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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9712.89-1.08
292
0.000.000.00
201713.9712.91-1.06
277
0.000.000.00
201814.0212.93-1.08
262
0.000.000.00
201914.1512.95-1.20
248
0.000.000.00
202014.3312.96-1.37
233
0.000.000.00
202114.5012.98-1.52
219
0.000.000.00
202214.7413.01-1.73
203
0.000.000.00
202315.0013.03-1.97
188
0.000.000.00
202415.2713.05-2.21
171
-0.010.000.01
202515.5313.07-2.46
154
-0.020.000.02
202615.7713.09-2.68
137
-0.020.000.02
202716.0013.10-2.90
120
-0.030.000.03
202816.2113.12-3.09
102
-0.030.000.03
202916.4013.13-3.26
84
-0.040.000.04
203016.5613.15-3.41
65
-0.050.000.05
203116.6913.16-3.53
45
-0.060.000.06
203216.7913.16-3.63
25
-0.070.000.07
203316.8613.17-3.69
4
-0.090.000.09
203416.9313.18-3.75
----
-0.110.000.11
203516.9613.18-3.78
----
-0.130.000.12
203616.9813.19-3.79
----
-0.140.000.14
203716.9813.19-3.79
----
-0.160.000.16
203816.9613.19-3.76
----
-0.18-0.010.18
203916.9113.19-3.72
----
-0.21-0.010.20
204016.8713.19-3.67
----
-0.22-0.010.21
204116.8113.19-3.62
----
-0.24-0.010.23
204216.7513.19-3.56
----
-0.26-0.010.25
204316.7013.19-3.51
----
-0.28-0.010.27
204416.6513.19-3.46
----
-0.31-0.010.30
204516.6113.19-3.42
----
-0.33-0.010.32
204616.5713.19-3.38
----
-0.36-0.010.34
204716.5313.19-3.35
----
-0.38-0.010.37
204816.4913.19-3.31
----
-0.41-0.010.40
204916.4513.19-3.27
----
-0.44-0.020.43
205016.4213.18-3.23
----
-0.47-0.020.45
205116.3913.18-3.21
----
-0.50-0.020.49
205216.3713.19-3.19
----
-0.54-0.020.52
205316.3713.19-3.18
----
-0.57-0.020.55
205416.3713.19-3.18
----
-0.60-0.020.58
205516.3813.19-3.19
----
-0.63-0.020.61
205616.4013.19-3.21
----
-0.66-0.020.64
205716.4213.19-3.23
----
-0.69-0.030.67
205816.4413.20-3.24
----
-0.72-0.030.69
205916.4613.20-3.26
----
-0.75-0.030.72
206016.4813.20-3.28
----
-0.78-0.030.75
206116.5013.20-3.29
----
-0.81-0.030.78
206216.5113.20-3.31
----
-0.84-0.030.81
206316.5313.21-3.33
----
-0.87-0.030.84
206416.5513.21-3.34
----
-0.90-0.040.86
206516.5713.21-3.36
----
-0.93-0.040.89
206616.5913.21-3.38
----
-0.96-0.040.92
206716.6113.21-3.40
----
-0.99-0.040.95
206816.6313.21-3.41
----
-1.02-0.040.98
206916.6513.22-3.43
----
-1.05-0.041.00
207016.6613.22-3.45
----
-1.08-0.041.03
207116.6713.22-3.45
----
-1.11-0.041.07
207216.6713.22-3.45
----
-1.14-0.051.10
207316.6713.22-3.45
----
-1.17-0.051.12
207416.6713.22-3.45
----
-1.20-0.051.15
207516.6613.22-3.44
----
-1.22-0.051.17
207616.6613.22-3.44
----
-1.23-0.051.18
207716.6413.22-3.42
----
-1.25-0.051.20
207816.6113.22-3.39
----
-1.28-0.051.23
207916.5813.22-3.36
----
-1.31-0.061.26
208016.5513.22-3.33
----
-1.35-0.061.30
208116.5213.22-3.30
----
-1.40-0.061.34
208216.4913.22-3.27
----
-1.44-0.061.39
208316.4813.22-3.26
----
-1.49-0.061.43
208416.4713.22-3.25
----
-1.53-0.061.47
208516.4713.22-3.25
----
-1.57-0.061.51
208616.4713.22-3.25
----
-1.62-0.071.55
208716.4813.22-3.27
----
-1.65-0.071.58
208816.5113.22-3.29
----
-1.68-0.071.61
208916.5413.22-3.32
----
-1.70-0.071.63



 

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 2014 Trustees Report.
2014-2088 16.27% 13.87% -2.40%
2033
-0.50% -0.02% 0.48%
 
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 18, 2014