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 in 2006, make all earnings subject to the payroll tax and credit them for benefit purposes

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   OASDI taxable payroll
(in billions of dollars)
Calendar
year
Cost
rate
Income
rate
Annual
balance
With this
provision
Present
law
Percentage
increase
200511.1312.721.59
320
4,7304,7300.0
20069.3512.683.33
337
5,8614,98517.6
20079.2912.693.40
373
6,1775,24417.8
20089.3112.733.41
408
6,5005,51117.9
20099.4312.723.29
440
6,8285,78418.1
20109.5312.733.20
470
7,1666,06518.1
20119.6712.783.10
498
7,5156,35418.3
20129.8812.802.93
522
7,8706,64618.4
201310.1012.832.73
543
8,2336,94618.5
201410.3412.842.50
561
8,6077,25818.6
201510.5912.862.27
576
8,9947,58318.6
201610.8512.882.02
589
9,3927,91918.6
201711.1312.901.77
600
9,8078,26818.6
201811.4012.921.51
608
10,2368,63018.6
201911.6812.931.25
614
10,6829,00518.6
202011.9712.950.98
619
11,1419,39118.6
202112.2612.970.71
622
11,6199,79418.6
202212.5412.990.45
623
12,11210,20918.6
202312.8113.010.19
622
12,62410,64018.7
202413.0913.02-0.06
621
13,15211,08518.7
202513.3613.04-0.32
618
13,69911,54518.7
202613.6213.06-0.56
613
14,26812,02418.7
202713.8713.08-0.79
608
14,86712,52718.7
202814.0913.09-1.00
602
15,49213,05418.7
202914.2913.11-1.19
597
16,14013,59918.7
203014.4813.12-1.36
590
16,81414,16618.7
203114.6613.13-1.52
584
17,51814,75818.7
203214.8113.15-1.66
576
18,25815,38118.7
203314.9413.16-1.78
569
19,03416,03318.7
203415.0313.16-1.87
563
19,84316,71418.7
203515.1213.17-1.95
556
20,68017,41818.7
203615.1913.18-2.01
550
21,55418,15318.7
203715.2513.19-2.06
543
22,46918,92318.7
203815.2913.19-2.10
537
23,42619,72818.7
203915.3113.20-2.12
531
24,42520,56918.8
204015.3413.20-2.14
524
25,46421,44218.8
204115.3613.20-2.16
518
26,54622,35318.8
204215.3813.21-2.18
511
27,67523,30218.8
204315.4013.21-2.19
505
28,85324,29218.8
204415.4213.21-2.21
498
30,07725,32118.8
204515.4513.22-2.23
491
31,34326,38618.8
204615.4813.22-2.26
483
32,65727,49118.8
204715.5113.22-2.28
476
34,02728,64218.8
204815.5413.23-2.31
468
35,45329,84218.8
204915.5713.23-2.34
460
36,93331,08518.8
205015.6113.24-2.37
452
38,46632,37418.8
205115.6513.24-2.41
443
40,06633,71918.8
205215.6913.24-2.45
434
41,73335,12018.8
205315.7413.25-2.49
424
43,46936,57918.8
205415.7913.25-2.53
414
45,28138,10118.8
205515.8313.26-2.58
404
47,16239,68218.9
205615.8913.26-2.63
393
49,11641,32418.9
205715.9413.27-2.68
382
51,15443,03618.9
205816.0013.27-2.73
370
53,27544,81718.9
205916.0513.27-2.77
359
55,48146,67018.9
206016.1013.28-2.82
346
57,77748,60018.9
206116.1513.28-2.87
334
60,16550,60518.9
206216.2113.29-2.92
321
62,65852,69918.9
206316.2613.29-2.97
307
65,25954,88318.9
206416.3213.29-3.02
293
67,96557,15518.9
206516.3713.30-3.07
278
70,78159,52018.9
206616.4313.30-3.13
264
73,69261,96418.9
206716.4813.31-3.18
248
76,72564,51118.9
206816.5313.31-3.23
233
79,90867,18318.9
206916.5813.31-3.27
217
83,22869,97018.9
207016.6313.32-3.31
200
86,67972,86819.0
207116.6713.32-3.35
183
90,26975,88119.0
207216.7113.32-3.39
166
94,00379,01519.0
207316.7513.32-3.42
148
97,89682,28219.0
207416.7913.33-3.46
130
101,95085,68519.0
207516.8213.33-3.50
112
106,16489,22119.0
207616.8613.33-3.53
93
110,54892,90019.0
207716.9013.33-3.57
73
115,10996,72719.0
207816.9413.34-3.61
54
119,858100,71119.0
207916.9813.34-3.64
33
124,802104,85919.0
208017.0213.34-3.68
13
129,946109,17419.0


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2005-2079 13.8% 13.69% -0.09%
1.82%

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