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:
Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 in 2020-21 to 68 and 63, respectively, and then by 3 months per year in 2022-25 to 69 and 64, respectively.

 

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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9712.89-1.08
292
0.000.000.00
201713.9712.91-1.06
277
0.000.000.00
201814.0212.93-1.08
262
0.000.000.00
201914.1512.95-1.20
248
0.000.000.00
202014.3112.96-1.35
233
-0.020.000.02
202114.4212.99-1.43
220
-0.080.010.09
202214.5713.02-1.55
206
-0.160.010.17
202314.7513.04-1.71
193
-0.260.010.27
202414.9213.06-1.86
179
-0.360.010.37
202515.0813.08-2.00
165
-0.460.010.48
202615.1713.10-2.08
152
-0.620.010.63
202715.2913.11-2.17
138
-0.740.010.75
202815.4113.13-2.29
125
-0.830.010.84
202915.5413.14-2.40
111
-0.900.010.91
203015.6613.15-2.51
96
-0.940.010.95
203115.8013.16-2.63
81
-0.950.010.96
203215.9113.17-2.74
66
-0.960.000.96
203315.9913.18-2.81
49
-0.960.000.97
203416.0713.18-2.89
33
-0.960.000.97
203516.1213.19-2.94
15
-0.970.000.97
203616.1713.19-2.98
----
-0.960.000.95
203716.1913.19-3.00
----
-0.950.000.95
203816.1813.19-2.99
----
-0.96-0.010.95
203916.1513.19-2.96
----
-0.97-0.010.96
204016.1113.19-2.92
----
-0.98-0.010.97
204116.0513.19-2.86
----
-1.00-0.010.99
204215.9913.19-2.81
----
-1.02-0.011.01
204315.9413.19-2.76
----
-1.04-0.011.03
204415.9013.19-2.72
----
-1.05-0.011.04
204515.8713.19-2.69
----
-1.07-0.011.06
204615.8513.19-2.66
----
-1.08-0.011.07
204715.8213.19-2.64
----
-1.09-0.011.08
204815.8013.19-2.61
----
-1.11-0.011.09
204915.7713.19-2.58
----
-1.12-0.011.11
205015.7613.19-2.57
----
-1.13-0.011.12
205115.7513.19-2.56
----
-1.15-0.011.13
205215.7513.19-2.56
----
-1.16-0.011.15
205315.7713.19-2.57
----
-1.17-0.011.16
205415.7913.19-2.60
----
-1.18-0.021.16
205515.8313.20-2.63
----
-1.18-0.021.17
205615.8813.20-2.68
----
-1.18-0.021.17
205715.9313.21-2.72
----
-1.18-0.021.17
205815.9813.21-2.77
----
-1.18-0.021.17
205916.0313.21-2.81
----
-1.18-0.021.17
206016.0713.22-2.86
----
-1.18-0.021.17
206116.1213.22-2.90
----
-1.18-0.021.17
206216.1713.22-2.95
----
-1.19-0.021.17
206316.2213.22-2.99
----
-1.18-0.021.17
206416.2713.23-3.04
----
-1.18-0.021.16
206516.3113.23-3.08
----
-1.18-0.021.17
206616.3613.23-3.13
----
-1.19-0.021.17
206716.4013.23-3.17
----
-1.19-0.021.18
206816.4513.24-3.21
----
-1.20-0.021.18
206916.5013.24-3.25
----
-1.20-0.021.18
207016.5413.24-3.30
----
-1.20-0.021.18
207116.5913.25-3.34
----
-1.19-0.021.18
207216.6213.25-3.37
----
-1.20-0.021.18
207316.6513.25-3.40
----
-1.20-0.021.18
207416.6713.25-3.41
----
-1.20-0.021.18
207516.6813.25-3.42
----
-1.21-0.021.19
207616.6813.25-3.42
----
-1.21-0.021.19
207716.6713.25-3.42
----
-1.22-0.021.20
207816.6713.25-3.42
----
-1.22-0.021.20
207916.6713.25-3.42
----
-1.22-0.021.20
208016.6713.25-3.42
----
-1.23-0.021.21
208116.6813.25-3.42
----
-1.24-0.021.22
208216.6913.25-3.43
----
-1.25-0.021.23
208316.7113.25-3.45
----
-1.26-0.021.23
208416.7413.26-3.48
----
-1.26-0.021.24
208516.7713.26-3.51
----
-1.27-0.021.25
208616.8113.26-3.55
----
-1.27-0.021.25
208716.8613.27-3.59
----
-1.28-0.021.26
208816.9113.27-3.64
----
-1.28-0.021.26
208916.9613.27-3.68
----
-1.29-0.021.27



 

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 2014 Trustees Report.
2014-2088 15.88% 13.88% -1.99%
2035
-0.89% -0.01% 0.89%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified September 18, 2014