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:
Impose a 3 percent payroll tax on OASDI covered earnings above the current taxable maximum starting in 2009. Benefit computations would not reflect any earnings above the taxable maximum amount.

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
200910.7612.792.03
369
6,1345,8594.7
201010.8612.811.95
383
6,4456,1554.7
201111.0112.821.81
396
6,7526,4494.7
201211.2312.851.62
406
7,0646,7464.7
201311.4912.881.39
413
7,3887,0554.7
201411.7612.891.13
418
7,7237,3734.7
201512.0412.920.87
421
8,0677,7014.8
201612.3412.940.60
421
8,4238,0394.8
201712.6312.960.32
420
8,7928,3904.8
201812.9212.980.06
418
9,1798,7594.8
201913.2013.00-0.21
414
9,5819,1424.8
202013.4913.02-0.47
408
9,9979,5394.8
202113.7613.03-0.72
402
10,4309,9524.8
202214.0113.05-0.96
395
10,88010,3814.8
202314.2613.07-1.20
387
11,34810,8274.8
202414.5013.08-1.42
378
11,83711,2934.8
202514.7213.10-1.63
368
12,34411,7774.8
202614.9313.11-1.83
357
12,87512,2844.8
202715.1413.12-2.01
345
13,42712,8104.8
202815.3313.14-2.19
333
14,00413,3604.8
202915.5013.15-2.35
319
14,60913,9374.8
203015.6513.16-2.49
306
15,24114,5394.8
203115.7813.17-2.61
292
15,90415,1724.8
203215.8913.17-2.71
277
16,59815,8334.8
203315.9713.18-2.79
263
17,32716,5284.8
203416.0313.19-2.84
248
18,09217,2574.8
203516.0613.19-2.87
233
18,88918,0174.8
203616.0913.19-2.90
218
19,72118,8104.8
203716.1013.20-2.90
203
20,59119,6404.8
203816.0913.20-2.90
188
21,50320,5094.8
203916.0713.20-2.87
173
22,45821,4204.8
204016.0413.20-2.84
158
23,45822,3734.8
204116.0013.20-2.80
143
24,50123,3684.8
204215.9613.19-2.77
128
25,59224,4084.9
204315.9213.19-2.73
112
26,73125,4944.9
204415.8813.19-2.69
97
27,92326,6304.9
204515.8513.19-2.66
82
29,16327,8124.9
204615.8213.19-2.63
66
30,45429,0434.9
204715.8013.19-2.61
51
31,80130,3274.9
204815.7813.19-2.59
35
33,20631,6664.9
204915.7613.19-2.57
19
34,67033,0624.9
205015.7513.19-2.56
3
36,19434,5144.9
205115.7513.19-2.56
----
37,78236,0284.9
205215.7613.19-2.57
----
39,44437,6124.9
205315.7713.19-2.57
----
41,18039,2674.9
205415.7813.19-2.58
----
42,99140,9934.9
205515.8013.20-2.60
----
44,87942,7934.9
205615.8213.20-2.62
----
46,84544,6664.9
205715.8413.20-2.64
----
48,90046,6254.9
205815.8713.20-2.66
----
51,04648,6704.9
205915.8913.20-2.69
----
53,29150,8094.9
206015.9113.21-2.71
----
55,63053,0394.9
206115.9413.21-2.73
----
58,06955,3634.9
206215.9613.21-2.75
----
60,62057,7944.9
206315.9813.21-2.77
----
63,28260,3314.9
206416.0113.21-2.80
----
66,06362,9814.9
206516.0413.21-2.82
----
68,96465,7464.9
206616.0713.22-2.85
----
71,98768,6264.9
206716.1013.22-2.88
----
75,14571,6354.9
206816.1313.22-2.91
----
78,44374,7784.9
206916.1613.22-2.93
----
81,88078,0524.9
207016.1913.22-2.97
----
85,45681,4604.9
207116.2313.23-3.00
----
89,18785,0144.9
207216.2713.23-3.04
----
93,09088,7344.9
207316.3013.23-3.07
----
97,16192,6134.9
207416.3413.23-3.11
----
101,40596,6564.9
207516.3813.24-3.14
----
105,833100,8754.9
207616.4213.24-3.18
----
110,445105,2684.9
207716.4613.24-3.22
----
115,257109,8534.9
207816.5013.24-3.26
----
120,267114,6254.9
207916.5413.25-3.30
----
125,494119,6044.9
208016.5913.25-3.34
----
130,941124,7944.9
208116.6313.25-3.38
----
136,629130,2124.9
208216.6813.25-3.42
----
142,560135,8624.9
208316.7213.26-3.46
----
148,748141,7564.9
208416.7613.26-3.50
----
155,210147,9124.9
208516.8013.26-3.54
----
161,969154,3504.9


Summarized Rates

Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance

2008-2082 14.93% 13.87% -1.06%
0.64%

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