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:
Make 90 percent of the earnings subject to the payroll tax (phased in 2008-2017), but retain the current-law taxable maximum for benefit purposes. This estimate considers all self-employed earnings in computing the percentage of earnings subject to the payroll tax.

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
200611.0012.731.73
337
4,9854,9850.0
200710.9512.741.79
355
5,2445,2440.0
200810.8512.781.93
370
5,5795,5111.2
200910.8712.761.89
384
5,9205,7842.4
201010.8912.781.89
398
6,2696,0653.4
201110.9512.831.87
411
6,6266,3544.3
201211.1012.851.75
422
6,9876,6465.1
201311.2712.881.61
431
7,3556,9465.9
201411.4612.891.43
439
7,7367,2586.6
201511.6412.901.26
446
8,1337,5837.3
201611.8512.921.07
451
8,5477,9197.9
201712.0712.930.86
454
8,9708,2688.5
201812.3412.950.60
456
9,3678,6308.5
201912.6212.970.34
457
9,7789,0058.6
202012.9212.980.07
456
10,1999,3918.6
202113.2113.00-0.21
453
10,6379,7948.6
202213.4913.02-0.47
449
11,08810,2098.6
202313.7713.03-0.74
443
11,55410,6408.6
202414.0413.05-0.99
437
12,04011,0858.6
202514.3113.07-1.24
428
12,54611,5458.7
202614.5713.08-1.48
419
13,07112,0248.7
202714.8113.10-1.71
409
13,62112,5278.7
202815.0313.11-1.92
398
14,19113,0548.7
202915.2213.12-2.10
387
14,78113,5998.7
203015.4013.14-2.27
375
15,40014,1668.7
203115.5613.15-2.42
363
16,04814,7588.7
203215.7113.16-2.55
350
16,72415,3818.7
203315.8313.17-2.66
337
17,42516,0338.7
203415.9213.17-2.74
324
18,16416,7148.7
203515.9813.18-2.80
311
18,93617,4188.7
203616.0313.18-2.85
297
19,73818,1538.7
203716.0713.19-2.89
283
20,57718,9238.7
203816.1013.19-2.91
270
21,44419,7288.7
203916.1113.19-2.92
256
22,36120,5698.7
204016.1113.19-2.92
242
23,31621,4428.7
204116.1113.19-2.92
227
24,31122,3538.8
204216.1213.20-2.92
213
25,34323,3028.8
204316.1313.20-2.93
198
26,41224,2928.7
204416.1313.20-2.93
183
27,53225,3218.7
204516.1413.20-2.94
168
28,69826,3868.8
204616.1413.20-2.94
153
29,90627,4918.8
204716.1613.20-2.95
137
31,16128,6428.8
204816.1713.21-2.97
121
32,46429,8428.8
204916.1913.21-2.99
105
33,81831,0858.8
205016.2113.21-3.00
88
35,23032,3748.8
205116.2413.21-3.03
71
36,69933,7198.8
205216.2813.21-3.06
53
38,22135,1208.8
205316.3213.22-3.10
36
39,80236,5798.8
205416.3613.22-3.14
17
41,45538,1018.8
205516.4013.22-3.18
----
43,18039,6828.8
205616.4413.23-3.22
----
44,97141,3248.8
205716.4913.23-3.26
----
46,83443,0368.8
205816.5413.23-3.31
----
48,76844,8178.8
205916.5913.24-3.36
----
50,78046,6708.8
206016.6413.24-3.40
----
52,88448,6008.8
206116.6913.24-3.45
----
55,06750,6058.8
206216.7413.25-3.49
----
57,34752,6998.8
206316.8013.25-3.55
----
59,71654,8838.8
206416.8613.25-3.60
----
62,18557,1558.8
206516.9113.26-3.65
----
64,76059,5208.8
206616.9613.26-3.70
----
67,42161,9648.8
206717.0213.26-3.76
----
70,19264,5118.8
206817.0713.27-3.80
----
73,09767,1838.8
206917.1213.27-3.85
----
76,12969,9708.8
207017.1613.27-3.89
----
79,28472,8688.8
207117.2113.28-3.93
----
82,56675,8818.8
207217.2513.28-3.97
----
85,98079,0158.8
207317.2913.28-4.01
----
89,54182,2828.8
207417.3313.28-4.04
----
93,24585,6858.8
207517.3713.29-4.08
----
97,09589,2218.8
207617.4113.29-4.12
----
101,10392,9008.8
207717.4513.29-4.16
----
105,27496,7278.8
207817.4913.29-4.19
----
109,615100,7118.8
207917.5313.30-4.23
----
114,136104,8598.8
208017.5713.30-4.27
----
118,841109,1748.9


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2005-2079 14.69% 13.76% -0.92%
1%

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