Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Updated May 3, 2006  

Description of Proposed Provision:
Progressive price indexing of PIA formula factors beginning with individuals newly eligible for OASDI benefits in 2012. Create new bend point at the 30th percentile of earners. Maintain current-law benefits for earners at the 30th percentile and below and reduce upper 2 formula factors (32% and 15%) such that maximum worker benefit grows by inflation rather than the growth in average wages.

Estimates based on the intermediate assumptions of the 2005 Trustees Report

Financial Estimates for the OASDI Trust Fund Program
  Percentage of taxable payroll

Trust fund
ratio as of
January 1
Calendar
year
Cost
rate
Income
rate
Annual
balance
 
200511.1312.721.59 320
200611.0012.731.73 337
200710.9512.741.79 355
200810.9912.781.80 370
200911.1312.771.65 383
201011.2512.791.54 394
201111.4212.841.42 404
201211.6712.871.21 410
201311.9312.900.98 415
201412.2012.920.72 418
201512.4612.940.48 419
201612.7312.950.22 418
201713.0112.97-0.04 416
201813.2912.99-0.30 412
201913.5613.01-0.55 407
202013.8313.02-0.81 401
202114.1013.04-1.05 394
202214.3513.06-1.29 386
202314.5913.07-1.52 377
202414.8313.09-1.74 366
202515.0613.10-1.96 355
202615.2813.11-2.17 343
202715.4713.13-2.35 331
202815.6413.14-2.50 317
202915.7813.15-2.63 304
203015.9013.16-2.74 290
203116.0013.17-2.83 276
203216.0713.17-2.90 262
203316.1213.18-2.94 247
203416.1313.18-2.95 233
203516.1313.18-2.95 219
203616.1113.19-2.93 204
203716.0813.19-2.89 190
203816.0213.18-2.84 176
203915.9613.18-2.77 161
204015.8813.18-2.70 147
204115.8113.18-2.63 133
204215.7313.18-2.56 120
204315.6613.17-2.48 106
204415.5813.17-2.41 92
204515.5113.17-2.34 79
204615.4413.16-2.27 65
204715.3713.16-2.20 52
204815.3013.16-2.14 39
204915.2313.16-2.08 26
205015.1813.16-2.02 13
205115.1213.15-1.97 ----
205215.0713.15-1.92 ----
205315.0313.15-1.88 ----
205414.9813.15-1.83 ----
205514.9413.15-1.79 ----
205614.9013.15-1.76 ----
205714.8713.15-1.73 ----
205814.8413.14-1.69 ----
205914.8013.14-1.66 ----
206014.7713.14-1.63 ----
206114.7413.14-1.60 ----
206214.7113.14-1.57 ----
206314.6913.14-1.55 ----
206414.6613.14-1.52 ----
206514.6413.14-1.50 ----
206614.6113.14-1.48 ----
206714.5913.14-1.45 ----
206814.5613.14-1.43 ----
206914.5313.14-1.40 ----
207014.5013.13-1.37 ----
207114.4713.13-1.34 ----
207214.4413.13-1.31 ----
207314.4013.13-1.27 ----
207414.3713.13-1.24 ----
207514.3313.13-1.21 ----
207614.3013.13-1.18 ----
207714.2713.12-1.15 ----
207814.2413.12-1.12 ----
207914.2113.12-1.09 ----
208014.1813.12-1.06 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 14.29% 13.8% -0.49%
1.43%

 Link to usa.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map