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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201413.9812.93-1.05
315
0.000.000.00
201513.9712.95-1.01
302
0.000.000.00
201613.9412.98-0.96
290
0.000.000.00
201713.9113.01-0.91
277
0.000.000.00
201813.9613.03-0.93
265
0.000.000.00
201914.1313.05-1.08
253
0.000.000.00
202014.3713.07-1.30
240
0.000.000.00
202114.6513.11-1.55
227
0.000.000.00
202214.9713.13-1.84
212
0.000.000.00
202315.2813.14-2.14
197
-0.010.000.01
202415.5813.16-2.42
181
-0.010.000.01
202515.8613.18-2.68
165
-0.020.000.02
202616.1213.19-2.93
147
-0.030.000.03
202716.3813.21-3.17
130
-0.040.000.03
202816.5913.22-3.37
111
-0.040.000.04
202916.7813.24-3.54
92
-0.050.000.05
203016.9513.25-3.70
71
-0.060.000.06
203117.0713.26-3.82
51
-0.070.000.07
203217.1613.26-3.90
29
-0.090.000.08
203317.2313.27-3.96
7
-0.100.000.10
203417.2613.27-3.99
----
-0.120.000.12
203517.2713.27-4.00
----
-0.140.000.13
203617.2713.28-3.99
----
-0.160.000.15
203717.2513.28-3.97
----
-0.18-0.010.17
203817.2213.28-3.94
----
-0.20-0.010.20
203917.1613.28-3.89
----
-0.23-0.010.22
204017.1113.27-3.84
----
-0.25-0.010.24
204117.0513.27-3.78
----
-0.27-0.010.26
204216.9913.27-3.72
----
-0.29-0.010.28
204316.9313.27-3.66
----
-0.31-0.010.30
204416.8713.26-3.61
----
-0.34-0.010.33
204516.8213.26-3.56
----
-0.37-0.010.35
204616.7713.26-3.51
----
-0.39-0.020.38
204716.7213.26-3.46
----
-0.42-0.020.40
204816.6713.26-3.41
----
-0.45-0.020.43
204916.6213.26-3.36
----
-0.48-0.020.46
205016.5713.25-3.32
----
-0.51-0.020.49
205116.5313.25-3.28
----
-0.54-0.020.52
205216.4913.25-3.24
----
-0.58-0.020.55
205316.4713.25-3.22
----
-0.61-0.020.58
205416.4413.25-3.19
----
-0.64-0.030.61
205516.4313.25-3.18
----
-0.67-0.030.64
205616.4113.25-3.16
----
-0.70-0.030.67
205716.4013.25-3.15
----
-0.72-0.030.69
205816.3913.25-3.14
----
-0.75-0.030.72
205916.3713.25-3.12
----
-0.78-0.030.74
206016.3513.25-3.10
----
-0.80-0.030.77
206116.3313.25-3.08
----
-0.83-0.040.79
206216.3113.25-3.06
----
-0.86-0.040.82
206316.2913.25-3.04
----
-0.89-0.040.85
206416.2713.25-3.02
----
-0.91-0.040.87
206516.2613.25-3.01
----
-0.94-0.040.90
206616.2513.25-3.00
----
-0.97-0.040.93
206716.2413.25-2.99
----
-1.00-0.040.96
206816.2413.25-2.99
----
-1.03-0.050.98
206916.2413.25-2.99
----
-1.06-0.051.01
207016.2413.25-2.99
----
-1.09-0.051.04
207116.2313.25-2.98
----
-1.12-0.051.07
207216.2313.25-2.98
----
-1.15-0.051.10
207316.2213.25-2.97
----
-1.18-0.051.13
207416.2213.25-2.97
----
-1.21-0.051.16
207516.2213.25-2.97
----
-1.24-0.061.19
207616.2213.25-2.97
----
-1.27-0.061.21
207716.2213.25-2.97
----
-1.29-0.061.24
207816.2113.25-2.96
----
-1.33-0.061.27
207916.2113.25-2.96
----
-1.36-0.061.30
208016.2013.25-2.95
----
-1.40-0.061.34
208116.1913.25-2.94
----
-1.45-0.061.38
208216.1913.25-2.93
----
-1.49-0.071.43
208316.1913.25-2.93
----
-1.53-0.071.46
208416.1913.26-2.93
----
-1.57-0.071.50
208516.2013.26-2.94
----
-1.60-0.071.53
208616.2013.26-2.95
----
-1.63-0.071.56
208716.2113.26-2.96
----
-1.66-0.071.58



 

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 2012 Trustees Report.
2012-2086 16.21% 14.00% -2.21%
2033
-0.47% -0.02% 0.45%
 
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 February 20, 2013