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 the taxable maximum (contribution and benefit base) by an additional 2 percent over normal indexing starting in 2013, until 90 percent of OASDI covered earnings is taxable (achieved in 2050). The present-law taxable maximum is retained for benefit purposes; no benefit credit is given for earnings above the present-law taxable maximum.

 

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
201212.8412.870.03
350
0.000.000.00
201312.8212.940.12
346
0.000.040.04
201412.8613.000.14
341
0.000.080.08
201512.9813.050.07
336
0.000.120.12
201613.1013.120.01
332
0.000.150.15
201713.3013.18-0.12
327
0.000.190.19
201813.5513.24-0.30
321
0.000.230.23
201913.8413.29-0.55
315
0.000.260.26
202014.1513.34-0.80
307
0.000.300.30
202114.4513.40-1.06
298
0.000.330.33
202214.7513.45-1.30
289
0.000.360.36
202315.0313.50-1.53
278
0.000.390.40
202415.2913.54-1.74
267
0.000.420.43
202515.5313.59-1.95
256
0.000.460.46
202615.7613.63-2.13
243
0.000.480.49
202715.9513.67-2.28
230
0.000.510.51
202816.1313.71-2.42
217
0.000.540.54
202916.2813.75-2.53
203
0.000.570.57
203016.4013.79-2.62
189
0.000.590.60
203116.5013.82-2.68
174
0.000.620.62
203216.5913.85-2.73
160
0.000.650.65
203316.6513.89-2.77
145
0.000.670.68
203416.7013.92-2.78
130
0.000.700.70
203516.7213.94-2.78
115
-0.010.720.72
203616.7313.97-2.76
100
-0.010.740.75
203716.7313.99-2.74
85
-0.010.770.77
203816.7114.02-2.69
70
-0.010.790.80
203916.6714.04-2.63
56
-0.010.810.82
204016.6314.06-2.57
41
-0.010.830.84
204116.5914.08-2.51
26
-0.010.850.86
204216.5414.10-2.44
12
-0.010.880.88
204316.5014.12-2.38
----
-0.010.900.91
204416.4614.14-2.32
----
-0.010.920.93
204516.4314.16-2.27
----
-0.010.940.95
204616.4114.18-2.22
----
-0.010.960.97
204716.3814.20-2.18
----
-0.010.980.99
204816.3614.22-2.14
----
-0.011.001.01
204916.3414.24-2.10
----
-0.011.021.03
205016.3214.26-2.06
----
-0.021.041.05
205116.3114.26-2.04
----
-0.021.041.05
205216.3114.26-2.04
----
-0.021.041.06
205316.3114.27-2.05
----
-0.021.041.06
205416.3314.27-2.06
----
-0.021.041.06
205516.3514.27-2.08
----
-0.021.041.06
205616.3714.27-2.10
----
-0.021.041.06
205716.3914.28-2.12
----
-0.021.041.06
205816.4214.28-2.14
----
-0.021.041.06
205916.4414.28-2.16
----
-0.021.041.06
206016.4614.28-2.18
----
-0.021.041.06
206116.4814.28-2.20
----
-0.031.041.07
206216.5114.29-2.22
----
-0.031.041.07
206316.5314.29-2.24
----
-0.031.041.07
206416.5614.29-2.27
----
-0.031.041.07
206516.5914.29-2.29
----
-0.031.041.07
206616.6214.30-2.32
----
-0.031.041.07
206716.6614.30-2.35
----
-0.031.041.07
206816.6914.30-2.39
----
-0.031.041.07
206916.7314.31-2.43
----
-0.031.041.08
207016.7714.31-2.46
----
-0.031.041.08
207116.8114.31-2.50
----
-0.031.041.08
207216.8614.32-2.54
----
-0.041.041.08
207316.9014.32-2.58
----
-0.041.041.08
207416.9514.32-2.62
----
-0.041.041.08
207516.9914.33-2.66
----
-0.041.041.08
207617.0314.33-2.70
----
-0.041.041.08
207717.0814.33-2.75
----
-0.041.041.08
207817.1214.34-2.79
----
-0.041.041.08
207917.1714.34-2.83
----
-0.041.051.09
208017.2114.34-2.87
----
-0.041.051.09
208117.2514.35-2.91
----
-0.041.051.09
208217.3014.35-2.95
----
-0.041.051.09
208317.3414.35-2.99
----
-0.041.051.09
208417.3814.35-3.03
----
-0.041.051.09
208517.4314.36-3.07
----
-0.041.051.09



 

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% 14.71% -1.21%
2042
-0.01% 0.70% 0.71%
 
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