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 2011-2020), 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

 
  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
201113.0412.91-0.12
353
0.000.000.00
201212.8413.030.18
350
0.000.150.15
201312.8213.210.39
347
0.000.310.31
201412.8613.360.50
344
0.000.440.44
201512.9813.500.52
342
0.000.560.56
201613.1013.630.53
341
0.000.670.67
201713.3013.760.46
339
0.000.770.77
201813.5513.880.33
338
0.000.860.86
201913.8413.980.14
335
0.000.950.95
202014.1514.08-0.07
332
0.001.031.03
202114.4514.10-0.35
328
0.001.041.04
202214.7414.12-0.62
323
0.001.031.04
202315.0214.14-0.89
317
0.001.041.04
202415.2814.15-1.13
310
-0.011.041.04
202515.5314.17-1.36
302
-0.011.041.04
202615.7514.18-1.57
293
-0.011.041.04
202715.9514.19-1.75
284
-0.011.041.04
202816.1214.21-1.92
274
-0.011.041.04
202916.2814.22-2.06
263
-0.011.041.04
203016.4014.23-2.17
252
-0.011.041.05
203116.5014.24-2.26
241
-0.011.041.05
203216.5814.25-2.33
229
-0.011.041.05
203316.6514.25-2.40
217
-0.011.041.05
203416.6914.26-2.43
205
-0.011.041.05
203516.7114.26-2.45
193
-0.011.041.05
203616.7214.26-2.46
181
-0.011.041.05
203716.7214.27-2.46
169
-0.021.041.05
203816.7014.27-2.43
157
-0.021.041.05
203916.6614.27-2.40
144
-0.021.041.05
204016.6214.27-2.36
132
-0.021.041.06
204116.5814.27-2.31
120
-0.021.041.06
204216.5314.27-2.27
109
-0.021.041.06
204316.4914.26-2.23
97
-0.021.041.06
204416.4514.26-2.19
85
-0.021.041.06
204516.4214.26-2.16
73
-0.021.041.06
204616.3914.26-2.13
61
-0.021.041.06
204716.3714.26-2.11
49
-0.031.041.06
204816.3514.26-2.08
38
-0.031.041.07
204916.3314.26-2.06
26
-0.031.041.07
205016.3114.26-2.04
14
-0.031.041.07
205116.2914.27-2.03
2
-0.031.041.07
205216.2914.27-2.03
----
-0.031.041.07
205316.3014.27-2.03
----
-0.031.041.07
205416.3114.27-2.04
----
-0.031.041.07
205516.3314.27-2.06
----
-0.031.041.07
205616.3614.27-2.08
----
-0.031.041.08
205716.3814.28-2.10
----
-0.041.041.08
205816.4014.28-2.12
----
-0.041.041.08
205916.4214.28-2.14
----
-0.041.041.08
206016.4514.28-2.16
----
-0.041.041.08
206116.4714.29-2.18
----
-0.041.041.08
206216.4914.29-2.20
----
-0.041.041.08
206316.5214.29-2.23
----
-0.041.041.08
206416.5414.29-2.25
----
-0.041.041.08
206516.5714.30-2.28
----
-0.041.041.08
206616.6114.30-2.31
----
-0.041.041.09
206716.6414.30-2.34
----
-0.041.041.09
206816.6814.31-2.38
----
-0.041.041.09
206916.7214.31-2.41
----
-0.041.041.09
207016.7614.31-2.45
----
-0.041.041.09
207116.8014.31-2.49
----
-0.041.041.09
207216.8514.32-2.53
----
-0.041.051.09
207316.8914.32-2.57
----
-0.041.051.09
207416.9414.32-2.61
----
-0.051.051.09
207516.9814.33-2.65
----
-0.051.051.09
207617.0314.33-2.69
----
-0.051.051.09
207717.0714.33-2.74
----
-0.051.051.09
207817.1214.34-2.78
----
-0.051.051.09
207917.1614.34-2.82
----
-0.051.051.09
208017.2014.34-2.86
----
-0.051.051.09
208117.2514.35-2.90
----
-0.051.051.09
208217.2914.35-2.94
----
-0.051.051.09
208317.3414.35-2.98
----
-0.051.051.10
208417.3814.36-3.02
----
-0.051.051.10
208517.4214.36-3.06
----
-0.051.051.10



 

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 15.91% 14.95% -0.96%
2051
-0.02% 0.94% 0.96%
 
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