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 (but retain the current-law taxable maximum for benefit calculations)

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
201310.1512.822.67
468
8,3597,05518.5
201410.3912.842.45
485
8,7417,37318.6
201510.6412.862.21
500
9,1317,70118.6
201610.8912.871.98
513
9,5378,03918.6
201711.1512.891.74
523
9,9608,39018.7
201811.4012.911.51
532
10,3998,75918.7
201911.6512.931.27
539
10,8549,14218.7
202011.9012.941.04
545
11,3279,53918.7
202112.1412.960.82
549
11,8189,95218.7
202212.3712.970.61
553
12,32810,38118.8
202312.5912.990.40
556
12,85910,82718.8
202412.7913.000.21
557
13,41311,29318.8
202512.9913.010.02
558
13,99011,77718.8
202613.1813.03-0.15
558
14,59212,28418.8
202713.3613.04-0.32
557
15,21812,81018.8
202813.5213.05-0.47
556
15,87213,36018.8
202913.6813.06-0.62
554
16,55913,93718.8
203013.8113.07-0.74
552
17,27614,53918.8
203113.9213.08-0.84
549
18,02915,17218.8
203214.0213.08-0.93
547
18,81615,83318.8
203314.0913.09-1.00
545
19,64316,52818.8
203414.1413.09-1.04
543
20,51017,25718.9
203514.1713.10-1.07
542
21,41518,01718.9
203614.1913.10-1.09
540
22,35918,81018.9
203714.2013.10-1.10
539
23,34719,64018.9
203814.1913.10-1.09
539
24,38120,50918.9
203914.1713.10-1.07
539
25,46621,42018.9
204014.1413.10-1.04
539
26,60022,37318.9
204114.1113.10-1.01
540
27,78423,36818.9
204214.0813.10-0.97
541
29,02224,40818.9
204314.0413.10-0.94
543
30,31525,49418.9
204414.0113.10-0.91
544
31,66826,63018.9
204513.9813.10-0.88
546
33,07527,81218.9
204613.9513.10-0.85
547
34,54129,04318.9
204713.9313.10-0.83
549
36,06930,32718.9
204813.9113.10-0.82
551
37,66431,66618.9
204913.9013.10-0.80
553
39,32633,06218.9
205013.8913.10-0.79
555
41,05734,51419.0
205113.8913.10-0.79
557
42,86036,02819.0
205213.8913.10-0.79
558
44,74637,61219.0
205313.9013.10-0.80
560
46,71839,26719.0
205413.9113.10-0.81
561
48,77440,99319.0
205513.9213.10-0.82
562
50,91842,79319.0
205613.9413.10-0.84
563
53,15044,66619.0
205713.9613.10-0.86
564
55,48346,62519.0
205813.9813.11-0.88
564
57,92148,67019.0
205914.0013.11-0.89
564
60,47050,80919.0
206014.0213.11-0.91
565
63,12753,03919.0
206114.0413.11-0.93
565
65,89755,36319.0
206214.0613.11-0.95
565
68,79457,79419.0
206314.0813.11-0.97
565
71,81860,33119.0
206414.1013.12-0.99
565
74,97762,98119.0
206514.1313.12-1.01
564
78,27265,74619.1
206614.1513.12-1.04
564
81,70768,62619.1
206714.1813.12-1.06
563
85,29371,63519.1
206814.2113.12-1.08
562
89,04174,77819.1
206914.2313.12-1.11
561
92,94578,05219.1
207014.2613.13-1.14
559
97,00881,46019.1
207114.3013.13-1.17
558
101,24685,01419.1
207214.3313.13-1.20
556
105,68288,73419.1
207314.3613.13-1.23
554
110,30892,61319.1
207414.3913.13-1.26
551
115,13096,65619.1
207514.4213.14-1.29
549
120,162100,87519.1
207614.4613.14-1.32
546
125,403105,26819.1
207714.4913.14-1.35
543
130,872109,85319.1
207814.5313.14-1.39
540
136,565114,62519.1
207914.5713.14-1.42
537
142,506119,60419.1
208014.6113.15-1.46
533
148,698124,79419.2
208114.6413.15-1.50
529
155,163130,21219.2
208214.6813.15-1.53
525
161,905135,86219.2
208314.7213.15-1.57
520
168,939141,75619.2
208414.7613.16-1.60
515
176,285147,91219.2
208514.7913.16-1.64
510
183,968154,35019.2


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2008-2082 13.2% 13.69% 0.5%
2.19%

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