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, 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
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
202315.1213.12-2.00
245
-0.010.000.01
202415.3913.13-2.26
230
-0.010.000.01
202515.6513.15-2.51
215
-0.020.000.02
202615.9013.16-2.73
199
-0.030.000.03
202716.1113.18-2.93
182
-0.040.000.03
202816.3013.19-3.11
165
-0.040.000.04
202916.4713.20-3.26
147
-0.050.000.05
203016.6013.21-3.39
128
-0.060.000.06
203116.6913.22-3.47
109
-0.070.000.07
203216.7613.22-3.54
90
-0.090.000.09
203316.8213.23-3.59
70
-0.110.000.11
203416.8513.23-3.62
50
-0.130.000.12
203516.8713.24-3.63
29
-0.150.000.14
203616.8613.24-3.62
8
-0.17-0.010.16
203716.8513.24-3.61
----
-0.19-0.010.18
203816.8113.24-3.57
----
-0.21-0.010.21
203916.7513.24-3.51
----
-0.24-0.010.23
204016.7013.24-3.46
----
-0.26-0.010.25
204116.6313.24-3.40
----
-0.28-0.010.27
204216.5713.24-3.33
----
-0.30-0.010.29
204316.5113.23-3.28
----
-0.33-0.010.32
204416.4613.23-3.23
----
-0.35-0.010.34
204516.4113.23-3.17
----
-0.38-0.010.37
204616.3513.23-3.12
----
-0.41-0.020.40
204716.3013.23-3.07
----
-0.44-0.020.42
204816.2513.23-3.02
----
-0.47-0.020.45
204916.2013.22-2.98
----
-0.50-0.020.48
205016.1613.22-2.94
----
-0.53-0.020.51
205116.1213.22-2.90
----
-0.55-0.020.53
205216.1013.22-2.88
----
-0.58-0.020.56
205316.0813.22-2.86
----
-0.61-0.020.59
205416.0613.22-2.84
----
-0.64-0.030.61
205516.0513.22-2.83
----
-0.67-0.030.64
205616.0413.22-2.82
----
-0.70-0.030.67
205716.0313.22-2.81
----
-0.73-0.030.70
205816.0213.22-2.80
----
-0.76-0.030.73
205916.0113.22-2.78
----
-0.79-0.030.76
206015.9913.22-2.76
----
-0.82-0.030.78
206115.9713.22-2.74
----
-0.85-0.040.81
206215.9513.22-2.72
----
-0.88-0.040.84
206315.9313.22-2.71
----
-0.91-0.040.87
206415.9113.22-2.69
----
-0.94-0.040.90
206515.9013.22-2.68
----
-0.97-0.040.92
206615.9013.22-2.67
----
-0.99-0.040.95
206715.8913.22-2.67
----
-1.02-0.040.98
206815.8913.22-2.67
----
-1.05-0.051.00
206915.8913.22-2.67
----
-1.08-0.051.03
207015.8913.23-2.66
----
-1.11-0.051.06
207115.8913.23-2.66
----
-1.15-0.051.10
207215.8913.23-2.66
----
-1.18-0.051.13
207315.8913.23-2.67
----
-1.21-0.051.16
207415.9013.23-2.67
----
-1.24-0.051.19
207515.9113.23-2.68
----
-1.27-0.061.21
207615.9313.23-2.70
----
-1.29-0.061.23
207715.9413.23-2.71
----
-1.31-0.061.25
207815.9513.23-2.72
----
-1.34-0.061.28
207915.9613.24-2.72
----
-1.37-0.061.31
208015.9613.24-2.73
----
-1.40-0.061.34
208115.9613.24-2.73
----
-1.44-0.061.37
208215.9713.24-2.73
----
-1.47-0.061.41
208315.9713.24-2.73
----
-1.51-0.071.44
208415.9713.24-2.73
----
-1.54-0.071.48
208515.9813.24-2.73
----
-1.58-0.071.51
208615.9813.24-2.74
----
-1.61-0.071.54



 

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 15.79% 14.01% -1.78%
2036
-0.46% -0.02% 0.44%
 
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 December 21, 2011