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:
Beginning December 2006, use the superlative (or chained) CPI for COLAs, estimated to reduce the COLA by 0.22 percentage point

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
200611.0012.731.73 337
200710.9312.741.82 356
200810.9512.781.84 372
200911.0612.771.71 385
201011.1712.791.62 398
201111.3212.841.52 409
201211.5512.871.32 417
201311.7912.901.11 423
201412.0512.910.86 427
201512.3112.930.62 429
201612.5912.950.36 429
201712.8812.970.09 427
201813.1712.98-0.19 424
201913.4613.00-0.46 419
202013.7713.02-0.75 413
202114.0713.04-1.03 405
202214.3613.06-1.30 396
202314.6513.07-1.57 385
202414.9313.09-1.84 374
202515.2113.11-2.10 361
202615.4813.12-2.36 347
202715.7313.14-2.59 332
202815.9613.15-2.80 317
202916.1513.17-2.99 301
203016.3413.18-3.16 284
203116.5113.19-3.31 267
203216.6513.20-3.45 249
203316.7613.21-3.55 231
203416.8513.22-3.63 212
203516.9213.22-3.70 193
203616.9713.23-3.74 174
203717.0113.23-3.78 155
203817.0313.23-3.79 135
203917.0313.24-3.79 115
204017.0313.24-3.80 95
204117.0413.24-3.80 74
204217.0413.24-3.80 53
204317.0413.24-3.80 32
204417.0413.24-3.80 11
204517.0513.24-3.81 ----
204617.0613.25-3.82 ----
204717.0813.25-3.83 ----
204817.0913.25-3.84 ----
204917.1113.25-3.86 ----
205017.1413.25-3.88 ----
205117.1713.26-3.91 ----
205217.2113.26-3.95 ----
205317.2513.26-3.98 ----
205417.2913.27-4.02 ----
205517.3313.27-4.06 ----
205617.3813.27-4.11 ----
205717.4313.28-4.16 ----
205817.4813.28-4.20 ----
205917.5313.28-4.25 ----
206017.5813.29-4.30 ----
206117.6413.29-4.34 ----
206217.6913.29-4.40 ----
206317.7513.30-4.45 ----
206417.8113.30-4.51 ----
206517.8613.30-4.56 ----
206617.9213.31-4.61 ----
206717.9813.31-4.66 ----
206818.0313.32-4.71 ----
206918.0813.32-4.76 ----
207018.1213.32-4.80 ----
207118.1713.32-4.84 ----
207218.2113.33-4.88 ----
207318.2513.33-4.92 ----
207418.2913.33-4.96 ----
207518.3313.33-5.00 ----
207618.3813.34-5.04 ----
207718.4213.34-5.08 ----
207818.4613.34-5.12 ----
207918.5013.34-5.16 ----
208018.5513.35-5.20 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.43% 13.85% -1.57%
0.34%

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