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. Also, increase the earliest eligibility age (EEA) by the same amount as the NRA starting for those age 62 in 2022 so as to maintain a 5 year difference between the two ages. Include a hardship exemption with no EEA/NRA change for a worker with 25 years of earnings (with 4 quarters of coverage each), and average indexed monthly earnings (AIME) less than 250 percent of the poverty level (wage-indexed from 2011). The hardship exemption is phased out for those with AIME above 400 percent of the poverty level.

			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	Trust fund ratio as of January 1	Cost rate	Income rate	Annual balance
2012	13.83	12.89	-0.93	340	0.00	0.00	0.00
2013	13.95	12.83	-1.12	329	0.00	0.00	0.00
2014	13.98	12.93	-1.05	315	0.00	0.00	0.00
2015	13.97	12.95	-1.01	302	0.00	0.00	0.00
2016	13.94	12.98	-0.96	290	0.00	0.00	0.00
2017	13.91	13.01	-0.91	277	0.00	0.00	0.00
2018	13.96	13.03	-0.93	265	0.00	0.00	0.00
2019	14.13	13.05	-1.08	253	0.00	0.00	0.00
2020	14.37	13.07	-1.30	240	0.00	0.00	0.00
2021	14.65	13.11	-1.55	227	0.00	0.00	0.00
2022	14.97	13.13	-1.84	212	0.00	0.00	0.00
2023	15.28	13.14	-2.14	197	-0.01	0.00	0.01
2024	15.58	13.16	-2.42	181	-0.01	0.00	0.01
2025	15.86	13.18	-2.68	165	-0.02	0.00	0.02
2026	16.12	13.20	-2.93	148	-0.03	0.00	0.03
2027	16.37	13.21	-3.16	130	-0.04	0.00	0.04
2028	16.59	13.23	-3.36	111	-0.05	0.00	0.05
2029	16.78	13.24	-3.54	92	-0.06	0.00	0.06
2030	16.94	13.25	-3.69	72	-0.07	0.00	0.07
2031	17.07	13.26	-3.81	51	-0.07	0.00	0.08
2032	17.16	13.27	-3.89	29	-0.09	0.00	0.09
2033	17.23	13.27	-3.95	8	-0.10	0.00	0.10
2034	17.26	13.28	-3.99	----	-0.12	0.00	0.12
2035	17.28	13.28	-4.00	----	-0.13	0.00	0.13
2036	17.28	13.28	-4.00	----	-0.15	0.00	0.15
2037	17.27	13.28	-3.98	----	-0.17	0.00	0.17
2038	17.24	13.28	-3.95	----	-0.18	0.00	0.18
2039	17.19	13.28	-3.90	----	-0.20	0.00	0.21
2040	17.14	13.28	-3.86	----	-0.22	0.00	0.22
2041	17.09	13.28	-3.80	----	-0.23	0.00	0.23
2042	17.03	13.28	-3.75	----	-0.25	0.00	0.25
2043	16.97	13.28	-3.69	----	-0.27	0.00	0.27
2044	16.92	13.28	-3.64	----	-0.29	0.00	0.29
2045	16.87	13.28	-3.60	----	-0.31	0.00	0.31
2046	16.83	13.28	-3.55	----	-0.33	0.00	0.33
2047	16.78	13.27	-3.51	----	-0.35	0.00	0.35
2048	16.74	13.27	-3.47	----	-0.38	0.00	0.37
2049	16.70	13.27	-3.42	----	-0.40	0.00	0.40
2050	16.66	13.27	-3.38	----	-0.42	0.00	0.42
2051	16.62	13.27	-3.35	----	-0.45	0.00	0.45
2052	16.59	13.27	-3.32	----	-0.48	0.00	0.48
2053	16.57	13.27	-3.30	----	-0.50	0.00	0.50
2054	16.56	13.27	-3.28	----	-0.52	0.00	0.52
2055	16.55	13.28	-3.27	----	-0.54	0.00	0.54
2056	16.54	13.28	-3.27	----	-0.56	0.00	0.56
2057	16.54	13.28	-3.26	----	-0.58	0.00	0.58
2058	16.54	13.28	-3.26	----	-0.60	0.00	0.60
2059	16.53	13.28	-3.25	----	-0.62	0.00	0.62
2060	16.52	13.28	-3.24	----	-0.64	0.00	0.63
2061	16.51	13.28	-3.22	----	-0.66	0.00	0.65
2062	16.49	13.28	-3.21	----	-0.68	0.00	0.67
2063	16.48	13.28	-3.20	----	-0.70	0.00	0.69
2064	16.47	13.28	-3.18	----	-0.72	0.00	0.71
2065	16.46	13.28	-3.18	----	-0.74	0.00	0.73
2066	16.46	13.29	-3.17	----	-0.76	0.00	0.76
2067	16.46	13.29	-3.17	----	-0.78	0.00	0.78
2068	16.46	13.29	-3.17	----	-0.80	0.00	0.80
2069	16.47	13.29	-3.18	----	-0.82	0.00	0.82
2070	16.48	13.29	-3.19	----	-0.84	0.00	0.84
2071	16.49	13.29	-3.20	----	-0.86	0.00	0.86
2072	16.50	13.30	-3.20	----	-0.88	-0.01	0.88
2073	16.50	13.30	-3.20	----	-0.90	-0.01	0.90
2074	16.51	13.30	-3.21	----	-0.93	0.00	0.92
2075	16.51	13.30	-3.21	----	-0.95	0.00	0.94
2076	16.52	13.30	-3.22	----	-0.97	-0.01	0.96
2077	16.52	13.30	-3.22	----	-0.99	0.00	0.98
2078	16.52	13.31	-3.22	----	-1.02	0.00	1.01
2079	16.52	13.31	-3.21	----	-1.05	0.00	1.05
2080	16.52	13.31	-3.21	----	-1.08	0.00	1.08
2081	16.50	13.32	-3.19	----	-1.14	0.00	1.13
2082	16.50	13.32	-3.18	----	-1.18	0.00	1.18
2083	16.51	13.32	-3.19	----	-1.21	0.00	1.21
2084	16.53	13.32	-3.20	----	-1.23	0.00	1.23
2085	16.55	13.33	-3.23	----	-1.24	0.00	1.24
2086	16.60	13.33	-3.27	----	-1.24	0.00	1.24
2087	16.64	13.33	-3.30	----	-1.23	0.00	1.24

				Summarized Estimates

	Proposal				Change from Present Law
Years	Cost rate	Income rate	Actuarial balance	Year of reserve depletion¹	Cost rate	Income rate	Actuarial balance

Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086	16.31%	14.02%	-2.29%	2033	-0.38%	-0.00%	0.38%

¹ Under present law, the year of Trust Fund reserve depletion is 2033.


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified February 20, 2013

Detailed Single Year Tables

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates