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 2 months every year 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
202314.9513.04-1.91
189
-0.020.000.02
202415.1913.05-2.13
174
-0.040.000.04
202515.4113.07-2.34
159
-0.060.000.06
202615.6213.08-2.54
143
-0.090.000.08
202715.8213.09-2.72
127
-0.110.000.11
202816.0013.11-2.89
111
-0.140.000.13
202916.1613.12-3.04
93
-0.160.000.16
203016.3013.13-3.18
76
-0.190.000.19
203116.3813.14-3.24
57
-0.25-0.010.25
203216.4413.14-3.30
38
-0.31-0.010.30
203316.5113.15-3.36
19
-0.35-0.010.34
203416.5513.15-3.40
----
-0.38-0.010.37
203516.5813.15-3.42
----
-0.40-0.010.39
203616.5813.16-3.43
----
-0.43-0.010.41
203716.5813.16-3.42
----
-0.45-0.010.43
203816.5513.16-3.40
----
-0.46-0.020.45
203916.5113.16-3.36
----
-0.48-0.020.47
204016.4613.15-3.31
----
-0.50-0.020.48
204116.4113.15-3.26
----
-0.52-0.020.50
204216.3613.15-3.21
----
-0.53-0.020.51
204316.3113.15-3.16
----
-0.55-0.020.53
204416.2813.15-3.13
----
-0.57-0.020.55
204516.2513.15-3.10
----
-0.58-0.020.56
204616.2213.15-3.07
----
-0.60-0.020.58
204716.1913.15-3.05
----
-0.61-0.020.59
204816.1613.15-3.02
----
-0.63-0.020.61
204916.1413.15-3.00
----
-0.64-0.020.62
205016.1313.15-2.98
----
-0.66-0.020.63
205116.1213.15-2.98
----
-0.67-0.030.64
205216.1313.15-2.98
----
-0.68-0.030.65
205316.1413.15-3.00
----
-0.69-0.030.66
205416.1713.15-3.02
----
-0.70-0.030.67
205516.2013.15-3.05
----
-0.71-0.030.68
205616.2413.16-3.09
----
-0.71-0.030.68
205716.2913.16-3.13
----
-0.72-0.030.69
205816.3313.16-3.17
----
-0.72-0.030.69
205916.3713.16-3.21
----
-0.72-0.030.70
206016.4113.17-3.25
----
-0.73-0.030.70
206116.4613.17-3.29
----
-0.73-0.030.70
206216.5013.17-3.33
----
-0.73-0.030.70
206316.5413.17-3.37
----
-0.73-0.030.70
206416.5813.18-3.40
----
-0.73-0.030.70
206516.6213.18-3.44
----
-0.73-0.030.70
206616.6713.18-3.49
----
-0.74-0.030.71
206716.7113.18-3.53
----
-0.74-0.030.71
206816.7513.19-3.57
----
-0.74-0.030.71
206916.8013.19-3.61
----
-0.74-0.030.71
207016.8413.19-3.64
----
-0.75-0.030.72
207116.8713.19-3.68
----
-0.75-0.030.72
207216.9013.20-3.71
----
-0.75-0.030.72
207316.9313.20-3.73
----
-0.75-0.030.72
207416.9513.20-3.75
----
-0.76-0.030.72
207516.9613.20-3.76
----
-0.76-0.030.73
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 16.15% 13.86% -2.28%
2033
-0.45% -0.02% 0.43%
 
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