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:
Determine the level of the contribution and benefit base such that 90 percent of the earnings would be subject to the payroll tax (phased in 2009-2018). All earnings subject to the payroll tax would be used in determining benefits.

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
200911.1712.801.63
369
5,9075,8590.8
201011.1812.821.64
379
6,2586,1551.7
201111.2612.831.58
389
6,6076,4492.4
201211.3812.851.47
397
6,9696,7463.3
201311.5512.881.33
402
7,3507,0554.2
201411.7312.891.16
407
7,7457,3735.1
201511.9212.910.99
410
8,1527,7015.9
201612.1112.930.82
412
8,5828,0396.8
201712.3112.950.64
412
9,0308,3907.6
201812.4912.960.47
412
9,4998,7598.4
201912.7712.980.21
411
9,9159,1428.5
202013.0513.00-0.05
409
10,3479,5398.5
202113.3213.01-0.30
406
10,7969,9528.5
202213.5713.03-0.54
401
11,26210,3818.5
202313.8113.05-0.77
396
11,74710,8278.5
202414.0513.06-0.99
389
12,25411,2938.5
202514.2713.08-1.20
381
12,78011,7778.5
202614.4913.09-1.39
373
13,33112,2848.5
202714.6913.11-1.58
364
13,90312,8108.5
202814.8813.12-1.76
353
14,50113,3608.5
202915.0613.13-1.93
342
15,12813,9378.6
203015.2113.14-2.07
331
15,78414,5398.6
203115.3513.15-2.19
319
16,47215,1728.6
203215.4613.16-2.30
307
17,19115,8338.6
203315.5513.17-2.38
295
17,94816,5288.6
203415.6113.18-2.44
282
18,74017,2578.6
203515.6613.18-2.48
270
19,56718,0178.6
203615.6913.19-2.51
257
20,42918,8108.6
203715.7113.19-2.52
244
21,33219,6408.6
203815.7213.19-2.53
232
22,27820,5098.6
203915.7013.19-2.51
219
23,26921,4208.6
204015.6813.19-2.49
206
24,30622,3738.6
204115.6613.19-2.46
193
25,38823,3688.6
204215.6313.19-2.43
181
26,51924,4088.7
204315.6013.20-2.41
168
27,70125,4948.7
204415.5713.20-2.38
155
28,93726,6308.7
204515.5513.20-2.36
142
30,22427,8128.7
204615.5413.20-2.34
129
31,56429,0438.7
204715.5213.20-2.33
116
32,96030,3278.7
204815.5113.20-2.32
102
34,41831,6668.7
204915.5113.20-2.31
89
35,93833,0628.7
205015.5113.20-2.31
75
37,52034,5148.7
205115.5213.20-2.32
62
39,16736,0288.7
205215.5313.21-2.33
48
40,89237,6128.7
205315.5513.21-2.34
33
42,69439,2678.7
205415.5713.21-2.36
19
44,57340,9938.7
205515.6013.21-2.39
4
46,53442,7938.7
205615.6313.22-2.41
----
48,57444,6668.7
205715.6613.22-2.44
----
50,70746,6258.8
205815.6913.22-2.47
----
52,93548,6708.8
205915.7213.22-2.50
----
55,26650,8098.8
206015.7513.23-2.52
----
57,69453,0398.8
206115.7813.23-2.55
----
60,22755,3638.8
206215.8113.23-2.58
----
62,87657,7948.8
206315.8413.24-2.60
----
65,64060,3318.8
206415.8713.24-2.63
----
68,52862,9818.8
206515.9013.24-2.66
----
71,54165,7468.8
206615.9313.24-2.69
----
74,68168,6268.8
206715.9613.25-2.72
----
77,96071,6358.8
206816.0013.25-2.75
----
81,38674,7788.8
206916.0313.25-2.78
----
84,95678,0528.8
207016.0713.25-2.81
----
88,67181,4608.9
207116.1113.26-2.85
----
92,54685,0148.9
207216.1413.26-2.88
----
96,60288,7348.9
207316.1813.26-2.92
----
100,83292,6138.9
207416.2213.26-2.96
----
105,24096,6568.9
207516.2613.27-2.99
----
109,842100,8758.9
207616.3013.27-3.03
----
114,634105,2688.9
207716.3413.27-3.07
----
119,635109,8538.9
207816.3813.27-3.11
----
124,841114,6258.9
207916.4313.28-3.15
----
130,273119,6048.9
208016.4713.28-3.19
----
135,935124,7948.9
208116.5113.28-3.23
----
141,847130,2128.9
208216.5613.28-3.27
----
148,012135,8628.9
208316.6013.29-3.31
----
154,444141,7569.0
208416.6413.29-3.35
----
161,162147,9129.0
208516.6813.29-3.39
----
168,188154,3509.0


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2008-2082 14.72% 13.85% -0.87%
0.83%

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