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:
Apply a 6 percent payroll tax on earnings above the current-law taxable maximum starting in 2012. Do not provide benefit credit for earnings above the current-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
201113.3512.52-0.82
353
0.000.000.00
201213.2313.880.65
347
0.001.011.01
201313.1813.960.78
348
0.001.101.10
201413.1814.030.84
349
0.001.111.11
201513.2414.050.81
351
0.001.111.11
201613.3314.090.76
352
0.001.121.12
201713.4614.120.66
353
0.001.121.12
201813.6114.150.54
352
0.001.121.13
201913.8814.170.29
349
0.001.131.13
202014.1914.18-0.01
344
0.001.121.12
202114.5214.20-0.31
339
0.001.121.13
202214.8214.22-0.60
332
0.001.121.13
202315.1214.24-0.88
325
-0.011.121.13
202415.4014.26-1.14
317
-0.011.121.13
202515.6614.27-1.39
308
-0.011.121.13
202615.9114.29-1.63
299
-0.011.131.14
202716.1414.30-1.83
288
-0.011.131.14
202816.3414.32-2.02
278
-0.011.131.14
202916.5114.33-2.18
266
-0.011.131.14
203016.6414.34-2.30
255
-0.011.131.14
203116.7514.35-2.40
243
-0.011.131.14
203216.8414.35-2.48
230
-0.021.131.14
203316.9114.36-2.55
218
-0.021.131.14
203416.9614.37-2.60
205
-0.021.131.15
203516.9914.37-2.62
192
-0.021.131.15
203617.0114.37-2.64
179
-0.021.131.15
203717.0214.38-2.64
166
-0.021.131.15
203817.0014.38-2.62
153
-0.021.131.15
203916.9714.38-2.59
140
-0.021.131.15
204016.9314.38-2.55
127
-0.021.131.15
204116.8914.38-2.51
114
-0.031.131.16
204216.8514.38-2.47
101
-0.031.131.16
204316.8114.38-2.43
88
-0.031.131.16
204416.7814.38-2.41
75
-0.031.131.16
204516.7614.38-2.38
62
-0.031.131.16
204616.7314.38-2.35
49
-0.031.131.16
204716.7114.38-2.33
36
-0.031.131.17
204816.6914.38-2.31
23
-0.031.131.17
204916.6714.38-2.29
9
-0.031.131.17
205016.6514.38-2.27
----
-0.041.131.17
205116.6414.38-2.26
----
-0.041.131.17
205216.6414.38-2.26
----
-0.041.141.17
205316.6514.38-2.27
----
-0.041.141.18
205416.6614.38-2.28
----
-0.041.141.18
205516.6814.39-2.29
----
-0.041.141.18
205616.7014.39-2.31
----
-0.041.141.18
205716.7214.39-2.33
----
-0.041.141.18
205816.7414.39-2.34
----
-0.041.141.18
205916.7514.40-2.35
----
-0.051.141.18
206016.7614.40-2.36
----
-0.051.141.19
206116.7714.40-2.37
----
-0.051.141.19
206216.7814.40-2.38
----
-0.051.141.19
206316.7914.40-2.39
----
-0.051.141.19
206416.8014.41-2.40
----
-0.051.141.19
206516.8214.41-2.41
----
-0.051.141.19
206616.8414.41-2.43
----
-0.051.141.19
206716.8614.41-2.45
----
-0.051.141.19
206816.8914.41-2.48
----
-0.051.141.19
206916.9214.42-2.50
----
-0.051.151.20
207016.9514.42-2.53
----
-0.051.151.20
207116.9814.42-2.56
----
-0.051.151.20
207217.0214.43-2.59
----
-0.051.151.20
207317.0514.43-2.62
----
-0.051.151.20
207417.0914.43-2.66
----
-0.051.151.20
207517.1314.44-2.69
----
-0.051.151.20
207617.1614.44-2.72
----
-0.051.151.20
207717.2014.44-2.76
----
-0.051.151.20
207817.2414.44-2.79
----
-0.051.151.20
207917.2714.45-2.82
----
-0.051.151.20
208017.3114.45-2.86
----
-0.051.151.20
208117.3514.45-2.89
----
-0.051.151.20
208217.3914.46-2.93
----
-0.051.151.21
208317.4314.46-2.97
----
-0.051.151.21
208417.4714.46-3.00
----
-0.051.151.21
208517.5014.47-3.04
----
-0.051.161.21
208617.5414.47-3.07
----
-0.051.161.21



 

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 2011 Trustees Report.
2011-2085 16.22% 15.14% -1.09%
2049
-0.03% 1.11% 1.14%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified December 21, 2011