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 50th percentile of earners. Maintain current-law benefits for earners at the 50th 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
201512.4712.940.47 418
201612.7512.960.21 417
201713.0312.97-0.06 415
201813.3212.99-0.33 411
201913.6013.01-0.59 405
202013.8913.03-0.86 399
202114.1613.04-1.12 391
202214.4413.06-1.38 382
202314.7013.08-1.62 372
202414.9513.09-1.86 361
202515.2013.11-2.09 348
202615.4413.12-2.32 335
202715.6613.14-2.52 321
202815.8413.15-2.69 307
202916.0013.16-2.84 292
203016.1513.17-2.98 277
203116.2713.18-3.09 261
203216.3713.19-3.19 245
203316.4413.19-3.25 228
203416.4813.20-3.29 212
203516.5113.20-3.30 195
203616.5113.20-3.31 178
203716.5013.21-3.30 161
203816.4713.21-3.27 144
203916.4313.21-3.22 127
204016.3813.21-3.18 110
204116.3413.20-3.13 93
204216.2913.20-3.09 76
204316.2413.20-3.04 58
204416.1913.20-2.99 41
204516.1413.20-2.94 23
204616.1013.20-2.90 5
204716.0613.20-2.86 ----
204816.0213.20-2.82 ----
204915.9813.19-2.79 ----
205015.9513.19-2.76 ----
205115.9313.19-2.73 ----
205215.9113.19-2.71 ----
205315.8913.19-2.70 ----
205415.8713.19-2.68 ----
205515.8613.19-2.67 ----
205615.8513.19-2.66 ----
205715.8513.19-2.65 ----
205815.8413.19-2.65 ----
205915.8413.20-2.64 ----
206015.8313.20-2.64 ----
206115.8313.20-2.63 ----
206215.8313.20-2.63 ----
206315.8313.20-2.63 ----
206415.8413.20-2.64 ----
206515.8413.20-2.64 ----
206615.8513.20-2.65 ----
206715.8613.20-2.66 ----
206815.8713.20-2.66 ----
206915.8713.20-2.67 ----
207015.8813.20-2.67 ----
207115.8813.20-2.68 ----
207215.8913.21-2.69 ----
207315.9013.21-2.70 ----
207415.9113.21-2.70 ----
207515.9213.21-2.72 ----
207615.9413.21-2.73 ----
207715.9513.21-2.74 ----
207815.9713.21-2.76 ----
207915.9913.21-2.78 ----
208016.0113.21-2.80 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 14.77% 13.82% -0.95%
0.97%

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