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:
Increase the number of years used to calculate benefits for retirees and survivors (but not for disabled workers) from 35 to 38, phased in 2006-2010

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
200810.9812.781.81 371
200911.1112.771.66 383
201011.2212.791.57 396
201111.3712.841.47 406
201211.6012.871.27 414
201311.8512.901.05 419
201412.1112.910.81 423
201512.3612.930.57 425
201612.6412.950.31 425
201712.9312.970.04 423
201813.2112.99-0.23 419
201913.5113.00-0.50 414
202013.8113.02-0.79 407
202114.1113.04-1.07 399
202214.4013.06-1.34 390
202314.6913.07-1.61 379
202414.9713.09-1.88 367
202515.2513.11-2.14 354
202615.5213.12-2.40 340
202715.7813.14-2.64 325
202816.0013.16-2.85 309
202916.2013.17-3.04 293
203016.3913.18-3.21 276
203116.5613.19-3.37 259
203216.7113.20-3.50 240
203316.8213.21-3.61 222
203416.9113.22-3.69 203
203516.9813.22-3.76 184
203617.0413.23-3.81 164
203717.0813.23-3.85 144
203817.1013.24-3.86 124
203917.1113.24-3.87 104
204017.1113.24-3.87 83
204117.1213.24-3.87 62
204217.1213.24-3.88 40
204317.1213.25-3.88 19
204417.1313.25-3.88 ----
204517.1313.25-3.89 ----
204617.1513.25-3.90 ----
204717.1613.25-3.91 ----
204817.1813.25-3.92 ----
204917.2013.26-3.94 ----
205017.2213.26-3.96 ----
205117.2513.26-3.99 ----
205217.2913.26-4.03 ----
205317.3313.27-4.06 ----
205417.3713.27-4.10 ----
205517.4213.27-4.14 ----
205617.4713.28-4.19 ----
205717.5213.28-4.24 ----
205817.5713.28-4.29 ----
205917.6213.29-4.33 ----
206017.6713.29-4.38 ----
206117.7213.29-4.43 ----
206217.7813.30-4.48 ----
206317.8413.30-4.54 ----
206417.9013.30-4.59 ----
206517.9613.31-4.65 ----
206618.0213.31-4.70 ----
206718.0813.32-4.76 ----
206818.1313.32-4.81 ----
206918.1813.32-4.86 ----
207018.2313.33-4.90 ----
207118.2713.33-4.94 ----
207218.3213.33-4.99 ----
207318.3613.33-5.03 ----
207418.4013.34-5.07 ----
207518.4513.34-5.11 ----
207618.4913.34-5.15 ----
207718.5413.34-5.19 ----
207818.5813.35-5.23 ----
207918.6213.35-5.27 ----
208018.6713.35-5.32 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.5% 13.85% -1.63%
0.28%

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