Detailed Single Year Tables

Level of OASDI Contribution and Benefit Base	Description of Proposed Provision: Beginning in 2009, make all earnings subject to the payroll tax (but retain the current-law taxable maximum for benefit calculations)

Financial Estimates for the OASDI Trust Fund Program
Calendar year	Cost rate	Income rate	Annual balance	Trust fund ratio as of January 1	With this provision	Present law	Percentage increase
	Percentage of taxable payroll			Trust fund ratio as of January 1	OASDI taxable payroll (in billions of dollars)
2008	11.20	12.77	1.57	359	5,567	5,567	0.0
2009	9.52	12.74	3.23	369	6,935	5,859	18.3
2010	9.60	12.76	3.16	397	7,288	6,155	18.4
2011	9.74	12.77	3.03	424	7,634	6,449	18.4
2012	9.93	12.80	2.86	448	7,989	6,746	18.4
2013	10.15	12.82	2.67	468	8,359	7,055	18.5
2014	10.39	12.84	2.45	485	8,741	7,373	18.6
2015	10.64	12.86	2.21	500	9,131	7,701	18.6
2016	10.89	12.87	1.98	513	9,537	8,039	18.6
2017	11.15	12.89	1.74	523	9,960	8,390	18.7
2018	11.40	12.91	1.51	532	10,399	8,759	18.7
2019	11.65	12.93	1.27	539	10,854	9,142	18.7
2020	11.90	12.94	1.04	545	11,327	9,539	18.7
2021	12.14	12.96	0.82	549	11,818	9,952	18.7
2022	12.37	12.97	0.61	553	12,328	10,381	18.8
2023	12.59	12.99	0.40	556	12,859	10,827	18.8
2024	12.79	13.00	0.21	557	13,413	11,293	18.8
2025	12.99	13.01	0.02	558	13,990	11,777	18.8
2026	13.18	13.03	-0.15	558	14,592	12,284	18.8
2027	13.36	13.04	-0.32	557	15,218	12,810	18.8
2028	13.52	13.05	-0.47	556	15,872	13,360	18.8
2029	13.68	13.06	-0.62	554	16,559	13,937	18.8
2030	13.81	13.07	-0.74	552	17,276	14,539	18.8
2031	13.92	13.08	-0.84	549	18,029	15,172	18.8
2032	14.02	13.08	-0.93	547	18,816	15,833	18.8
2033	14.09	13.09	-1.00	545	19,643	16,528	18.8
2034	14.14	13.09	-1.04	543	20,510	17,257	18.9
2035	14.17	13.10	-1.07	542	21,415	18,017	18.9
2036	14.19	13.10	-1.09	540	22,359	18,810	18.9
2037	14.20	13.10	-1.10	539	23,347	19,640	18.9
2038	14.19	13.10	-1.09	539	24,381	20,509	18.9
2039	14.17	13.10	-1.07	539	25,466	21,420	18.9
2040	14.14	13.10	-1.04	539	26,600	22,373	18.9
2041	14.11	13.10	-1.01	540	27,784	23,368	18.9
2042	14.08	13.10	-0.97	541	29,022	24,408	18.9
2043	14.04	13.10	-0.94	543	30,315	25,494	18.9
2044	14.01	13.10	-0.91	544	31,668	26,630	18.9
2045	13.98	13.10	-0.88	546	33,075	27,812	18.9
2046	13.95	13.10	-0.85	547	34,541	29,043	18.9
2047	13.93	13.10	-0.83	549	36,069	30,327	18.9
2048	13.91	13.10	-0.82	551	37,664	31,666	18.9
2049	13.90	13.10	-0.80	553	39,326	33,062	18.9
2050	13.89	13.10	-0.79	555	41,057	34,514	19.0
2051	13.89	13.10	-0.79	557	42,860	36,028	19.0
2052	13.89	13.10	-0.79	558	44,746	37,612	19.0
2053	13.90	13.10	-0.80	560	46,718	39,267	19.0
2054	13.91	13.10	-0.81	561	48,774	40,993	19.0
2055	13.92	13.10	-0.82	562	50,918	42,793	19.0
2056	13.94	13.10	-0.84	563	53,150	44,666	19.0
2057	13.96	13.10	-0.86	564	55,483	46,625	19.0
2058	13.98	13.11	-0.88	564	57,921	48,670	19.0
2059	14.00	13.11	-0.89	564	60,470	50,809	19.0
2060	14.02	13.11	-0.91	565	63,127	53,039	19.0
2061	14.04	13.11	-0.93	565	65,897	55,363	19.0
2062	14.06	13.11	-0.95	565	68,794	57,794	19.0
2063	14.08	13.11	-0.97	565	71,818	60,331	19.0
2064	14.10	13.12	-0.99	565	74,977	62,981	19.0
2065	14.13	13.12	-1.01	564	78,272	65,746	19.1
2066	14.15	13.12	-1.04	564	81,707	68,626	19.1
2067	14.18	13.12	-1.06	563	85,293	71,635	19.1
2068	14.21	13.12	-1.08	562	89,041	74,778	19.1
2069	14.23	13.12	-1.11	561	92,945	78,052	19.1
2070	14.26	13.13	-1.14	559	97,008	81,460	19.1
2071	14.30	13.13	-1.17	558	101,246	85,014	19.1
2072	14.33	13.13	-1.20	556	105,682	88,734	19.1
2073	14.36	13.13	-1.23	554	110,308	92,613	19.1
2074	14.39	13.13	-1.26	551	115,130	96,656	19.1
2075	14.42	13.14	-1.29	549	120,162	100,875	19.1
2076	14.46	13.14	-1.32	546	125,403	105,268	19.1
2077	14.49	13.14	-1.35	543	130,872	109,853	19.1
2078	14.53	13.14	-1.39	540	136,565	114,625	19.1
2079	14.57	13.14	-1.42	537	142,506	119,604	19.1
2080	14.61	13.15	-1.46	533	148,698	124,794	19.2
2081	14.64	13.15	-1.50	529	155,163	130,212	19.2
2082	14.68	13.15	-1.53	525	161,905	135,862	19.2
2083	14.72	13.15	-1.57	520	168,939	141,756	19.2
2084	14.76	13.16	-1.60	515	176,285	147,912	19.2
2085	14.79	13.16	-1.64	510	183,968	154,350	19.2

Summarized Rates
	Years	Cost rate	Income rate	Actuarial balance		Change in actuarial balance
	2008-2082	13.2%	13.69%	0.5%		2.19%


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified August 11, 2008

Detailed Single Year Tables

Description of Proposed Provision: Beginning in 2009, make all earnings subject to the payroll tax (but retain the current-law taxable maximum for benefit calculations)

Description of Proposed Provision:
Beginning in 2009, make all earnings subject to the payroll tax (but retain the current-law taxable maximum for benefit calculations)