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 2011, 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 $4,483 and $8,900 ($106,800 divided by 12), plus 3 percent of AIME over $8,900.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Present Law
  Expressed as a percentage of
present-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
present-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201013.0912.33-0.76
355
0.000.000.00
201113.0414.951.91
353
0.002.042.04
201212.8415.002.16
366
0.002.132.13
201312.8215.092.27
376
0.002.192.19
201412.8615.152.29
387
0.002.232.23
201512.9815.192.21
398
0.002.262.25
201613.1115.242.13
408
0.012.272.27
201713.3115.281.97
417
0.012.292.29
201813.5615.321.76
425
0.012.302.29
201913.8515.341.49
432
0.022.312.30
202014.1715.361.20
437
0.022.312.29
202114.4815.380.90
440
0.022.322.29
202214.7715.400.63
443
0.032.322.29
202315.0615.420.36
444
0.032.322.29
202415.3215.440.12
444
0.042.322.29
202515.5815.46-0.12
443
0.042.322.28
202615.8015.47-0.33
442
0.052.322.28
202716.0115.49-0.52
440
0.052.332.27
202816.1915.50-0.69
437
0.062.332.27
202916.3515.51-0.84
435
0.072.332.26
203016.4815.52-0.95
432
0.072.332.26
203116.5815.53-1.05
429
0.082.332.26
203216.6715.54-1.13
425
0.082.332.25
203316.7515.55-1.20
422
0.092.342.25
203416.8015.56-1.24
419
0.102.342.24
203516.8315.56-1.27
416
0.102.342.24
203616.8415.57-1.28
413
0.112.342.23
203716.8515.57-1.28
410
0.112.342.23
203816.8315.57-1.26
408
0.122.342.23
203916.8015.58-1.23
406
0.122.352.22
204016.7715.58-1.19
405
0.132.352.22
204116.7315.58-1.15
403
0.132.352.22
204216.6915.58-1.11
402
0.142.352.21
204316.6515.58-1.08
402
0.142.352.21
204416.6215.58-1.04
401
0.152.352.21
204516.5915.58-1.01
400
0.152.352.20
204616.5715.58-0.99
400
0.162.362.20
204716.5615.58-0.97
400
0.162.362.20
204816.5415.59-0.96
399
0.172.362.19
204916.5215.59-0.94
399
0.172.362.19
205016.5115.59-0.92
399
0.172.362.19
205116.5015.59-0.91
399
0.182.362.19
205216.5115.59-0.91
399
0.182.372.19
205316.5215.60-0.92
398
0.182.372.18
205416.5315.60-0.94
397
0.192.372.18
205516.5615.60-0.96
397
0.192.372.18
205616.5915.61-0.98
395
0.192.372.18
205716.6115.61-1.00
394
0.202.372.18
205816.6415.61-1.02
393
0.202.382.18
205916.6615.62-1.04
391
0.202.382.18
206016.6915.62-1.07
390
0.202.382.17
206116.7115.63-1.09
388
0.212.382.17
206216.7415.63-1.11
386
0.212.382.17
206316.7715.63-1.14
384
0.212.382.17
206416.8015.64-1.16
382
0.212.392.17
206516.8315.64-1.19
379
0.212.392.17
206616.8715.65-1.22
377
0.222.392.17
206716.9015.65-1.25
374
0.222.392.17
206816.9415.65-1.29
370
0.222.392.17
206916.9815.66-1.33
367
0.222.392.17
207017.0315.66-1.36
363
0.222.402.17
207117.0715.67-1.40
359
0.222.402.18
207217.1215.67-1.44
355
0.222.402.18
207317.1615.68-1.49
350
0.222.402.18
207417.2115.68-1.53
346
0.232.402.18
207517.2515.69-1.57
341
0.232.402.18
207617.3015.69-1.61
335
0.232.402.18
207717.3415.69-1.65
330
0.232.412.18
207817.3915.70-1.69
324
0.232.412.18
207917.4415.70-1.73
318
0.232.412.18
208017.4815.71-1.77
312
0.232.412.18
208117.5315.71-1.82
305
0.232.412.18
208217.5715.72-1.86
298
0.232.412.18
208317.6215.72-1.90
291
0.232.422.18
208417.6615.73-1.94
284
0.242.422.18
208517.7115.73-1.98
276
0.242.422.18



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2010 Trustees Report.
2010-2084 16.05% 16.31% 0.26%
N/A
0.12% 2.30% 2.18%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 2, 2011