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 OASI 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. Disability benefits are not affected by the proposal. Disabled worker beneficiaries, upon attaining normal retirement age, would be subject to a proportional reduction in benefits based on the worker's years of disability.

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
201612.7412.960.21 418
201713.0312.97-0.06 415
201813.3112.99-0.32 411
201913.5913.01-0.58 406
202013.8713.03-0.84 400
202114.1413.04-1.10 392
202214.4013.06-1.35 383
202314.6613.07-1.58 373
202414.9013.09-1.81 363
202515.1413.10-2.04 351
202615.3713.12-2.26 338
202715.5813.13-2.45 325
202815.7513.14-2.61 311
202915.9013.15-2.75 297
203016.0313.16-2.87 282
203116.1413.17-2.97 267
203216.2313.18-3.05 252
203316.2913.18-3.10 236
203416.3113.19-3.13 221
203516.3213.19-3.13 205
203616.3213.19-3.12 190
203716.2913.19-3.10 174
203816.2513.19-3.06 158
203916.1913.19-3.00 143
204016.1313.19-2.94 127
204116.0713.19-2.88 111
204216.0013.18-2.82 96
204315.9413.18-2.76 80
204415.8713.18-2.69 64
204515.8113.18-2.63 49
204615.7513.18-2.58 33
204715.7013.17-2.52 17
204815.6413.17-2.47 2
204915.5913.17-2.42 ----
205015.5413.17-2.38 ----
205115.5013.17-2.33 ----
205215.4613.16-2.30 ----
205315.4313.16-2.27 ----
205415.4013.16-2.23 ----
205515.3713.16-2.20 ----
205615.3413.16-2.18 ----
205715.3213.16-2.16 ----
205815.2913.16-2.13 ----
205915.2713.16-2.11 ----
206015.2513.16-2.09 ----
206115.2313.16-2.07 ----
206215.2113.16-2.05 ----
206315.2013.16-2.04 ----
206415.1813.16-2.03 ----
206515.1713.16-2.01 ----
206615.1513.16-2.00 ----
206715.1413.16-1.99 ----
206815.1213.16-1.97 ----
206915.1013.16-1.95 ----
207015.0813.15-1.93 ----
207115.0613.15-1.91 ----
207215.0413.15-1.88 ----
207315.0113.15-1.86 ----
207414.9913.15-1.84 ----
207514.9613.15-1.82 ----
207614.9413.15-1.79 ----
207714.9213.15-1.77 ----
207814.9013.15-1.75 ----
207914.8813.15-1.73 ----
208014.8613.14-1.71 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 14.51% 13.8% -0.7%
1.21%

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