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:
Beginning in 2009, make all earnings subject to the payroll tax and credit them for benefit purposes

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
20099.5212.743.23
369
6,9355,85918.3
20109.6012.763.16
397
7,2886,15518.4
20119.7412.773.03
424
7,6346,44918.4
20129.9312.802.86
448
7,9896,74618.4
201310.1612.822.66
468
8,3597,05518.5
201410.4112.842.43
485
8,7417,37318.6
201510.6612.862.19
499
9,1317,70118.6
201610.9312.881.95
511
9,5378,03918.6
201711.2012.901.70
521
9,9608,39018.7
201811.4612.921.46
529
10,3998,75918.7
201911.7312.941.21
535
10,8549,14218.7
202011.9912.950.96
539
11,3279,53918.7
202112.2512.970.72
542
11,8189,95218.7
202212.4912.990.50
544
12,32810,38118.8
202312.7313.000.28
546
12,85910,82718.8
202412.9513.020.07
546
13,41311,29318.8
202513.1713.04-0.13
545
13,99011,77718.8
202613.3813.05-0.32
543
14,59212,28418.8
202713.5713.07-0.51
540
15,21812,81018.8
202813.7613.08-0.68
537
15,87213,36018.8
202913.9413.09-0.84
532
16,55913,93718.8
203014.0913.10-0.99
528
17,27614,53918.8
203114.2213.11-1.11
523
18,02915,17218.8
203214.3413.12-1.21
518
18,81615,83318.8
203314.4313.13-1.30
514
19,64316,52818.8
203414.5013.14-1.36
509
20,51017,25718.9
203514.5513.14-1.41
504
21,41518,01718.9
203614.5913.15-1.44
500
22,35918,81018.9
203714.6213.15-1.46
496
23,34719,64018.9
203814.6313.16-1.47
492
24,38120,50918.9
203914.6313.16-1.47
488
25,46621,42018.9
204014.6113.16-1.45
485
26,60022,37318.9
204114.6013.16-1.43
482
27,78423,36818.9
204214.5813.16-1.42
479
29,02224,40818.9
204314.5613.16-1.40
476
30,31525,49418.9
204414.5413.17-1.38
473
31,66826,63018.9
204514.5313.17-1.36
470
33,07527,81218.9
204614.5213.17-1.35
467
34,54129,04318.9
204714.5113.17-1.34
464
36,06930,32718.9
204814.5113.17-1.34
461
37,66431,66618.9
204914.5113.17-1.34
458
39,32633,06218.9
205014.5213.18-1.34
455
41,05734,51419.0
205114.5313.18-1.35
451
42,86036,02819.0
205214.5413.18-1.36
447
44,74637,61219.0
205314.5613.18-1.38
443
46,71839,26719.0
205414.5813.19-1.40
439
48,77440,99319.0
205514.6113.19-1.42
435
50,91842,79319.0
205614.6413.19-1.45
430
53,15044,66619.0
205714.6713.19-1.48
425
55,48346,62519.0
205814.7013.20-1.50
420
57,92148,67019.0
205914.7313.20-1.53
414
60,47050,80919.0
206014.7613.20-1.55
409
63,12753,03919.0
206114.7813.20-1.58
403
65,89755,36319.0
206214.8113.21-1.60
397
68,79457,79419.0
206314.8413.21-1.63
391
71,81860,33119.0
206414.8613.21-1.65
384
74,97762,98119.0
206514.8913.21-1.68
378
78,27265,74619.1
206614.9213.22-1.71
371
81,70768,62619.1
206714.9513.22-1.73
364
85,29371,63519.1
206814.9813.22-1.76
356
89,04174,77819.1
206915.0113.22-1.79
349
92,94578,05219.1
207015.0513.23-1.82
341
97,00881,46019.1
207115.0813.23-1.85
333
101,24685,01419.1
207215.1213.23-1.89
324
105,68288,73419.1
207315.1513.23-1.92
316
110,30892,61319.1
207415.1913.23-1.95
307
115,13096,65619.1
207515.2213.24-1.99
297
120,162100,87519.1
207615.2613.24-2.02
288
125,403105,26819.1
207715.3013.24-2.06
278
130,872109,85319.1
207815.3413.24-2.09
268
136,565114,62519.1
207915.3813.25-2.13
257
142,506119,60419.1
208015.4213.25-2.17
246
148,698124,79419.2
208115.4613.25-2.21
235
155,163130,21219.2
208215.5013.25-2.24
223
161,905135,86219.2
208315.5413.26-2.28
212
168,939141,75619.2
208415.5813.26-2.32
200
176,285147,91219.2
208515.6213.26-2.35
187
183,968154,35019.2


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2008-2082 13.6% 13.74% 0.14%
1.84%

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