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 2.0 percentage points in 2006 and later

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
200611.0014.733.73 337
200710.9414.743.80 372
200810.9814.783.80 405
200911.1214.773.65 435
201011.2514.793.55 463
201111.4214.843.43 490
201211.6614.873.21 512
201311.9314.902.98 532
201412.2114.922.71 548
201512.4814.942.45 563
201612.7814.962.18 575
201713.0914.981.89 585
201813.3915.001.60 593
201913.7015.011.31 599
202014.0215.031.01 603
202114.3415.050.71 606
202214.6515.070.42 607
202314.9515.090.14 607
202415.2515.11-0.14 606
202515.5415.12-0.42 603
202615.8315.14-0.69 599
202716.0915.16-0.94 595
202816.3315.17-1.16 590
202916.5415.19-1.36 585
203016.7415.20-1.54 580
203116.9215.21-1.71 574
203217.0715.22-1.85 568
203317.2015.23-1.97 562
203417.2915.24-2.05 556
203517.3715.24-2.12 551
203617.4315.25-2.18 545
203717.4715.25-2.22 540
203817.5015.26-2.24 535
203917.5115.26-2.25 531
204017.5115.26-2.25 526
204117.5215.26-2.26 521
204217.5315.27-2.26 517
204317.5315.27-2.26 512
204417.5415.27-2.27 507
204517.5415.27-2.27 502
204617.5615.27-2.29 497
204717.5715.27-2.30 491
204817.5915.28-2.32 486
204917.6115.28-2.33 480
205017.6415.28-2.36 474
205117.6715.28-2.39 468
205217.7115.29-2.42 462
205317.7515.29-2.46 455
205417.7915.29-2.50 447
205517.8415.30-2.54 440
205617.8915.30-2.59 431
205717.9415.30-2.64 423
205818.0015.31-2.69 414
205918.0515.31-2.74 405
206018.1015.31-2.79 396
206118.1515.32-2.84 386
206218.2115.32-2.89 376
206318.2715.32-2.95 365
206418.3315.33-3.01 354
206518.3915.33-3.06 343
206618.4515.34-3.12 331
206718.5115.34-3.17 319
206818.5715.34-3.23 306
206918.6215.35-3.27 293
207018.6715.35-3.32 280
207118.7215.35-3.36 266
207218.7615.36-3.41 252
207318.8115.36-3.45 238
207418.8515.36-3.49 223
207518.8915.36-3.53 208
207618.9415.37-3.57 193
207718.9815.37-3.61 177
207819.0315.37-3.66 160
207919.0715.37-3.70 144
208019.1215.38-3.74 127


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
2005-2079 15.79% 15.82% 0.04%
1.96%

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