Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Updated May 3, 2006  

Description of Proposed Provision:
Shorten the hiatus in the normal retirement age (speed up the increase to age 67). That is, increase the NRA by 2 months per year for those attaining age 62 in 2012 through 2017, five years earlier than in current law, which would increase the NRA 2 months per year for those reaching age 62 in 2017 through 2022.

Estimates based on the intermediate assumptions of the 2005 Trustees Report

Financial Estimates for the OASDI Trust Fund Program
  Percentage of taxable payroll

Trust fund ratio as of January 1   OASDI taxable payroll
(in billions of dollars)
Calendar
year
Cost
rate
Income
rate
Annual
balance
With this
provision
Present
law
Percentage
increase
200511.1312.721.59
320
4,7304,7300.0
200611.0012.731.73
337
4,9854,9850.0
200710.9512.741.79
355
5,2445,2440.0
200810.9912.781.80
370
5,5115,5110.0
200911.1312.771.65
383
5,7845,7840.0
201011.2512.791.54
394
6,0656,0650.0
201111.4212.841.42
404
6,3546,3540.0
201211.6612.871.21
410
6,6466,6460.0
201311.9212.900.99
415
6,9466,9460.0
201412.1812.920.74
418
7,2597,2580.0
201512.4312.930.50
420
7,5857,5830.0
201612.6912.950.26
420
7,9227,9190.0
201712.9612.970.01
418
8,2728,2680.1
201813.2412.99-0.25
414
8,6358,6300.1
201913.5213.00-0.52
410
9,0119,0050.1
202013.8213.02-0.80
403
9,3979,3910.1
202114.1213.04-1.08
395
9,7999,7940.1
202214.4413.06-1.38
385
10,21310,2090.0
202314.7513.08-1.67
373
10,64310,6400.0
202415.0613.10-1.96
361
11,08711,0850.0
202515.3613.11-2.25
347
11,54711,5450.0
202615.6713.13-2.54
331
12,02512,0240.0
202715.9513.15-2.80
315
12,52812,5270.0
202816.1913.16-3.03
298
13,05413,0540.0
202916.4213.18-3.24
281
13,59913,5990.0
203016.6213.19-3.43
262
14,16614,1660.0
203116.8013.21-3.60
244
14,75814,7580.0
203216.9613.22-3.74
224
15,38115,3810.0
203317.0813.23-3.86
204
16,03316,0330.0
203417.1713.23-3.94
184
16,71416,7140.0
203517.2513.24-4.01
164
17,41817,4180.0
203617.3113.24-4.07
143
18,15318,1530.0
203717.3613.25-4.11
121
18,92318,9230.0
203817.3813.25-4.13
100
19,72819,7280.0
203917.4013.25-4.14
78
20,56920,5690.0
204017.4113.26-4.15
55
21,44221,4420.0
204117.4313.26-4.17
32
22,35322,3530.0
204217.4413.26-4.18
9
23,30223,3020.0
204317.4613.26-4.20
----
24,29224,2920.0
204417.4713.26-4.21
----
25,32125,3210.0
204517.4913.27-4.23
----
26,38626,3860.0
204617.5213.27-4.25
----
27,49127,4910.0
204717.5413.27-4.27
----
28,64228,6420.0
204817.5713.27-4.29
----
29,84229,8420.0
204917.5913.28-4.32
----
31,08531,0850.0
205017.6213.28-4.35
----
32,37432,3740.0
205117.6613.28-4.38
----
33,71933,7190.0
205217.7013.29-4.42
----
35,12035,1200.0
205317.7513.29-4.46
----
36,57936,5790.0
205417.7913.29-4.50
----
38,10138,1010.0
205517.8413.29-4.54
----
39,68239,6820.0
205617.8913.30-4.59
----
41,32441,3240.0
205717.9513.30-4.64
----
43,03643,0360.0
205818.0013.31-4.69
----
44,81744,8170.0
205918.0513.31-4.74
----
46,67046,6700.0
206018.1013.31-4.79
----
48,60048,6000.0
206118.1613.32-4.84
----
50,60550,6050.0
206218.2213.32-4.90
----
52,69952,6990.0
206318.2813.32-4.95
----
54,88354,8830.0
206418.3413.33-5.01
----
57,15557,1550.0
206518.4013.33-5.07
----
59,52059,5200.0
206618.4613.34-5.12
----
61,96461,9640.0
206718.5213.34-5.18
----
64,51164,5110.0
206818.5713.34-5.23
----
67,18367,1830.0
206918.6313.35-5.28
----
69,97069,9700.0
207018.6713.35-5.32
----
72,86872,8680.0
207118.7213.35-5.37
----
75,88175,8810.0
207218.7713.36-5.41
----
79,01579,0150.0
207318.8113.36-5.45
----
82,28282,2820.0
207418.8513.36-5.49
----
85,68585,6850.0
207518.9013.36-5.53
----
89,22189,2210.0
207618.9413.37-5.58
----
92,90092,9000.0
207718.9913.37-5.62
----
96,72796,7270.0
207819.0313.37-5.66
----
100,711100,7110.0
207919.0813.37-5.70
----
104,859104,8590.0
208019.1213.38-5.75
----
109,174109,1740.0


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2005-2079 15.72% 13.87% -1.85%
0.07%

 Link to usa.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map