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:
Reduce benefits by 3 percent for those newly eligible for benefits in 2006 and later

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
200610.9912.731.74 338
200710.9312.741.81 356
200810.9612.781.83 371
200911.0812.771.69 385
201011.1812.791.61 398
201111.3312.841.51 409
201211.5512.871.32 417
201311.7912.901.11 423
201412.0412.910.87 427
201512.3012.930.63 430
201612.5712.950.38 430
201712.8512.970.11 428
201813.1412.98-0.15 425
201913.4313.00-0.42 421
202013.7313.02-0.71 415
202114.0213.04-0.98 407
202214.3113.06-1.26 398
202314.5913.07-1.52 388
202414.8813.09-1.79 377
202515.1513.10-2.05 365
202615.4213.12-2.30 351
202715.6713.14-2.54 336
202815.9013.15-2.75 321
202916.1013.16-2.93 305
203016.2813.18-3.10 289
203116.4513.19-3.26 272
203216.6013.20-3.40 254
203316.7113.21-3.51 237
203416.8013.21-3.59 218
203516.8713.22-3.65 200
203616.9313.23-3.70 181
203716.9713.23-3.74 162
203816.9913.23-3.76 142
203917.0013.24-3.76 123
204017.0013.24-3.77 102
204117.0113.24-3.77 82
204217.0113.24-3.77 61
204317.0213.24-3.77 40
204417.0213.24-3.78 19
204517.0313.24-3.78 ----
204617.0413.25-3.79 ----
204717.0613.25-3.81 ----
204817.0713.25-3.82 ----
204917.0913.25-3.84 ----
205017.1213.25-3.86 ----
205117.1513.26-3.89 ----
205217.1813.26-3.93 ----
205317.2213.26-3.96 ----
205417.2713.27-4.00 ----
205517.3113.27-4.04 ----
205617.3613.27-4.09 ----
205717.4113.28-4.14 ----
205817.4613.28-4.18 ----
205917.5113.28-4.23 ----
206017.5613.29-4.28 ----
206117.6213.29-4.33 ----
206217.6713.29-4.38 ----
206317.7313.30-4.43 ----
206417.7913.30-4.49 ----
206517.8513.30-4.54 ----
206617.9113.31-4.60 ----
206717.9613.31-4.65 ----
206818.0213.32-4.70 ----
206918.0713.32-4.75 ----
207018.1213.32-4.79 ----
207118.1613.32-4.84 ----
207218.2113.33-4.88 ----
207318.2513.33-4.92 ----
207418.2913.33-4.96 ----
207518.3313.34-5.00 ----
207618.3813.34-5.04 ----
207718.4213.34-5.08 ----
207818.4613.34-5.12 ----
207918.5113.35-5.16 ----
208018.5513.35-5.20 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.41% 13.85% -1.55%
0.37%

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