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:
Eliminate the contribution and benefit base entirely beginning for 2017 and later; phase in the inclusion of earnings above the current contribution and benefit base for years 2011 through 2016. Assess the full Social Security payroll tax rate of 12.4 percent on the additional earnings. The primary insurance amount (PIA) would be determined in two components. The first component would be based on the average indexed monthly earnings (AIME), restricted to earnings at the level of the current-law contribution and benefit base ($106,800 for 2010) for each year. The second component of the PIA would be computed using the AIME+, which would be equal to the sum of the indexed earnings in excess of the current-law contribution and benefit base for the 35 years included in the AIME, divided by 420. The second component of PIA would be equal to 3 percent of AIME+ up to $11,933 ((equals $250,000-$106,800)/12) and 0.25 percent for AIME+ above this level for beneficiaries newly eligible in 2011. For beneficiaries newly eligible for benefits after 2011, the bend point of $11,933 would be indexed by the national average wage index (AWI) in the same manner as for the bend points in the first component of the PIA.

 

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
201113.0413.210.17
353
0.000.290.29
201212.8413.470.63
352
0.000.600.60
201312.8213.831.01
352
0.000.930.93
201412.8614.181.32
354
0.001.271.27
201512.9814.541.56
358
0.001.601.60
201613.1014.901.79
364
0.001.941.94
201713.3115.271.96
372
0.002.282.28
201813.5515.321.77
380
0.002.302.30
201913.8415.341.50
388
0.002.312.31
202014.1515.361.21
393
0.002.312.31
202114.4515.380.92
398
0.002.312.31
202214.7515.400.65
401
0.002.312.31
202315.0315.420.39
402
0.002.312.32
202415.2915.430.15
403
0.002.322.32
202515.5415.45-0.09
403
0.002.322.32
202615.7615.47-0.29
402
0.002.322.32
202715.9615.48-0.48
400
0.002.322.32
202816.1315.49-0.64
398
0.002.322.32
202916.2915.51-0.78
395
0.002.322.32
203016.4115.52-0.90
393
0.012.322.32
203116.5115.52-0.99
390
0.012.322.32
203216.6015.53-1.06
387
0.012.332.32
203316.6715.54-1.13
384
0.012.332.32
203416.7115.55-1.17
381
0.012.332.32
203516.7415.55-1.19
378
0.012.332.32
203616.7515.55-1.19
375
0.012.332.32
203716.7515.56-1.19
372
0.012.332.32
203816.7315.56-1.17
370
0.012.332.32
203916.6915.56-1.13
368
0.012.332.32
204016.6615.56-1.09
367
0.012.332.32
204116.6115.56-1.05
366
0.012.332.32
204216.5715.56-1.01
365
0.012.332.32
204316.5315.56-0.96
364
0.012.342.32
204416.4915.56-0.93
364
0.022.342.32
204516.4615.56-0.90
364
0.022.342.32
204616.4315.56-0.87
363
0.022.342.32
204716.4115.57-0.85
363
0.022.342.32
204816.3915.57-0.83
363
0.022.342.32
204916.3715.57-0.80
364
0.022.342.32
205016.3515.57-0.78
364
0.022.342.33
205116.3415.57-0.77
364
0.022.342.33
205216.3415.57-0.77
364
0.022.352.33
205316.3515.57-0.78
364
0.022.352.33
205416.3615.58-0.79
364
0.022.352.33
205516.3915.58-0.80
364
0.022.352.33
205616.4115.58-0.83
363
0.022.352.33
205716.4315.59-0.85
362
0.022.352.33
205816.4615.59-0.87
362
0.022.352.33
205916.4815.59-0.88
361
0.022.352.34
206016.5015.60-0.90
360
0.022.362.34
206116.5315.60-0.92
359
0.022.362.34
206216.5515.61-0.95
357
0.022.362.34
206316.5815.61-0.97
356
0.022.362.34
206416.6015.61-0.99
354
0.022.362.34
206516.6415.62-1.02
352
0.022.362.34
206616.6715.62-1.05
350
0.022.362.34
206716.7115.62-1.08
348
0.022.372.35
206816.7415.63-1.12
345
0.022.372.35
206916.7815.63-1.15
343
0.022.372.35
207016.8315.64-1.19
340
0.022.372.35
207116.8715.64-1.23
336
0.022.372.35
207216.9115.65-1.27
333
0.022.372.35
207316.9615.65-1.31
329
0.022.372.35
207417.0015.65-1.35
325
0.022.382.36
207517.0515.66-1.39
320
0.022.382.36
207617.0915.66-1.43
316
0.022.382.36
207717.1415.67-1.47
311
0.022.382.36
207817.1815.67-1.51
306
0.022.382.36
207917.2315.68-1.55
301
0.022.382.36
208017.2715.68-1.59
295
0.022.382.36
208117.3215.68-1.63
289
0.022.392.36
208217.3615.69-1.67
283
0.022.392.36
208317.4115.69-1.71
277
0.022.392.37
208417.4515.70-1.75
270
0.022.392.37
208517.4915.70-1.79
263
0.022.392.37



 

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 15.94% 16.18% 0.24%
N/A
0.01% 2.17% 2.16%
 
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