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
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
203616.8713.24-3.62
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
204216.5713.24-3.34
----
-0.30-0.010.29
204316.5113.23-3.28
----
-0.33-0.010.31
204416.4613.23-3.23
----
-0.35-0.010.34
204516.4113.23-3.17
----
-0.38-0.010.37
204616.3413.23-3.11
----
-0.42-0.020.40
204716.2913.23-3.06
----
-0.45-0.020.43
204816.2413.23-3.02
----
-0.48-0.020.46
204916.2013.22-2.98
----
-0.50-0.020.48
205016.1713.22-2.94
----
-0.52-0.020.50
205116.1413.22-2.92
----
-0.54-0.020.51
205216.1313.22-2.91
----
-0.55-0.020.53
205316.1213.22-2.90
----
-0.57-0.020.54
205416.1213.22-2.90
----
-0.58-0.020.56
205516.1213.22-2.90
----
-0.60-0.030.57
205616.1313.23-2.90
----
-0.61-0.030.59
205716.1413.23-2.91
----
-0.63-0.030.60
205816.1413.23-2.91
----
-0.64-0.030.61
205916.1413.23-2.92
----
-0.65-0.030.62
206016.1513.23-2.92
----
-0.66-0.030.63
206116.1513.23-2.92
----
-0.67-0.030.64
206216.1513.23-2.92
----
-0.67-0.030.64
206316.1613.23-2.93
----
-0.68-0.030.65
206416.1613.23-2.93
----
-0.68-0.030.65
206516.1813.23-2.94
----
-0.69-0.030.66
206616.1913.24-2.96
----
-0.70-0.030.67
206716.2113.24-2.97
----
-0.70-0.030.67
206816.2313.24-2.99
----
-0.71-0.030.68
206916.2613.24-3.02
----
-0.71-0.030.68
207016.2813.24-3.04
----
-0.72-0.030.69
207116.3113.24-3.07
----
-0.72-0.030.69
207216.3413.25-3.09
----
-0.73-0.030.69
207316.3713.25-3.12
----
-0.73-0.030.70
207416.4013.25-3.15
----
-0.74-0.030.70
207516.4413.25-3.19
----
-0.74-0.030.71
207616.4713.25-3.21
----
-0.75-0.030.71
207716.5013.26-3.24
----
-0.75-0.030.71
207816.5313.26-3.28
----
-0.75-0.030.72
207916.5713.26-3.31
----
-0.76-0.030.72
208016.6013.26-3.34
----
-0.76-0.040.72
208116.6413.27-3.37
----
-0.76-0.040.73
208216.6713.27-3.41
----
-0.77-0.040.73
208316.7113.27-3.44
----
-0.77-0.040.73
208416.7513.27-3.47
----
-0.77-0.040.74
208516.7813.27-3.51
----
-0.77-0.040.74
208616.8213.28-3.54
----
-0.78-0.040.74



 

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 15.91% 14.01% -1.90%
2036
-0.34% -0.01% 0.32%
 
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