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 the NRA reaches 68.

 

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
202314.7013.03-1.67
189
-0.020.000.02
202414.9213.06-1.86
173
-0.040.000.04
202515.1013.08-2.03
158
-0.060.000.06
202615.2813.09-2.19
143
-0.080.000.08
202715.4513.11-2.34
128
-0.110.000.10
202815.6213.12-2.50
113
-0.130.000.13
202915.7813.14-2.64
97
-0.150.000.15
203015.9213.15-2.77
82
-0.180.000.18
203116.0213.16-2.86
65
-0.22-0.010.22
203216.1113.17-2.94
48
-0.27-0.010.26
203316.1813.18-3.00
31
-0.30-0.010.29
203416.2213.18-3.04
13
-0.33-0.010.32
203516.2613.19-3.07
----
-0.36-0.010.35
203616.3013.19-3.11
----
-0.38-0.010.37
203716.3213.19-3.12
----
-0.40-0.010.39
203816.3113.20-3.11
----
-0.42-0.010.40
203916.2913.20-3.09
----
-0.44-0.020.42
204016.2613.20-3.06
----
-0.46-0.020.44
204116.2213.20-3.02
----
-0.47-0.020.45
204216.1813.20-2.98
----
-0.49-0.020.47
204316.1413.20-2.94
----
-0.51-0.020.49
204416.0913.20-2.90
----
-0.52-0.020.50
204516.0613.19-2.86
----
-0.54-0.020.52
204616.0213.19-2.83
----
-0.55-0.020.53
204715.9913.19-2.79
----
-0.57-0.020.55
204815.9613.19-2.77
----
-0.59-0.020.56
204915.9413.19-2.75
----
-0.60-0.020.58
205015.9313.19-2.73
----
-0.61-0.030.59
205115.9213.20-2.73
----
-0.63-0.030.60
205215.9313.20-2.74
----
-0.64-0.030.61
205315.9513.20-2.75
----
-0.65-0.030.62
205415.9813.20-2.78
----
-0.66-0.030.63
205516.0213.20-2.81
----
-0.67-0.030.64
205616.0613.21-2.85
----
-0.68-0.030.65
205716.1113.21-2.89
----
-0.69-0.030.66
205816.1513.21-2.94
----
-0.69-0.030.66
205916.2013.22-2.98
----
-0.70-0.030.67
206016.2513.22-3.03
----
-0.70-0.030.67
206116.3013.23-3.08
----
-0.70-0.030.67
206216.3613.23-3.13
----
-0.70-0.030.67
206316.4113.23-3.17
----
-0.70-0.030.67
206416.4613.24-3.22
----
-0.71-0.030.68
206516.5113.24-3.27
----
-0.71-0.030.68
206616.5613.24-3.32
----
-0.71-0.030.68
206716.6213.25-3.37
----
-0.71-0.030.68
206816.6713.25-3.42
----
-0.72-0.030.68
206916.7313.25-3.47
----
-0.72-0.030.69
207016.7813.26-3.52
----
-0.72-0.030.69
207116.8313.26-3.57
----
-0.72-0.030.69
207216.8713.26-3.61
----
-0.73-0.030.69
207316.9113.26-3.64
----
-0.73-0.030.69
207416.9413.27-3.67
----
-0.73-0.030.69
207516.9613.27-3.69
----
-0.72-0.030.69
207616.9813.27-3.71
----
-0.72-0.030.69
207716.9813.27-3.71
----
-0.72-0.030.69
207816.9913.27-3.72
----
-0.72-0.030.69
207916.9913.27-3.72
----
-0.72-0.030.69
208016.9913.27-3.72
----
-0.72-0.030.69
208117.0013.27-3.73
----
-0.72-0.030.69
208217.0113.27-3.74
----
-0.72-0.030.69
208317.0313.27-3.75
----
-0.72-0.030.69
208417.0513.27-3.78
----
-0.72-0.030.69
208517.0813.28-3.81
----
-0.73-0.030.69
208617.1113.28-3.84
----
-0.73-0.030.70
208717.1513.28-3.87
----
-0.74-0.030.70
208817.1913.28-3.91
----
-0.74-0.030.71
208917.2313.29-3.95
----
-0.74-0.030.71
209017.2713.29-3.98
----
-0.74-0.030.71



 

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 16.10% 13.84% -2.25%
2034
-0.45% -0.02% 0.43%
 
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