%
2034
-0.38% -0.02% 0.37%
 
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