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 (but retain the current-law taxable maximum for benefit calculations)

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
20089.3212.733.41
408
6,5005,51117.9
20099.4212.713.29
440
6,8285,78418.1
20109.5212.733.21
470
7,1666,06518.1
20119.6612.773.12
499
7,5156,35418.3
20129.8512.802.95
523
7,8706,64618.4
201310.0712.822.76
545
8,2336,94618.5
201410.3012.842.54
564
8,6077,25818.6
201510.5312.852.32
581
8,9947,58318.6
201610.7812.872.09
595
9,3927,91918.6
201711.0412.891.85
607
9,8078,26818.6
201811.3012.901.61
617
10,2368,63018.6
201911.5612.921.36
625
10,6829,00518.6
202011.8312.931.11
631
11,1419,39118.6
202112.0912.950.86
635
11,6199,79418.6
202212.3512.970.61
639
12,11210,20918.6
202312.6012.980.38
640
12,62410,64018.7
202412.8512.990.14
641
13,15211,08518.7
202513.1013.01-0.09
640
13,69911,54518.7
202613.3413.02-0.32
638
14,26812,02418.7
202713.5713.04-0.53
636
14,86712,52718.7
202813.7613.05-0.71
633
15,49213,05418.7
202913.9413.06-0.88
630
16,14013,59918.7
203014.1113.07-1.03
626
16,81414,16618.7
203114.2613.08-1.17
623
17,51814,75818.7
203214.3913.09-1.30
619
18,25815,38118.7
203314.4913.10-1.39
615
19,03416,03318.7
203414.5713.11-1.46
612
19,84316,71418.7
203514.6313.11-1.52
609
20,68017,41818.7
203614.6813.12-1.57
606
21,55418,15318.7
203714.7213.12-1.60
603
22,46918,92318.7
203814.7413.12-1.62
601
23,42619,72818.7
203914.7513.12-1.62
599
24,42520,56918.8
204014.7513.13-1.63
598
25,46421,44218.8
204114.7613.13-1.63
596
26,54622,35318.8
204214.7613.13-1.63
594
27,67523,30218.8
204314.7613.13-1.63
592
28,85324,29218.8
204414.7713.13-1.64
590
30,07725,32118.8
204514.7713.13-1.64
588
31,34326,38618.8
204614.7813.13-1.65
587
32,65727,49118.8
204714.8013.14-1.66
584
34,02728,64218.8
204814.8113.14-1.67
582
35,45329,84218.8
204914.8313.14-1.69
580
36,93331,08518.8
205014.8513.14-1.71
577
38,46632,37418.8
205114.8813.14-1.73
574
40,06633,71918.8
205214.9113.15-1.76
571
41,73335,12018.8
205314.9413.15-1.79
568
43,46936,57918.8
205414.9713.15-1.82
564
45,28138,10118.8
205515.0113.15-1.86
559
47,16239,68218.9
205615.0613.16-1.90
555
49,11641,32418.9
205715.1013.16-1.94
550
51,15443,03618.9
205815.1413.16-1.98
545
53,27544,81718.9
205915.1913.17-2.02
539
55,48146,67018.9
206015.2313.17-2.06
534
57,77748,60018.9
206115.2713.17-2.10
528
60,16550,60518.9
206215.3213.17-2.15
521
62,65852,69918.9
206315.3713.18-2.19
514
65,25954,88318.9
206415.4213.18-2.24
507
67,96557,15518.9
206515.4713.18-2.29
500
70,78159,52018.9
206615.5213.19-2.33
492
73,69261,96418.9
206715.5713.19-2.38
484
76,72564,51118.9
206815.6213.19-2.42
475
79,90867,18318.9
206915.6613.20-2.46
466
83,22869,97018.9
207015.7013.20-2.50
457
86,67972,86819.0
207115.7413.20-2.54
448
90,26975,88119.0
207215.7813.20-2.57
438
94,00379,01519.0
207315.8113.21-2.61
429
97,89682,28219.0
207415.8513.21-2.64
418
101,95085,68519.0
207515.8813.21-2.67
408
106,16489,22119.0
207615.9213.21-2.71
397
110,54892,90019.0
207715.9613.21-2.74
386
115,10996,72719.0
207815.9913.22-2.78
375
119,858100,71119.0
207916.0313.22-2.81
363
124,802104,85919.0
208016.0713.22-2.85
351
129,946109,17419.0


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2005-2079 13.35% 13.64% 0.28%
2.21%

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