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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9712.86-1.10
301
0.000.000.00
201613.9112.88-1.03
286
0.000.000.00
201713.8812.90-0.98
271
0.000.000.00
201813.9112.93-0.98
257
0.000.000.00
201914.0612.95-1.11
244
0.000.000.00
202014.2612.97-1.29
231
0.000.000.00
202114.4412.99-1.45
218
0.000.000.00
202214.7013.03-1.68
204
0.000.000.00
202314.9613.04-1.92
189
0.000.000.00
202415.2213.06-2.16
174
-0.010.000.01
202515.4613.07-2.39
158
-0.010.000.01
202615.6913.08-2.61
142
-0.020.000.02
202715.9013.10-2.81
125
-0.020.000.02
202816.1013.11-3.00
108
-0.030.000.03
202916.2913.12-3.17
91
-0.040.000.04
203016.4513.13-3.32
72
-0.040.000.04
203116.5713.14-3.43
53
-0.060.000.06
203216.6713.15-3.52
33
-0.080.000.08
203316.7613.15-3.60
13
-0.100.000.10
203416.8213.16-3.66
----
-0.120.000.11
203516.8413.16-3.68
----
-0.140.000.13
203616.8513.16-3.69
----
-0.160.000.15
203716.8513.17-3.68
----
-0.180.000.17
203816.8213.17-3.65
----
-0.20-0.010.19
203916.7713.16-3.60
----
-0.22-0.010.22
204016.7213.16-3.56
----
-0.24-0.010.23
204116.6713.16-3.51
----
-0.26-0.010.25
204216.6113.16-3.45
----
-0.28-0.010.27
204316.5613.16-3.40
----
-0.30-0.010.30
204416.5113.16-3.35
----
-0.33-0.010.32
204516.4713.16-3.31
----
-0.36-0.010.35
204616.4313.16-3.27
----
-0.39-0.010.38
204716.3913.16-3.23
----
-0.42-0.010.40
204816.3513.15-3.19
----
-0.45-0.020.43
204916.3113.15-3.16
----
-0.47-0.020.46
205016.2913.15-3.13
----
-0.50-0.020.48
205116.2713.15-3.12
----
-0.52-0.020.50
205216.2713.15-3.12
----
-0.54-0.020.52
205316.2813.16-3.12
----
-0.56-0.020.54
205416.3013.16-3.14
----
-0.57-0.020.55
205516.3213.16-3.16
----
-0.59-0.020.57
205616.3513.16-3.19
----
-0.60-0.020.58
205716.3813.16-3.22
----
-0.62-0.020.60
205816.4213.17-3.25
----
-0.63-0.020.61
205916.4513.17-3.28
----
-0.64-0.020.62
206016.4913.17-3.32
----
-0.65-0.020.63
206116.5213.17-3.35
----
-0.66-0.030.64
206216.5613.17-3.38
----
-0.67-0.030.64
206316.5913.18-3.41
----
-0.68-0.030.65
206416.6213.18-3.45
----
-0.69-0.030.66
206516.6613.18-3.48
----
-0.70-0.030.67
206616.7013.18-3.52
----
-0.70-0.030.68
206716.7413.19-3.55
----
-0.71-0.030.68
206816.7813.19-3.59
----
-0.72-0.030.69
206916.8113.19-3.62
----
-0.73-0.030.70
207016.8513.19-3.66
----
-0.73-0.030.70
207116.8913.19-3.69
----
-0.74-0.030.71
207216.9113.20-3.72
----
-0.74-0.030.71
207316.9413.20-3.74
----
-0.75-0.030.72
207416.9513.20-3.76
----
-0.75-0.030.72
207516.9713.20-3.77
----
-0.75-0.030.72
207616.9713.20-3.77
----
-0.76-0.030.73
207716.9813.20-3.78
----
-0.76-0.030.73
207816.9813.20-3.78
----
-0.76-0.030.73
207916.9913.20-3.79
----
-0.76-0.030.73
208017.0013.20-3.80
----
-0.76-0.030.73
208117.0213.20-3.81
----
-0.76-0.030.73
208217.0413.20-3.84
----
-0.76-0.030.73
208317.0713.21-3.87
----
-0.76-0.030.73
208417.1113.21-3.90
----
-0.76-0.030.73
208517.1513.21-3.94
----
-0.76-0.030.73
208617.2013.21-3.98
----
-0.77-0.030.74
208717.2513.22-4.03
----
-0.77-0.030.74
208817.3013.22-4.08
----
-0.77-0.030.74



 

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 2013 Trustees Report.
2013-2087 16.25% 13.86% -2.38%
2033
-0.35% -0.01% 0.34%
 
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 11, 2013