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:
For each year from 2006-2036, multiply the 32 and 15 percent formula factors by 0.987, reducing the factors to 21 percent and 10 percent respectively, for new eligibles in 2036 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
200611.0012.731.73 338
200710.9412.741.80 355
200810.9712.781.81 371
200911.1012.771.67 384
201011.2112.791.59 396
201111.3512.841.49 407
201211.5712.871.30 415
201311.7912.901.10 422
201412.0312.910.88 427
201512.2612.930.67 430
201612.5012.940.45 432
201712.7412.960.22 432
201812.9812.98-0.01 431
201913.2212.99-0.23 429
202013.4713.01-0.46 426
202113.7013.02-0.68 422
202213.9313.04-0.89 417
202314.1513.05-1.09 410
202414.3613.06-1.29 403
202514.5613.08-1.48 395
202614.7613.09-1.67 387
202714.9313.10-1.82 377
202815.0713.11-1.96 368
202915.1913.12-2.07 358
203015.2913.13-2.16 348
203115.3713.14-2.24 338
203215.4313.14-2.29 328
203315.4613.15-2.32 317
203415.4713.15-2.32 308
203515.4513.15-2.30 298
203615.4313.15-2.27 288
203715.3813.15-2.23 279
203815.3313.15-2.18 270
203915.2613.15-2.11 261
204015.1913.15-2.04 253
204115.1213.15-1.98 244
204215.0613.14-1.92 236
204315.0013.14-1.86 228
204414.9513.14-1.81 220
204514.9013.14-1.76 212
204614.8613.14-1.72 205
204714.8213.14-1.68 197
204814.7913.13-1.65 189
204914.7613.13-1.63 182
205014.7513.13-1.61 174
205114.7413.13-1.60 166
205214.7413.14-1.60 158
205314.7413.14-1.60 150
205414.7513.14-1.61 141
205514.7613.14-1.62 133
205614.7813.14-1.64 124
205714.8113.14-1.66 115
205814.8313.14-1.69 105
205914.8613.15-1.71 95
206014.8913.15-1.74 85
206114.9213.15-1.77 75
206214.9613.15-1.80 64
206315.0013.16-1.84 53
206415.0413.16-1.88 42
206515.0813.16-1.92 30
206615.1313.16-1.96 18
206715.1713.17-2.01 5
206815.2113.17-2.04 ----
206915.2513.17-2.08 ----
207015.2913.18-2.11 ----
207115.3313.18-2.15 ----
207215.3613.18-2.18 ----
207315.4013.18-2.21 ----
207415.4313.18-2.24 ----
207515.4613.19-2.28 ----
207615.5013.19-2.31 ----
207715.5313.19-2.34 ----
207815.5713.19-2.38 ----
207915.6113.20-2.41 ----
208015.6413.20-2.45 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 14.11% 13.79% -0.31%
1.6%

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