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:
Increase contribution and benefit base (taxable maximum) by an additional 2 percent per year beginning in 2012 until taxable earnings are equal to 90 percent of covered earnings (estimated to occur in 2049). Additional taxable earnings would be credited for the purpose of computing benefits. Create a new bend point equal to the current-law taxable maximum and provide a 5 percent PIA formula factor for AIME above the new bend point.

 

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
201212.8412.910.07
350
0.000.040.04
201312.8212.980.16
346
0.000.080.08
201412.8613.040.17
341
0.000.120.12
201512.9813.090.12
337
0.000.160.16
201613.1013.150.05
333
0.000.190.19
201713.3013.22-0.09
328
0.000.230.23
201813.5513.28-0.27
323
0.000.260.26
201913.8413.32-0.51
316
0.000.300.30
202014.1513.38-0.77
309
0.000.330.33
202114.4613.43-1.03
300
0.000.360.36
202214.7513.48-1.27
291
0.000.390.39
202315.0313.53-1.50
281
0.000.430.42
202415.2913.57-1.72
270
0.000.460.45
202515.5413.62-1.92
258
0.000.480.48
202615.7613.66-2.10
246
0.010.510.51
202715.9613.70-2.26
233
0.010.540.53
202816.1413.74-2.40
220
0.010.570.56
202916.2913.78-2.51
206
0.010.600.59
203016.4213.81-2.60
192
0.010.620.61
203116.5213.85-2.67
178
0.010.650.64
203216.6013.88-2.72
163
0.010.670.66
203316.6713.91-2.76
149
0.020.700.68
203416.7213.94-2.78
134
0.020.720.71
203516.7513.97-2.78
119
0.020.750.73
203616.7614.00-2.76
104
0.020.770.75
203716.7614.02-2.74
89
0.020.790.77
203816.7414.04-2.70
74
0.030.810.79
203916.7114.07-2.64
60
0.030.840.81
204016.6714.09-2.58
45
0.030.860.83
204116.6314.11-2.52
30
0.030.880.85
204216.5914.13-2.46
16
0.040.900.87
204316.5514.15-2.40
2
0.040.920.89
204416.5214.17-2.34
----
0.040.940.90
204516.4914.19-2.30
----
0.040.970.92
204616.4614.21-2.25
----
0.050.990.94
204716.4514.23-2.22
----
0.051.010.96
204816.4314.25-2.18
----
0.051.030.97
204916.4114.27-2.14
----
0.061.050.99
205016.3914.27-2.12
----
0.061.050.99
205116.3914.27-2.11
----
0.061.050.98
205216.3914.27-2.12
----
0.071.050.98
205316.4014.28-2.13
----
0.071.050.98
205416.4214.28-2.14
----
0.071.050.98
205516.4514.28-2.16
----
0.081.050.97
205616.4714.29-2.19
----
0.081.050.97
205716.5014.29-2.21
----
0.091.050.97
205816.5314.29-2.24
----
0.091.050.96
205916.5514.29-2.26
----
0.091.050.96
206016.5814.30-2.28
----
0.101.050.96
206116.6114.30-2.31
----
0.101.060.95
206216.6414.30-2.33
----
0.101.060.95
206316.6714.31-2.36
----
0.111.060.95
206416.7014.31-2.39
----
0.111.060.95
206516.7314.31-2.42
----
0.111.060.94
206616.7714.32-2.45
----
0.121.060.94
206716.8114.32-2.49
----
0.121.060.94
206816.8514.32-2.53
----
0.121.060.94
206916.8914.33-2.57
----
0.131.060.93
207016.9414.33-2.61
----
0.131.060.93
207116.9814.33-2.65
----
0.131.060.93
207217.0314.34-2.69
----
0.141.060.93
207317.0814.34-2.74
----
0.141.060.92
207417.1314.34-2.78
----
0.141.070.92
207517.1714.35-2.83
----
0.151.070.92
207617.2214.35-2.87
----
0.151.070.92
207717.2714.35-2.91
----
0.151.070.92
207817.3214.36-2.96
----
0.151.070.91
207917.3614.36-3.00
----
0.161.070.91
208017.4114.37-3.04
----
0.161.070.91
208117.4614.37-3.09
----
0.161.070.91
208217.5014.37-3.13
----
0.161.070.91
208317.5514.38-3.17
----
0.171.070.91
208417.5914.38-3.21
----
0.171.070.90
208517.6414.38-3.25
----
0.171.070.90



 

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 15.98% 14.73% -1.25%
2043
0.05% 0.73% 0.67%
 
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