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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
0.000.000.00
201313.1812.87-0.31
341
0.000.000.00
201413.1812.92-0.27
334
0.000.000.00
201513.2412.94-0.30
328
0.000.000.00
201613.3312.97-0.36
321
0.000.000.00
201713.4613.00-0.46
314
0.000.000.00
201813.6213.03-0.59
306
0.000.000.00
201913.8813.04-0.84
296
0.000.000.00
202014.2013.06-1.14
284
0.000.000.00
202114.5213.08-1.44
272
0.000.000.00
202214.8313.10-1.73
259
0.000.000.00
202315.0913.11-1.98
245
-0.030.000.03
202415.3413.13-2.21
231
-0.070.000.06
202515.5713.14-2.43
216
-0.100.000.10
202615.7813.16-2.63
201
-0.14-0.010.13
202715.9713.17-2.80
186
-0.18-0.010.17
202816.1313.18-2.94
169
-0.22-0.010.21
202916.2613.19-3.06
152
-0.26-0.010.25
203016.3613.20-3.15
135
-0.30-0.010.29
203116.3813.21-3.18
117
-0.38-0.010.37
203216.4013.21-3.19
100
-0.45-0.010.44
203316.4013.22-3.18
82
-0.53-0.020.51
203416.3713.22-3.16
64
-0.61-0.020.59
203516.3313.22-3.11
46
-0.68-0.020.66
203616.2813.22-3.06
28
-0.76-0.030.73
203716.2113.22-2.99
10
-0.83-0.030.80
203816.1313.22-2.91
----
-0.89-0.030.86
203916.0413.21-2.82
----
-0.95-0.030.92
204015.9413.21-2.73
----
-1.01-0.040.97
204115.8613.21-2.65
----
-1.06-0.041.02
204215.7713.20-2.56
----
-1.10-0.041.06
204315.6913.20-2.49
----
-1.15-0.041.11
204415.6113.20-2.41
----
-1.20-0.051.15
204515.5413.20-2.34
----
-1.25-0.051.20
204615.4613.19-2.27
----
-1.30-0.051.25
204715.3913.19-2.20
----
-1.34-0.051.29
204815.3313.19-2.14
----
-1.39-0.061.34
204915.2613.19-2.08
----
-1.44-0.061.38
205015.2013.18-2.02
----
-1.49-0.061.43
205115.1513.18-1.96
----
-1.53-0.061.47
205215.1013.18-1.92
----
-1.58-0.071.51
205315.0713.18-1.89
----
-1.62-0.071.56
205415.0413.18-1.86
----
-1.67-0.071.60
205515.0113.18-1.83
----
-1.71-0.071.64
205614.9813.18-1.81
----
-1.76-0.071.68
205714.9613.18-1.79
----
-1.80-0.081.72
205814.9513.18-1.77
----
-1.83-0.081.75
205914.9313.18-1.76
----
-1.86-0.081.78
206014.9213.18-1.74
----
-1.88-0.081.80
206114.9113.18-1.74
----
-1.90-0.081.82
206214.9113.18-1.73
----
-1.91-0.081.83
206314.9113.18-1.73
----
-1.93-0.081.84
206414.9213.18-1.74
----
-1.93-0.081.85
206514.9313.18-1.75
----
-1.94-0.081.86
206614.9513.18-1.77
----
-1.94-0.081.85
206714.9713.19-1.79
----
-1.94-0.081.86
206814.9913.19-1.81
----
-1.95-0.081.86
206915.0113.19-1.82
----
-1.96-0.081.87
207015.0313.19-1.84
----
-1.97-0.081.89
207115.0413.19-1.84
----
-2.00-0.091.91
207215.0513.19-1.85
----
-2.02-0.091.93
207315.0613.19-1.87
----
-2.04-0.091.96
207415.0813.20-1.88
----
-2.06-0.091.98
207515.0913.20-1.89
----
-2.09-0.092.00
207615.1113.20-1.91
----
-2.10-0.092.02
207715.1213.20-1.92
----
-2.13-0.092.04
207815.1313.20-1.93
----
-2.15-0.092.06
207915.1413.20-1.94
----
-2.18-0.092.09
208015.1513.20-1.94
----
-2.21-0.092.12
208115.1613.21-1.95
----
-2.24-0.092.15
208215.1613.21-1.96
----
-2.28-0.102.18
208315.1613.21-1.95
----
-2.31-0.102.22
208415.1613.21-1.95
----
-2.36-0.102.26
208515.1513.21-1.94
----
-2.40-0.102.30
208615.1313.21-1.92
----
-2.46-0.102.36



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2011 Trustees Report.
2011-2085 15.22% 13.98% -1.24%
2037
-1.02% -0.04% 0.98%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 10, 2012