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:
Progressive price indexing of PIA formula factors beginning with individuals newly eligible for OASI benefits in 2017. 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.

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
 
200912.3512.830.48 354
201012.5012.870.37 360
201112.3712.870.50 366
201212.2412.870.63 369
201312.3812.900.52 367
201412.6212.920.30 364
201512.8812.940.06 359
201613.1812.96-0.22 354
201713.4912.98-0.50 347
201813.8113.00-0.81 338
201914.1313.02-1.12 328
202014.4513.04-1.41 316
202114.7413.06-1.68 304
202215.0013.08-1.93 292
202315.2513.09-2.16 278
202415.4713.11-2.37 264
202515.6813.12-2.56 250
202615.8613.14-2.73 234
202716.0213.15-2.88 218
202816.1713.16-3.01 202
202916.2813.17-3.11 185
203016.3713.18-3.19 168
203116.4313.19-3.25 150
203216.4713.19-3.28 132
203316.4913.20-3.29 114
203416.4813.20-3.28 96
203516.4513.20-3.25 78
203616.4113.21-3.20 60
203716.3513.21-3.14 41
203816.2713.20-3.06 23
203916.1713.20-2.97 5
204016.0613.20-2.86 ----
204115.9513.20-2.75 ----
204215.8413.19-2.65 ----
204315.7313.19-2.54 ----
204415.6213.18-2.43 ----
204515.5213.18-2.34 ----
204615.4213.18-2.24 ----
204715.3313.17-2.15 ----
204815.2413.17-2.06 ----
204915.1413.17-1.98 ----
205015.0613.16-1.90 ----
205114.9913.16-1.82 ----
205214.9213.16-1.76 ----
205314.8513.16-1.70 ----
205414.8013.16-1.64 ----
205514.7513.15-1.59 ----
205614.7013.15-1.55 ----
205714.6613.15-1.51 ----
205814.6213.15-1.47 ----
205914.5813.15-1.43 ----
206014.5313.15-1.39 ----
206114.4913.15-1.35 ----
206214.4613.15-1.31 ----
206314.4213.15-1.28 ----
206414.3913.14-1.24 ----
206514.3613.14-1.21 ----
206614.3313.14-1.19 ----
206714.3013.14-1.16 ----
206814.2813.14-1.14 ----
206914.2613.14-1.12 ----
207014.2413.14-1.10 ----
207114.2213.14-1.08 ----
207214.2013.14-1.06 ----
207314.1813.14-1.04 ----
207414.1713.14-1.03 ----
207514.1513.14-1.01 ----
207614.1313.14-1.00 ----
207714.1213.14-0.98 ----
207814.1113.14-0.97 ----
207914.1013.14-0.96 ----
208014.0913.14-0.95 ----
208114.0813.14-0.94 ----
208214.0713.14-0.93 ----
208314.0513.14-0.92 ----
208414.0413.14-0.91 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2009 Trustees Report
2009-2083 14.86% 13.95% -0.90%
1.10%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified August 26, 2009