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 2010, make all earnings subject to the OASDI payroll tax and give benefit credit using an PIA formula that is extended to provide less credit for those with AIMEs higher than the current-law maximum AIME level. The high end of the benefit formula, applied to 2009, would be: 15 percent of AIME between $4,482 and $8,900 ($106,800 divided by 12), plus 3 percent of AIME over $8,900.

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
201012.5014.892.39 360
201112.3715.052.68 382
201212.2415.022.78 401
201312.3815.102.72 416
201412.6315.152.53 428
201512.8815.202.32 440
201613.1915.232.04 449
201713.5115.261.76 457
201813.8415.301.45 462
201914.1915.321.14 465
202014.5215.350.83 467
202114.8415.370.53 467
202215.1315.390.26 467
202315.4015.410.01 467
202415.6715.43-0.24 465
202515.9115.45-0.46 463
202616.1315.47-0.67 460
202716.3415.48-0.86 457
202816.5415.50-1.04 453
202916.7015.51-1.18 448
203016.8415.53-1.31 444
203116.9615.54-1.42 439
203217.0515.55-1.50 434
203317.1315.56-1.57 429
203417.1815.57-1.61 424
203517.2115.58-1.63 420
203617.2315.58-1.64 416
203717.2315.59-1.64 411
203817.2115.59-1.62 408
203917.1715.60-1.58 404
204017.1315.60-1.53 401
204117.0815.60-1.48 399
204217.0315.60-1.43 396
204316.9815.60-1.38 394
204416.9415.61-1.34 392
204516.9115.61-1.30 390
204616.8815.61-1.27 388
204716.8615.61-1.24 386
204816.8315.62-1.22 384
204916.8115.62-1.19 383
205016.7915.62-1.17 381
205116.7815.62-1.16 380
205216.7815.63-1.15 378
205316.7815.63-1.15 376
205416.8015.63-1.16 374
205516.8115.64-1.18 372
205616.8415.64-1.20 369
205716.8615.65-1.22 366
205816.8915.65-1.24 364
205916.9115.66-1.26 361
206016.9415.66-1.28 358
206116.9615.66-1.30 354
206216.9915.67-1.32 351
206317.0215.67-1.34 347
206417.0415.68-1.37 344
206517.0815.68-1.40 340
206617.1115.69-1.43 335
206717.1515.69-1.46 331
206817.1915.70-1.50 326
206917.2315.70-1.53 321
207017.2715.71-1.57 316
207117.3215.71-1.61 310
207217.3615.72-1.65 305
207317.4115.72-1.69 298
207417.4615.73-1.73 292
207517.5115.73-1.78 286
207617.5515.74-1.82 279
207717.6015.74-1.86 272
207817.6615.75-1.91 264
207917.7115.75-1.96 256
208017.7615.76-2.01 248
208117.8215.76-2.05 240
208217.8715.77-2.10 231
208317.9215.77-2.15 222
208417.9815.78-2.20 213


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 16.14% 16.30% 0.16%
2.17%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified November 4, 2009