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:
Reduce the upper 15-percent PIA formula factor to 10 percent over a 30-year period from 2023 through 2052. Affects OASI and DI benefit computations.

 

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
201013.0912.33-0.76
355
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.8412.870.03
350
0.000.000.00
201312.8212.900.08
346
0.000.000.00
201412.8612.920.06
341
0.000.000.00
201512.9812.94-0.04
335
0.000.000.00
201613.1012.96-0.14
330
0.000.000.00
201713.3012.99-0.32
324
0.000.000.00
201813.5513.01-0.53
317
0.000.000.00
201913.8413.03-0.81
309
0.000.000.00
202014.1513.05-1.10
299
0.000.000.00
202114.4513.07-1.39
289
0.000.000.00
202214.7513.08-1.66
277
0.000.000.00
202315.0313.10-1.93
264
0.000.000.00
202415.2913.12-2.17
251
0.000.000.00
202515.5313.13-2.40
237
0.000.000.00
202615.7513.15-2.61
221
0.000.000.00
202715.9513.16-2.79
205
0.000.000.00
202816.1313.17-2.95
189
-0.010.000.01
202916.2813.18-3.09
172
-0.010.000.01
203016.4013.19-3.20
154
-0.010.000.01
203116.4913.20-3.29
136
-0.010.000.01
203216.5813.21-3.37
117
-0.010.000.01
203316.6413.21-3.43
98
-0.020.000.02
203416.6813.22-3.46
79
-0.020.000.02
203516.7013.22-3.48
60
-0.020.000.02
203616.7113.22-3.49
40
-0.030.000.03
203716.7113.23-3.48
20
-0.030.000.03
203816.6813.23-3.45
----
-0.040.000.03
203916.6413.23-3.41
----
-0.040.000.04
204016.6013.23-3.37
----
-0.040.000.04
204116.5513.23-3.32
----
-0.050.000.05
204216.5013.22-3.28
----
-0.050.000.05
204316.4513.22-3.23
----
-0.060.000.05
204416.4113.22-3.19
----
-0.060.000.06
204516.3813.22-3.15
----
-0.070.000.06
204616.3513.22-3.12
----
-0.070.000.07
204716.3213.22-3.10
----
-0.080.000.07
204816.2913.22-3.07
----
-0.080.000.08
204916.2613.22-3.04
----
-0.090.000.08
205016.2413.22-3.02
----
-0.09-0.010.09
205116.2213.22-3.00
----
-0.10-0.010.09
205216.2213.22-3.00
----
-0.11-0.010.10
205316.2213.22-3.00
----
-0.11-0.010.11
205416.2313.22-3.00
----
-0.12-0.010.11
205516.2413.23-3.02
----
-0.12-0.010.12
205616.2613.23-3.03
----
-0.13-0.010.12
205716.2813.23-3.05
----
-0.14-0.010.13
205816.3013.23-3.07
----
-0.14-0.010.13
205916.3113.23-3.08
----
-0.15-0.010.14
206016.3313.23-3.10
----
-0.15-0.010.14
206116.3513.24-3.11
----
-0.16-0.010.15
206216.3713.24-3.13
----
-0.16-0.010.15
206316.3913.24-3.15
----
-0.17-0.010.16
206416.4213.24-3.17
----
-0.17-0.010.16
206516.4413.24-3.20
----
-0.17-0.010.16
206616.4713.25-3.23
----
-0.18-0.010.17
206716.5013.25-3.26
----
-0.18-0.010.17
206816.5413.25-3.29
----
-0.18-0.010.17
206916.5813.25-3.32
----
-0.19-0.010.18
207016.6213.26-3.36
----
-0.19-0.010.18
207116.6613.26-3.40
----
-0.19-0.010.18
207216.7013.26-3.43
----
-0.20-0.010.19
207316.7413.26-3.47
----
-0.20-0.010.19
207416.7813.27-3.51
----
-0.20-0.010.19
207516.8213.27-3.55
----
-0.20-0.010.19
207616.8713.27-3.59
----
-0.20-0.010.19
207716.9113.28-3.63
----
-0.21-0.010.20
207816.9513.28-3.67
----
-0.21-0.010.20
207917.0013.28-3.71
----
-0.21-0.010.20
208017.0413.28-3.75
----
-0.21-0.010.20
208117.0813.29-3.79
----
-0.21-0.010.20
208217.1213.29-3.83
----
-0.21-0.010.20
208317.1713.29-3.87
----
-0.22-0.010.20
208417.2113.30-3.91
----
-0.22-0.010.20
208517.2513.30-3.95
----
-0.22-0.010.21



 

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 2010 Trustees Report.
2010-2084 15.85% 14.00% -1.85%
2037
-0.07% -0.00% 0.07%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 2, 2011