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 OASDI benefits in 2017. Create new bend point at the 60th percentile of earners. Maintain current-law benefits for earners at the 60th 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.

 

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
201713.3012.99-0.31
324
0.000.000.00
201813.5413.01-0.52
317
-0.010.000.01
201913.8213.03-0.79
309
-0.020.000.02
202014.1213.05-1.07
300
-0.030.000.03
202114.4213.06-1.35
290
-0.040.000.04
202214.6913.08-1.61
279
-0.050.000.05
202314.9513.10-1.86
267
-0.070.000.07
202415.1913.11-2.08
254
-0.090.000.09
202515.4213.13-2.29
240
-0.12-0.010.11
202615.6213.14-2.48
226
-0.14-0.010.13
202715.7913.15-2.64
211
-0.17-0.010.16
202815.9413.16-2.78
195
-0.19-0.010.18
202916.0613.17-2.89
179
-0.22-0.010.21
203016.1613.18-2.98
163
-0.25-0.010.24
203116.2313.19-3.04
146
-0.28-0.010.26
203216.2813.19-3.09
129
-0.31-0.020.29
203316.3213.20-3.12
112
-0.34-0.020.32
203416.3313.20-3.13
95
-0.37-0.020.35
203516.3213.20-3.12
77
-0.41-0.020.38
203616.3013.20-3.09
59
-0.44-0.020.42
203716.2613.20-3.06
41
-0.47-0.020.45
203816.2113.20-3.00
24
-0.51-0.030.48
203916.1413.20-2.94
6
-0.54-0.030.51
204016.0713.20-2.87
----
-0.58-0.030.55
204115.9913.20-2.79
----
-0.61-0.030.58
204215.9113.19-2.71
----
-0.65-0.030.61
204315.8313.19-2.64
----
-0.68-0.040.64
204415.7613.19-2.57
----
-0.72-0.040.68
204515.6913.19-2.50
----
-0.75-0.040.71
204615.6313.18-2.45
----
-0.79-0.040.75
204715.5713.18-2.39
----
-0.83-0.040.78
204815.5113.18-2.33
----
-0.86-0.050.82
204915.4513.18-2.28
----
-0.90-0.050.85
205015.4013.17-2.22
----
-0.93-0.050.88
205115.3513.17-2.18
----
-0.97-0.050.92
205215.3213.17-2.14
----
-1.01-0.050.95
205315.2913.17-2.12
----
-1.04-0.060.99
205415.2713.17-2.10
----
-1.08-0.061.02
205515.2513.17-2.08
----
-1.11-0.061.05
205615.2413.17-2.07
----
-1.15-0.061.09
205715.2313.17-2.06
----
-1.18-0.061.12
205815.2313.17-2.05
----
-1.21-0.071.15
205915.2213.17-2.05
----
-1.24-0.071.17
206015.2113.17-2.04
----
-1.27-0.071.20
206115.2113.17-2.04
----
-1.29-0.071.22
206215.2113.17-2.04
----
-1.32-0.071.25
206315.2213.18-2.04
----
-1.34-0.071.27
206415.2213.18-2.05
----
-1.36-0.081.29
206515.2313.18-2.06
----
-1.38-0.081.31
206615.2513.18-2.07
----
-1.40-0.081.33
206715.2613.18-2.08
----
-1.42-0.081.34
206815.2913.18-2.10
----
-1.44-0.081.36
206915.3113.18-2.13
----
-1.46-0.081.38
207015.3413.19-2.15
----
-1.47-0.081.39
207115.3613.19-2.18
----
-1.49-0.081.40
207215.3913.19-2.20
----
-1.50-0.081.42
207315.4213.19-2.23
----
-1.51-0.081.43
207415.4613.19-2.26
----
-1.53-0.081.44
207515.4913.20-2.29
----
-1.54-0.091.45
207615.5213.20-2.32
----
-1.55-0.091.46
207715.5613.20-2.35
----
-1.56-0.091.47
207815.5913.20-2.39
----
-1.57-0.091.48
207915.6313.21-2.42
----
-1.58-0.091.49
208015.6613.21-2.45
----
-1.59-0.091.50
208115.7013.21-2.49
----
-1.60-0.091.51
208215.7313.21-2.52
----
-1.61-0.091.52
208315.7713.22-2.56
----
-1.61-0.091.52
208415.8113.22-2.59
----
-1.62-0.091.53
208515.8513.22-2.63
----
-1.62-0.091.53



 

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 15.25% 13.97% -1.28%
2039
-0.67% -0.04% 0.64%
 
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