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 2013, 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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201414.0012.93-1.07
315
0.020.00-0.02
201514.0012.95-1.04
301
0.030.00-0.03
201613.9812.98-1.00
288
0.040.00-0.04
201713.9613.01-0.95
276
0.050.00-0.05
201814.0113.04-0.98
264
0.050.00-0.05
201914.1913.06-1.14
251
0.060.00-0.05
202014.4413.08-1.36
238
0.060.00-0.06
202114.7213.11-1.61
224
0.060.00-0.06
202215.0413.13-1.91
209
0.070.00-0.06
202315.3613.15-2.21
194
0.070.00-0.07
202415.6713.17-2.50
177
0.070.00-0.07
202515.9613.18-2.77
160
0.070.00-0.07
202616.2313.20-3.03
143
0.080.00-0.07
202716.4913.22-3.27
124
0.080.00-0.07
202816.7113.23-3.48
105
0.080.00-0.07
202916.9113.24-3.67
85
0.080.00-0.07
203017.0813.25-3.83
64
0.080.00-0.07
203117.2313.26-3.96
43
0.080.00-0.08
203217.3313.27-4.06
21
0.080.00-0.08
203317.4113.28-4.14
----
0.080.00-0.08
203417.4613.28-4.18
----
0.090.00-0.08
203517.5013.28-4.21
----
0.090.00-0.08
203617.5213.29-4.23
----
0.090.01-0.09
203717.5313.29-4.24
----
0.090.01-0.09
203817.5213.29-4.23
----
0.100.01-0.09
203917.4913.29-4.20
----
0.100.01-0.10
204017.4613.29-4.17
----
0.110.01-0.10
204117.4313.29-4.14
----
0.110.01-0.10
204217.3913.29-4.11
----
0.110.01-0.11
204317.3613.28-4.07
----
0.110.01-0.11
204417.3313.28-4.04
----
0.110.01-0.11
204517.3013.28-4.02
----
0.120.01-0.11
204617.2813.28-3.99
----
0.120.01-0.11
204717.2513.28-3.97
----
0.120.01-0.11
204817.2313.28-3.95
----
0.120.01-0.11
204917.2213.28-3.93
----
0.120.01-0.11
205017.2013.28-3.92
----
0.120.01-0.11
205117.1913.28-3.91
----
0.120.01-0.11
205217.1913.28-3.91
----
0.120.01-0.12
205317.1913.28-3.91
----
0.120.01-0.12
205417.2013.28-3.92
----
0.120.01-0.12
205517.2113.28-3.93
----
0.120.01-0.12
205617.2313.29-3.94
----
0.120.01-0.12
205717.2513.29-3.96
----
0.120.01-0.12
205817.2613.29-3.97
----
0.120.01-0.12
205917.2713.29-3.98
----
0.120.01-0.12
206017.2813.29-3.99
----
0.120.01-0.12
206117.2813.29-3.99
----
0.120.01-0.12
206217.2913.29-4.00
----
0.120.01-0.11
206317.2913.29-4.00
----
0.120.01-0.11
206417.3013.29-4.01
----
0.110.01-0.11
206517.3113.29-4.02
----
0.110.01-0.10
206617.3313.30-4.03
----
0.110.01-0.10
206717.3513.30-4.05
----
0.110.01-0.10
206817.3713.30-4.07
----
0.110.01-0.10
206917.4013.30-4.10
----
0.110.01-0.10
207017.4313.30-4.13
----
0.110.01-0.10
207117.4613.30-4.15
----
0.110.01-0.10
207217.4813.31-4.18
----
0.110.01-0.10
207317.5113.31-4.20
----
0.110.01-0.10
207417.5413.31-4.23
----
0.110.01-0.10
207517.5713.31-4.26
----
0.110.01-0.10
207617.6013.31-4.28
----
0.110.01-0.10
207717.6213.32-4.31
----
0.110.01-0.11
207817.6513.32-4.34
----
0.110.01-0.11
207917.6913.32-4.37
----
0.120.01-0.11
208017.7213.32-4.40
----
0.120.01-0.11
208117.7613.32-4.43
----
0.120.01-0.11
208217.7913.33-4.47
----
0.120.01-0.11
208317.8313.33-4.50
----
0.120.01-0.11
208417.8713.33-4.54
----
0.110.01-0.11
208517.9113.33-4.57
----
0.110.01-0.11
208617.9513.34-4.61
----
0.110.01-0.11
208717.9813.34-4.64
----
0.110.01-0.10



 

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 16.78% 14.03% -2.75%
2032
0.09% 0.01% -0.09%
 
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