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:
Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 in 2020-21 to 68 and 63, respectively and then by 3 months per year in 2022-25 to 69 and 64, respectively.

 

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
202014.1813.06-1.12
285
-0.010.000.01
202114.4313.08-1.34
274
-0.090.000.09
202214.6413.10-1.54
263
-0.180.010.19
202314.8413.12-1.72
251
-0.280.010.29
202415.0113.14-1.87
240
-0.390.010.40
202515.1713.16-2.01
228
-0.500.010.51
202615.2713.17-2.10
217
-0.660.010.66
202715.3613.18-2.18
205
-0.780.000.79
202815.4613.19-2.27
192
-0.880.000.89
202915.5613.20-2.36
179
-0.960.000.96
203015.6413.21-2.43
166
-1.010.001.01
203115.7313.22-2.51
152
-1.030.001.03
203215.8013.22-2.58
137
-1.050.001.05
203315.8713.23-2.64
122
-1.06-0.011.06
203415.9113.23-2.68
107
-1.07-0.011.07
203515.9313.23-2.70
92
-1.08-0.011.07
203615.9513.23-2.72
76
-1.08-0.011.07
203715.9613.24-2.72
61
-1.08-0.011.07
203815.9313.23-2.70
45
-1.09-0.011.08
203915.8913.23-2.65
29
-1.10-0.011.09
204015.8413.23-2.61
13
-1.11-0.021.10
204115.7813.23-2.55
----
-1.13-0.021.12
204215.7213.23-2.49
----
-1.15-0.021.13
204315.6713.23-2.44
----
-1.17-0.021.15
204415.6313.23-2.40
----
-1.18-0.021.16
204515.5913.22-2.37
----
-1.20-0.021.18
204615.5513.22-2.33
----
-1.20-0.021.18
204715.5313.22-2.30
----
-1.21-0.021.19
204815.5013.22-2.27
----
-1.22-0.021.20
204915.4713.22-2.24
----
-1.23-0.021.21
205015.4413.22-2.22
----
-1.24-0.021.22
205115.4213.22-2.20
----
-1.26-0.021.24
205215.4113.22-2.19
----
-1.27-0.021.25
205315.4113.22-2.19
----
-1.28-0.021.25
205415.4213.23-2.20
----
-1.28-0.021.26
205515.4413.23-2.21
----
-1.28-0.021.26
205615.4613.23-2.23
----
-1.28-0.021.26
205715.4913.23-2.26
----
-1.28-0.021.25
205815.5113.23-2.27
----
-1.27-0.021.25
205915.5213.23-2.29
----
-1.27-0.021.25
206015.5413.23-2.30
----
-1.27-0.021.24
206115.5513.24-2.31
----
-1.26-0.021.24
206215.5613.24-2.33
----
-1.26-0.021.24
206315.5813.24-2.34
----
-1.26-0.021.23
206415.5913.24-2.35
----
-1.26-0.021.23
206515.6113.24-2.37
----
-1.26-0.021.23
206615.6313.24-2.39
----
-1.26-0.021.23
206715.6613.24-2.41
----
-1.26-0.021.23
206815.6813.25-2.44
----
-1.26-0.031.23
206915.7113.25-2.46
----
-1.26-0.031.23
207015.7413.25-2.49
----
-1.26-0.031.24
207115.7713.25-2.52
----
-1.26-0.031.24
207215.8013.25-2.55
----
-1.27-0.021.24
207315.8413.26-2.58
----
-1.27-0.021.24
207415.8713.26-2.61
----
-1.27-0.021.24
207515.9113.26-2.65
----
-1.27-0.021.25
207615.9413.26-2.68
----
-1.27-0.021.24
207715.9813.27-2.71
----
-1.27-0.021.24
207816.0213.27-2.75
----
-1.27-0.021.24
207916.0613.27-2.78
----
-1.27-0.021.24
208016.0913.27-2.82
----
-1.27-0.021.24
208116.1313.28-2.85
----
-1.27-0.021.25
208216.1713.28-2.89
----
-1.27-0.021.25
208316.2113.28-2.93
----
-1.27-0.021.25
208416.2513.28-2.96
----
-1.27-0.021.24
208516.2913.29-3.00
----
-1.27-0.021.24
208616.3313.29-3.04
----
-1.26-0.021.24



 

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 15.36% 14.01% -1.35%
2040
-0.89% -0.01% 0.88%
 
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