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 1 month every 2 years 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
202314.7213.03-1.69
189
-0.010.000.01
202414.9413.06-1.88
173
-0.010.000.01
202515.1513.08-2.07
158
-0.020.000.02
202615.3413.10-2.24
142
-0.020.000.02
202715.5313.11-2.42
127
-0.030.000.03
202815.7113.13-2.59
111
-0.040.000.04
202915.8913.14-2.75
95
-0.040.000.04
203016.0413.15-2.89
78
-0.050.000.05
203116.1813.16-3.02
61
-0.060.000.06
203216.3013.17-3.12
44
-0.070.000.07
203316.3913.18-3.21
25
-0.090.000.09
203416.4513.19-3.26
6
-0.100.000.10
203516.5013.19-3.31
----
-0.120.000.12
203616.5413.20-3.34
----
-0.140.000.13
203716.5613.20-3.36
----
-0.160.000.15
203816.5513.21-3.35
----
-0.18-0.010.17
203916.5313.21-3.32
----
-0.20-0.010.19
204016.5013.21-3.29
----
-0.21-0.010.21
204116.4613.21-3.25
----
-0.23-0.010.22
204216.4113.21-3.21
----
-0.25-0.010.24
204316.3713.21-3.16
----
-0.27-0.010.26
204416.3213.21-3.11
----
-0.30-0.010.29
204516.2713.20-3.07
----
-0.32-0.010.31
204616.2213.20-3.02
----
-0.35-0.010.34
204716.1813.20-2.98
----
-0.38-0.010.37
204816.1413.20-2.94
----
-0.41-0.010.39
204916.1113.20-2.91
----
-0.43-0.020.42
205016.0913.20-2.88
----
-0.45-0.020.44
205116.0813.20-2.87
----
-0.48-0.020.46
205216.0813.20-2.87
----
-0.50-0.020.48
205316.0913.21-2.88
----
-0.52-0.020.50
205416.1113.21-2.90
----
-0.54-0.020.52
205516.1313.21-2.92
----
-0.55-0.020.53
205616.1713.21-2.95
----
-0.57-0.020.55
205716.2113.22-2.99
----
-0.59-0.020.56
205816.2513.22-3.03
----
-0.60-0.020.58
205916.2913.22-3.06
----
-0.61-0.030.59
206016.3313.23-3.10
----
-0.63-0.030.60
206116.3713.23-3.14
----
-0.63-0.030.61
206216.4113.23-3.18
----
-0.64-0.030.62
206316.4613.24-3.22
----
-0.65-0.030.62
206416.5013.24-3.26
----
-0.66-0.030.63
206516.5513.24-3.31
----
-0.67-0.030.64
206616.6013.24-3.35
----
-0.68-0.030.65
206716.6513.25-3.40
----
-0.69-0.030.66
206816.7013.25-3.45
----
-0.69-0.030.66
206916.7513.25-3.49
----
-0.70-0.030.67
207016.8013.26-3.54
----
-0.71-0.030.68
207116.8413.26-3.58
----
-0.71-0.030.68
207216.8813.26-3.62
----
-0.72-0.030.68
207316.9213.27-3.65
----
-0.72-0.030.69
207416.9413.27-3.68
----
-0.72-0.030.69
207516.9613.27-3.70
----
-0.72-0.030.69
207616.9813.27-3.71
----
-0.72-0.030.69
207716.9913.27-3.72
----
-0.72-0.030.68
207816.9913.27-3.72
----
-0.72-0.030.68
207916.9913.27-3.72
----
-0.72-0.030.68
208016.9913.27-3.72
----
-0.72-0.030.68
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 16.19% 13.85% -2.34%
2034
-0.35% -0.01% 0.34%
 
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