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 5 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
200710.9212.741.82 356
200810.9312.781.85 372
200911.0412.771.73 386
201011.1312.791.66 400
201111.2612.841.57 412
201211.4712.871.40 421
201311.6912.891.20 429
201411.9312.910.98 434
201512.1712.920.76 438
201612.4312.940.52 440
201712.6912.960.27 440
201812.9612.980.01 438
201913.2412.99-0.25 435
202013.5313.01-0.51 430
202113.8113.03-0.78 424
202214.0813.04-1.04 417
202314.3613.06-1.29 408
202414.6213.08-1.55 398
202514.8913.09-1.80 387
202615.1513.11-2.04 375
202715.3913.12-2.27 362
202815.6113.14-2.47 349
202915.8013.15-2.65 335
203015.9713.16-2.81 320
203116.1413.17-2.96 305
203216.2813.18-3.09 289
203316.3913.19-3.19 273
203416.4713.20-3.27 256
203516.5413.20-3.33 240
203616.5913.21-3.38 223
203716.6313.21-3.42 206
203816.6513.22-3.43 188
203916.6513.22-3.44 171
204016.6613.22-3.44 153
204116.6613.22-3.44 135
204216.6713.22-3.44 116
204316.6713.22-3.45 98
204416.6713.23-3.45 79
204516.6813.23-3.45 60
204616.6913.23-3.46 40
204716.7113.23-3.48 20
204816.7213.23-3.49 ----
204916.7413.23-3.51 ----
205016.7713.24-3.53 ----
205116.8013.24-3.56 ----
205216.8313.24-3.59 ----
205316.8713.24-3.63 ----
205416.9113.25-3.66 ----
205516.9513.25-3.70 ----
205617.0013.25-3.75 ----
205717.0513.26-3.80 ----
205817.1013.26-3.84 ----
205917.1513.26-3.89 ----
206017.2013.27-3.93 ----
206117.2513.27-3.98 ----
206217.3113.28-4.03 ----
206317.3713.28-4.09 ----
206417.4213.28-4.14 ----
206517.4813.29-4.19 ----
206617.5413.29-4.25 ----
206717.5913.29-4.30 ----
206817.6513.30-4.35 ----
206917.7013.30-4.40 ----
207017.7413.30-4.44 ----
207117.7913.31-4.48 ----
207217.8313.31-4.52 ----
207317.8713.31-4.56 ----
207417.9113.31-4.60 ----
207517.9513.32-4.64 ----
207618.0013.32-4.68 ----
207718.0413.32-4.72 ----
207818.0813.32-4.76 ----
207918.1313.33-4.80 ----
208018.1713.33-4.84 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.15% 13.84% -1.3%
0.61%

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