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:
Starting December 2012, add 1 percentage point to the annual COLA for beneficiaries who have lived past a specified age. The specified age is the sum of: (1) 65 and (2) the unisex cohort life expectancy at age 65.

 

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
201313.2012.87-0.33
340
0.020.00-0.01
201413.2112.92-0.29
333
0.030.00-0.03
201513.2812.94-0.34
326
0.040.00-0.04
201613.3712.97-0.40
319
0.050.00-0.04
201713.5113.00-0.51
312
0.050.00-0.05
201813.6713.03-0.64
303
0.060.00-0.05
201913.9413.05-0.89
293
0.060.00-0.06
202014.2613.06-1.19
281
0.060.00-0.06
202114.5813.08-1.50
268
0.060.00-0.06
202214.8913.10-1.79
255
0.070.00-0.06
202315.1913.12-2.07
240
0.070.00-0.06
202415.4713.14-2.34
225
0.070.00-0.07
202515.7413.15-2.59
210
0.070.00-0.07
202616.0013.17-2.83
193
0.070.00-0.07
202716.2213.18-3.04
176
0.070.00-0.07
202816.4213.19-3.23
158
0.070.00-0.07
202916.5913.21-3.39
139
0.070.00-0.07
203016.7313.22-3.52
120
0.080.00-0.07
203116.8413.22-3.61
100
0.080.00-0.07
203216.9313.23-3.70
80
0.080.00-0.07
203317.0113.24-3.77
59
0.080.00-0.07
203417.0613.24-3.82
38
0.080.00-0.08
203517.1013.25-3.85
17
0.080.00-0.08
203617.1213.25-3.87
----
0.090.00-0.08
203717.1313.25-3.88
----
0.090.00-0.08
203817.1113.25-3.86
----
0.090.01-0.09
203917.0913.25-3.83
----
0.100.01-0.09
204017.0513.25-3.80
----
0.100.01-0.09
204117.0213.25-3.76
----
0.100.01-0.10
204216.9813.25-3.73
----
0.110.01-0.10
204316.9513.25-3.70
----
0.110.01-0.10
204416.9213.25-3.67
----
0.110.01-0.10
204516.9013.25-3.65
----
0.110.01-0.11
204616.8713.25-3.62
----
0.110.01-0.11
204716.8513.25-3.60
----
0.110.01-0.11
204816.8313.25-3.58
----
0.110.01-0.11
204916.8213.25-3.57
----
0.120.01-0.11
205016.8013.25-3.55
----
0.120.01-0.11
205116.8013.25-3.55
----
0.120.01-0.11
205216.8013.25-3.55
----
0.120.01-0.11
205316.8113.25-3.55
----
0.120.01-0.11
205416.8213.26-3.57
----
0.120.01-0.11
205516.8413.26-3.58
----
0.120.01-0.11
205616.8613.26-3.60
----
0.120.01-0.11
205716.8813.26-3.62
----
0.120.01-0.11
205816.9013.26-3.64
----
0.120.01-0.11
205916.9113.26-3.65
----
0.120.01-0.11
206016.9213.27-3.66
----
0.120.01-0.11
206116.9313.27-3.66
----
0.120.01-0.11
206216.9413.27-3.67
----
0.110.01-0.11
206316.9513.27-3.68
----
0.110.01-0.11
206416.9613.27-3.69
----
0.110.01-0.10
206516.9713.27-3.70
----
0.110.01-0.10
206616.9913.27-3.72
----
0.100.01-0.10
206717.0213.27-3.74
----
0.100.01-0.10
206817.0413.28-3.77
----
0.100.01-0.10
206917.0713.28-3.79
----
0.100.01-0.10
207017.1013.28-3.82
----
0.100.01-0.10
207117.1413.28-3.85
----
0.100.01-0.10
207217.1713.28-3.89
----
0.100.01-0.10
207317.2113.29-3.92
----
0.100.01-0.10
207417.2513.29-3.96
----
0.110.01-0.10
207517.2913.29-3.99
----
0.110.01-0.10
207617.3213.30-4.03
----
0.110.01-0.10
207717.3613.30-4.06
----
0.110.01-0.10
207817.4013.30-4.10
----
0.110.01-0.11
207917.4413.30-4.13
----
0.110.01-0.11
208017.4713.30-4.17
----
0.110.01-0.11
208117.5113.31-4.20
----
0.110.01-0.11
208217.5513.31-4.24
----
0.110.01-0.10
208317.5913.31-4.28
----
0.110.01-0.10
208417.6313.31-4.31
----
0.110.01-0.10
208517.6613.32-4.35
----
0.110.01-0.10
208617.7013.32-4.38
----
0.110.01-0.10



 

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 16.34% 14.03% -2.31%
2035
0.09% 0.00% -0.08%
 
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 January 3, 2012