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:
After the normal retirement age (NRA) reaches 67 for those age 62 in 2022, increase the NRA 2 months per year until it reaches 69 for individuals attaining age 62 in 2034. Thereafter, increase the NRA 1 month every 2 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
201514.1312.82-1.31
308
0.000.000.00
201613.8812.88-1.00
298
0.000.000.00
201713.8912.91-0.98
280
0.000.000.00
201813.9712.94-1.03
264
0.000.000.00
201914.0912.95-1.14
248
0.000.000.00
202014.2312.96-1.26
233
0.000.000.00
202114.3512.98-1.36
219
0.000.000.00
202214.5213.01-1.51
204
0.000.000.00
202314.7213.03-1.69
189
0.000.000.00
202414.9613.06-1.89
173
0.000.000.00
202515.1613.08-2.08
157
0.000.000.00
202615.3513.10-2.25
142
-0.020.000.02
202715.5213.11-2.40
127
-0.040.000.04
202815.6713.13-2.54
111
-0.080.000.08
202915.8013.14-2.66
96
-0.130.000.13
203015.9113.15-2.76
80
-0.180.000.18
203116.0013.16-2.84
63
-0.24-0.010.24
203216.0713.17-2.90
47
-0.30-0.010.30
203316.1113.17-2.94
30
-0.37-0.010.36
203416.1213.18-2.94
12
-0.43-0.010.42
203516.1313.18-2.94
----
-0.49-0.010.48
203616.1213.19-2.93
----
-0.56-0.020.54
203716.1013.19-2.91
----
-0.62-0.020.60
203816.0513.19-2.86
----
-0.68-0.020.66
203915.9913.19-2.80
----
-0.74-0.030.72
204015.9113.19-2.73
----
-0.80-0.030.77
204115.8313.19-2.65
----
-0.85-0.030.82
204215.7613.18-2.57
----
-0.91-0.030.88
204315.6813.18-2.50
----
-0.96-0.030.93
204415.6013.18-2.42
----
-1.01-0.040.98
204515.5313.18-2.35
----
-1.07-0.041.03
204615.4613.17-2.28
----
-1.11-0.041.07
204715.4013.17-2.22
----
-1.16-0.041.12
204815.3413.17-2.16
----
-1.21-0.051.17
204915.2813.17-2.11
----
-1.26-0.051.21
205015.2313.17-2.06
----
-1.31-0.051.26
205115.2013.17-2.03
----
-1.35-0.051.30
205215.1713.17-2.01
----
-1.40-0.061.34
205315.1613.17-1.99
----
-1.45-0.061.39
205415.1513.17-1.98
----
-1.49-0.061.43
205515.1513.17-1.98
----
-1.53-0.061.47
205615.1613.17-1.98
----
-1.58-0.061.52
205715.1713.17-1.99
----
-1.63-0.071.56
205815.1813.18-2.01
----
-1.66-0.071.60
205915.2013.18-2.02
----
-1.70-0.071.63
206015.2213.18-2.04
----
-1.73-0.071.66
206115.2513.18-2.07
----
-1.75-0.071.68
206215.2813.19-2.09
----
-1.78-0.071.70
206315.3113.19-2.12
----
-1.80-0.081.73
206415.3413.19-2.15
----
-1.82-0.081.75
206515.3713.19-2.18
----
-1.84-0.081.77
206615.4113.20-2.22
----
-1.86-0.081.78
206715.4513.20-2.25
----
-1.88-0.081.80
206815.4913.20-2.29
----
-1.90-0.081.82
206915.5313.20-2.32
----
-1.92-0.081.84
207015.5613.21-2.35
----
-1.94-0.081.86
207115.5813.21-2.37
----
-1.97-0.081.89
207215.6013.21-2.39
----
-2.00-0.081.92
207315.6213.21-2.40
----
-2.02-0.081.93
207415.6313.22-2.42
----
-2.03-0.081.95
207515.6413.22-2.42
----
-2.05-0.081.96
207615.6413.22-2.42
----
-2.06-0.091.97
207715.6413.22-2.42
----
-2.06-0.091.98
207815.6413.22-2.42
----
-2.07-0.091.98
207915.6313.21-2.41
----
-2.08-0.091.99
208015.6113.21-2.40
----
-2.10-0.092.01
208115.5913.22-2.38
----
-2.12-0.092.03
208215.5813.22-2.37
----
-2.14-0.092.05
208315.5813.22-2.36
----
-2.17-0.092.08
208415.5813.22-2.37
----
-2.19-0.092.10
208515.5913.22-2.37
----
-2.22-0.092.13
208615.5913.22-2.37
----
-2.25-0.092.16
208715.6113.22-2.39
----
-2.28-0.092.18
208815.6313.22-2.41
----
-2.30-0.102.20
208915.6613.22-2.44
----
-2.31-0.102.21
209015.7013.22-2.47
----
-2.32-0.102.22



 

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 2015 Trustees Report.
2015-2089 15.50% 13.82% -1.67%
2034
-1.05% -0.04% 1.01%
 
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 September 1, 2015