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:
Make 90% of the earnings subject to the payroll tax (phased in 2010-2019), but retain the current-law taxable maximum for benefit purposes. This estimate considers all self-employed earnings in computing the percentage of earnings subject to the payroll tax.

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
 
200912.3512.830.48 354
201012.5013.000.51 360
201112.3713.150.78 368
201212.2413.261.02 372
201312.3813.401.03 374
201412.6213.520.90 374
201512.8813.640.76 374
201613.1813.740.56 373
201713.4913.840.35 371
201813.8313.940.11 368
201914.1614.03-0.13 363
202014.5014.05-0.44 358
202114.8014.07-0.73 351
202215.0914.09-1.00 344
202315.3614.11-1.25 336
202415.6214.13-1.49 327
202515.8514.14-1.71 318
202616.0714.16-1.91 307
202716.2714.17-2.10 296
202816.4614.19-2.27 284
202916.6114.20-2.41 272
203016.7514.21-2.54 259
203116.8614.22-2.64 246
203216.9514.23-2.72 233
203317.0214.24-2.78 219
203417.0614.25-2.81 205
203517.0814.25-2.83 191
203617.1014.26-2.84 177
203717.0914.26-2.83 163
203817.0614.26-2.80 149
203917.0214.26-2.76 135
204016.9714.26-2.71 121
204116.9214.26-2.65 108
204216.8614.26-2.60 94
204316.8114.26-2.55 80
204416.7614.26-2.50 66
204516.7214.26-2.46 52
204616.6914.26-2.42 39
204716.6614.26-2.40 25
204816.6314.27-2.36 11
204916.6014.27-2.33 ----
205016.5814.27-2.31 ----
205116.5614.27-2.29 ----
205216.5614.27-2.29 ----
205316.5614.27-2.29 ----
205416.5714.27-2.29 ----
205516.5814.28-2.30 ----
205616.6014.28-2.32 ----
205716.6214.28-2.34 ----
205816.6414.28-2.36 ----
205916.6714.29-2.38 ----
206016.6914.29-2.40 ----
206116.7114.29-2.42 ----
206216.7314.30-2.44 ----
206316.7614.30-2.46 ----
206416.7814.30-2.48 ----
206516.8214.30-2.51 ----
206616.8514.31-2.54 ----
206716.8914.31-2.57 ----
206816.9214.31-2.61 ----
206916.9614.32-2.65 ----
207017.0014.32-2.68 ----
207117.0514.32-2.72 ----
207217.0914.33-2.76 ----
207317.1414.33-2.80 ----
207417.1814.34-2.85 ----
207517.2314.34-2.89 ----
207617.2814.34-2.93 ----
207717.3214.35-2.98 ----
207817.3714.35-3.03 ----
207917.4314.35-3.07 ----
208017.4814.36-3.12 ----
208117.5314.36-3.17 ----
208217.5814.37-3.22 ----
208317.6414.37-3.27 ----
208417.6914.37-3.32 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2009 Trustees Report
2009-2083 16.00% 14.94% -1.06%
0.94%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified August 31, 2009