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 from $106,800 to $115,200 (in 2009 AWI-indexed dollars), phased in 2013-2015. Provide benefit credit for earnings up to the revised taxable maximum levels.

 

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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.88-1.07
329
0.000.050.05
201413.9813.03-0.95
316
0.000.100.10
201513.9713.10-0.86
303
0.000.150.15
201613.9413.14-0.80
292
0.000.160.16
201713.9113.17-0.75
280
0.000.160.16
201813.9613.19-0.77
269
0.000.160.15
201914.1413.21-0.93
258
0.000.150.15
202014.3813.23-1.15
246
0.000.150.15
202114.6613.26-1.40
234
0.000.150.15
202214.9813.28-1.70
220
0.000.150.15
202315.2913.30-2.00
206
0.010.150.15
202415.6013.32-2.29
190
0.010.150.15
202515.8913.33-2.56
174
0.010.150.15
202616.1613.35-2.81
158
0.010.150.14
202716.4213.36-3.06
141
0.010.150.14
202816.6513.38-3.27
123
0.010.150.14
202916.8513.39-3.45
104
0.010.150.14
203017.0213.40-3.62
84
0.010.150.14
203117.1613.41-3.75
64
0.020.150.14
203217.2713.42-3.85
43
0.020.150.14
203317.3513.43-3.92
22
0.020.150.14
203417.4013.43-3.97
----
0.020.150.13
203517.4313.43-4.00
----
0.020.160.13
203617.4513.44-4.01
----
0.020.150.13
203717.4613.44-4.02
----
0.030.150.13
203817.4513.44-4.01
----
0.030.150.13
203917.4213.44-3.98
----
0.030.160.13
204017.3913.44-3.95
----
0.030.160.12
204117.3513.44-3.92
----
0.030.160.12
204217.3113.44-3.88
----
0.030.160.12
204317.2813.43-3.85
----
0.040.160.12
204417.2513.43-3.82
----
0.040.160.12
204517.2313.43-3.79
----
0.040.160.12
204617.2013.43-3.77
----
0.040.160.11
204717.1813.43-3.75
----
0.040.160.11
204817.1613.43-3.73
----
0.050.160.11
204917.1413.43-3.71
----
0.050.160.11
205017.1313.43-3.70
----
0.050.160.11
205117.1213.43-3.69
----
0.050.160.11
205217.1213.43-3.69
----
0.050.160.11
205317.1313.43-3.69
----
0.050.160.10
205417.1413.44-3.70
----
0.060.160.10
205517.1513.44-3.71
----
0.060.160.10
205617.1713.44-3.73
----
0.060.160.10
205717.1813.44-3.74
----
0.060.160.10
205817.2013.44-3.76
----
0.060.160.10
205917.2113.44-3.77
----
0.060.160.10
206017.2213.45-3.78
----
0.070.160.09
206117.2313.45-3.78
----
0.070.160.09
206217.2413.45-3.79
----
0.070.160.09
206317.2513.45-3.80
----
0.070.160.09
206417.2613.45-3.81
----
0.070.160.09
206517.2713.45-3.82
----
0.070.160.09
206617.2913.45-3.84
----
0.070.160.09
206717.3113.45-3.86
----
0.070.160.09
206817.3413.46-3.88
----
0.070.160.09
206917.3713.46-3.91
----
0.070.160.09
207017.4013.46-3.94
----
0.070.160.09
207117.4313.46-3.97
----
0.080.160.09
207217.4513.46-3.99
----
0.080.160.09
207317.4813.47-4.02
----
0.080.160.09
207417.5113.47-4.04
----
0.080.160.09
207517.5413.47-4.07
----
0.080.160.09
207617.5613.47-4.09
----
0.080.160.09
207717.5913.47-4.12
----
0.080.160.09
207817.6213.48-4.14
----
0.080.160.09
207917.6513.48-4.17
----
0.080.160.08
208017.6813.48-4.20
----
0.080.160.08
208117.7213.48-4.24
----
0.080.160.08
208217.7613.48-4.27
----
0.080.160.08
208317.8013.49-4.31
----
0.080.160.08
208417.8313.49-4.35
----
0.080.160.08
208517.8713.49-4.38
----
0.080.160.08
208617.9113.49-4.42
----
0.080.160.08
208717.9513.50-4.46
----
0.080.160.08



 

Summarized Estimates

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

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086 16.72% 14.17% -2.55%
2033
0.04% 0.15% 0.11%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified February 20, 2013