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:
C1.3: After the normal retirement age (NRA) reaches 67 for those age 62 in 2022, index the NRA to maintain a constant ratio of expected retirement years (life expectancy at NRA) to potential work years (NRA minus 20). We assume the NRA will increase 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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.8612.96-0.90
277
0.000.000.00
201913.9912.97-1.02
262
0.000.000.00
202014.1312.98-1.15
246
0.000.000.00
202114.2713.00-1.27
231
0.000.000.00
202214.4913.03-1.46
216
0.000.000.00
202314.7513.06-1.69
200
-0.010.000.01
202415.0113.09-1.92
183
-0.010.000.01
202515.2713.11-2.16
166
-0.020.000.02
202615.4413.13-2.32
149
-0.030.000.03
202715.6113.14-2.47
132
-0.030.000.03
202815.7713.15-2.62
116
-0.040.000.04
202915.9213.17-2.75
99
-0.050.000.05
203016.0413.18-2.87
82
-0.060.000.06
203116.1613.19-2.97
65
-0.060.000.06
203216.2513.20-3.06
48
-0.070.000.07
203316.3213.20-3.12
30
-0.090.000.08
203416.3613.21-3.15
11
-0.100.000.10
203516.3813.21-3.17
----
-0.120.000.11
203616.4213.22-3.20
----
-0.140.000.13
203716.4413.22-3.22
----
-0.16-0.010.15
203816.4413.22-3.21
----
-0.18-0.010.17
203916.4113.22-3.19
----
-0.20-0.010.19
204016.3813.22-3.15
----
-0.21-0.010.21
204116.3313.22-3.11
----
-0.23-0.010.22
204216.2813.22-3.06
----
-0.25-0.010.24
204316.2313.22-3.01
----
-0.27-0.010.26
204416.1713.22-2.95
----
-0.30-0.010.28
204516.1313.22-2.91
----
-0.32-0.010.31
204616.0813.22-2.86
----
-0.34-0.010.33
204716.0313.22-2.82
----
-0.37-0.010.36
204815.9913.22-2.77
----
-0.40-0.020.38
204915.9413.21-2.73
----
-0.42-0.020.41
205015.9013.21-2.69
----
-0.45-0.020.44
205115.8713.21-2.66
----
-0.49-0.020.47
205215.8613.21-2.64
----
-0.52-0.020.50
205315.8513.21-2.63
----
-0.55-0.020.52
205415.8513.22-2.63
----
-0.58-0.020.55
205515.8613.22-2.64
----
-0.61-0.020.58
205615.8713.22-2.65
----
-0.64-0.030.61
205715.8913.22-2.67
----
-0.66-0.030.64
205815.9113.23-2.69
----
-0.69-0.030.66
205915.9313.23-2.71
----
-0.72-0.030.69
206015.9613.23-2.73
----
-0.75-0.030.72
206115.9813.23-2.75
----
-0.78-0.030.75
206216.0013.23-2.76
----
-0.81-0.030.77
206316.0213.24-2.78
----
-0.84-0.040.80
206416.0413.24-2.80
----
-0.87-0.040.83
206516.0613.24-2.82
----
-0.89-0.040.86
206616.0913.24-2.84
----
-0.92-0.040.88
206716.1113.24-2.87
----
-0.95-0.040.91
206816.1313.25-2.89
----
-0.98-0.040.94
206916.1613.25-2.91
----
-1.01-0.040.96
207016.1813.25-2.93
----
-1.04-0.050.99
207116.1913.25-2.94
----
-1.07-0.051.02
207216.2013.25-2.95
----
-1.10-0.051.05
207316.2113.26-2.95
----
-1.13-0.051.08
207416.2113.26-2.95
----
-1.16-0.051.11
207516.2113.26-2.95
----
-1.19-0.051.13
207616.2113.26-2.95
----
-1.20-0.051.14
207716.1913.26-2.93
----
-1.22-0.061.16
207816.1713.26-2.91
----
-1.24-0.061.19
207916.1313.25-2.88
----
-1.27-0.061.22
208016.1013.25-2.84
----
-1.31-0.061.25
208116.0813.25-2.82
----
-1.33-0.061.27
208216.0613.25-2.80
----
-1.35-0.061.29
208316.0413.25-2.79
----
-1.38-0.061.32
208416.0313.25-2.78
----
-1.41-0.061.35
208516.0213.25-2.77
----
-1.45-0.071.38
208616.0013.25-2.75
----
-1.50-0.071.43
208716.0013.25-2.75
----
-1.54-0.071.47
208816.0113.25-2.77
----
-1.57-0.071.50
208916.0413.25-2.79
----
-1.59-0.081.52
209016.0713.25-2.82
----
-1.61-0.081.53
209116.1213.25-2.86
----
-1.61-0.081.53



 

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 2016 Trustees Report.
2016-2090 15.96% 13.82% -2.14%
2034
-0.54% -0.02% 0.52%
 
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 August 30, 2016