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
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
----
-0.36-0.010.35
204716.5313.19-3.34
----
-0.39-0.010.38
204816.4913.19-3.30
----
-0.42-0.010.40
204916.4513.19-3.27
----
-0.44-0.020.43
205016.4213.18-3.24
----
-0.47-0.020.45
205116.4113.19-3.22
----
-0.49-0.020.47
205216.4013.19-3.22
----
-0.51-0.020.49
205316.4113.19-3.22
----
-0.53-0.020.51
205416.4213.19-3.23
----
-0.55-0.020.53
205516.4513.19-3.25
----
-0.57-0.020.55
205616.4813.19-3.28
----
-0.59-0.020.56
205716.5113.20-3.31
----
-0.60-0.020.58
205816.5513.20-3.35
----
-0.62-0.020.59
205916.5813.20-3.38
----
-0.63-0.020.60
206016.6213.20-3.41
----
-0.64-0.030.61
206116.6613.21-3.45
----
-0.65-0.030.62
206216.7013.21-3.49
----
-0.66-0.030.63
206316.7313.21-3.52
----
-0.67-0.030.64
206416.7713.22-3.56
----
-0.68-0.030.65
206516.8113.22-3.59
----
-0.68-0.030.66
206616.8613.22-3.63
----
-0.69-0.030.66
206716.9013.22-3.67
----
-0.70-0.030.67
206816.9413.23-3.71
----
-0.71-0.030.68
206916.9813.23-3.75
----
-0.71-0.030.68
207017.0213.23-3.79
----
-0.72-0.030.69
207117.0613.23-3.82
----
-0.72-0.030.69
207217.0913.24-3.85
----
-0.73-0.030.70
207317.1113.24-3.88
----
-0.73-0.030.70
207417.1413.24-3.90
----
-0.73-0.030.70
207517.1513.24-3.91
----
-0.73-0.030.70
207617.1613.24-3.92
----
-0.73-0.030.70
207717.1713.24-3.93
----
-0.72-0.030.69
207817.1713.24-3.93
----
-0.72-0.030.69
207917.1713.24-3.93
----
-0.72-0.030.69
208017.1713.24-3.93
----
-0.73-0.030.70
208117.1813.24-3.94
----
-0.73-0.030.70
208217.2013.24-3.96
----
-0.74-0.030.70
208317.2313.24-3.98
----
-0.74-0.030.71
208417.2613.25-4.01
----
-0.74-0.030.71
208517.3013.25-4.05
----
-0.75-0.030.71
208617.3413.25-4.09
----
-0.75-0.030.72
208717.3813.25-4.13
----
-0.75-0.030.72
208817.4313.26-4.18
----
-0.76-0.030.73
208917.4813.26-4.22
----
-0.76-0.030.73



 

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 16.42% 13.88% -2.55%
2033
-0.35% -0.01% 0.33%
 
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