Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
Cover newly hired State and local government employees beginning in 2009

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
200811.2012.771.57
359
5,5675,5670.0
200911.2412.811.57
369
5,8725,8590.2
201011.3112.821.51
379
6,1866,1550.5
201111.4412.841.39
387
6,4986,4490.8
201211.6512.861.22
393
6,8136,7461.0
201311.8912.901.01
397
7,1397,0551.2
201412.1512.910.76
398
7,4747,3731.4
201512.4312.930.51
398
7,8207,7011.5
201612.7112.950.24
396
8,1768,0391.7
201713.0012.98-0.03
392
8,5458,3901.9
201813.2812.99-0.28
387
8,9338,7592.0
201913.5613.01-0.55
381
9,3359,1422.1
202013.8413.03-0.81
374
9,7529,5392.2
202114.1013.05-1.05
365
10,1869,9522.3
202214.3513.06-1.28
356
10,63610,3812.5
202314.5913.08-1.51
346
11,10310,8272.6
202414.8213.10-1.73
335
11,59311,2932.7
202515.0413.11-1.93
323
12,10111,7772.8
202615.2513.12-2.12
311
12,63312,2842.8
202715.4413.14-2.31
297
13,18612,8102.9
202815.6313.15-2.48
283
13,76413,3603.0
202915.8013.16-2.64
268
14,37113,9373.1
203015.9413.17-2.77
253
15,00514,5393.2
203116.0713.18-2.89
237
15,67115,1723.3
203216.1713.19-2.98
221
16,36915,8333.4
203316.2413.19-3.05
204
17,10116,5283.5
203416.3013.20-3.10
188
17,87017,2573.6
203516.3313.20-3.13
171
18,67218,0173.6
203616.3513.21-3.15
154
19,51018,8103.7
203716.3613.21-3.15
137
20,38719,6403.8
203816.3513.21-3.14
119
21,30620,5093.9
203916.3313.21-3.12
102
22,26021,4203.9
204016.3113.21-3.10
84
23,25822,3734.0
204116.2813.21-3.07
67
24,29923,3684.0
204216.2513.21-3.04
49
25,38924,4084.0
204316.2213.21-3.01
31
26,52725,4944.1
204416.2013.21-2.99
13
27,70926,6304.1
204516.1813.21-2.97
----
28,93827,8124.1
204616.1713.21-2.96
----
30,21929,0434.0
204716.1613.21-2.96
----
31,55430,3274.0
204816.1613.21-2.95
----
32,94831,6664.0
204916.1613.21-2.95
----
34,40033,0624.0
205016.1713.21-2.96
----
35,91134,5144.0
205116.1913.21-2.98
----
37,48536,0284.0
205216.2113.21-3.00
----
39,13337,6124.0
205316.2413.22-3.02
----
40,85439,2674.0
205416.2713.22-3.05
----
42,65040,9934.0
205516.3113.22-3.08
----
44,52242,7934.0
205616.3513.22-3.12
----
46,47144,6664.0
205716.3913.23-3.16
----
48,50746,6254.0
205816.4313.23-3.20
----
50,63548,6704.0
205916.4713.23-3.23
----
52,85950,8094.0
206016.5113.23-3.27
----
55,17853,0394.0
206116.5513.24-3.31
----
57,59655,3634.0
206216.5913.24-3.35
----
60,12457,7944.0
206316.6213.24-3.38
----
62,76260,3314.0
206416.6613.25-3.42
----
65,51962,9814.0
206516.7013.25-3.45
----
68,39465,7464.0
206616.7513.25-3.50
----
71,39068,6264.0
206716.7913.25-3.54
----
74,51871,6354.0
206816.8313.26-3.58
----
77,78774,7784.0
206916.8713.26-3.61
----
81,19278,0524.0
207016.9213.26-3.66
----
84,73681,4604.0
207116.9713.26-3.70
----
88,43285,0144.0
207217.0113.27-3.74
----
92,30088,7344.0
207317.0613.27-3.79
----
96,33392,6134.0
207417.1013.27-3.83
----
100,53896,6564.0
207517.1513.27-3.88
----
104,925100,8754.0
207617.2013.28-3.92
----
109,494105,2684.0
207717.2513.28-3.97
----
114,261109,8534.0
207817.3013.28-4.01
----
119,224114,6254.0
207917.3513.29-4.06
----
124,401119,6044.0
208017.3913.29-4.11
----
129,797124,7944.0
208117.4413.29-4.15
----
135,431130,2124.0
208217.4913.29-4.20
----
141,306135,8624.0
208317.5413.30-4.24
----
147,435141,7564.0
208417.5913.30-4.29
----
153,836147,9124.0
208517.6313.30-4.33
----
160,530154,3504.0


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2008-2082 15.38% 13.9% -1.48%
0.22%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified August 11, 2008