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:
Raise payroll tax rates (for employees and employers combined) by 2.1 percentage points in 2020 (to 14.5% combined) and by an additional 2.1 percentage points in 2050 (to 16.6% combined)

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
200710.9512.741.79 355
200810.9912.781.80 370
200911.1312.771.65 383
201011.2512.791.54 394
201111.4212.841.42 404
201211.6712.871.20 410
201311.9312.900.97 415
201412.2112.920.71 417
201512.4912.940.45 418
201612.7912.960.17 416
201713.0912.98-0.12 412
201813.4013.00-0.40 407
201913.7113.01-0.69 401
202014.0313.03-1.00 393
202114.3415.150.81 383
202214.6515.170.52 385
202314.9515.190.24 387
202415.2515.21-0.04 387
202515.5415.22-0.32 386
202615.8315.24-0.59 383
202716.0915.26-0.84 379
202816.3315.27-1.06 374
202916.5415.29-1.26 369
203016.7415.30-1.44 363
203116.9215.31-1.61 357
203217.0715.32-1.75 350
203317.2015.33-1.87 343
203417.2915.34-1.95 336
203517.3715.34-2.02 328
203617.4315.35-2.08 321
203717.4715.35-2.12 313
203817.5015.36-2.14 306
203917.5115.36-2.15 298
204017.5115.36-2.15 290
204117.5215.36-2.16 283
204217.5315.37-2.16 275
204317.5315.37-2.16 267
204417.5415.37-2.17 259
204517.5415.37-2.17 250
204617.5615.37-2.19 242
204717.5715.37-2.20 233
204817.5915.38-2.22 224
204917.6115.38-2.23 215
205017.6415.38-2.26 206
205117.6717.48-0.19 196
205217.7117.49-0.22 197
205317.7517.49-0.26 199
205417.7917.49-0.30 200
205517.8317.50-0.34 201
205617.8917.50-0.39 202
205717.9417.50-0.44 203
205817.9917.51-0.49 203
205918.0417.51-0.53 203
206018.1017.51-0.58 203
206118.1517.52-0.63 202
206218.2117.52-0.69 202
206318.2717.52-0.74 200
206418.3317.53-0.80 199
206518.3917.53-0.86 197
206618.4517.54-0.91 195
206718.5117.54-0.97 193
206818.5617.54-1.02 191
206918.6217.55-1.07 188
207018.6717.55-1.11 185
207118.7117.55-1.16 181
207218.7617.56-1.20 178
207318.8017.56-1.24 174
207418.8517.56-1.28 170
207518.8917.56-1.33 165
207618.9317.57-1.37 161
207718.9817.57-1.41 156
207819.0217.57-1.45 151
207919.0717.57-1.49 145
208019.1217.58-1.54 140


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.79% 15.84% 0.05%
1.98%

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