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 2012-2014. 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.91-0.32
347
0.000.050.05
201313.1812.96-0.21
341
0.000.100.10
201413.1813.06-0.12
335
0.000.150.15
201513.2413.09-0.16
330
0.000.150.15
201613.3313.11-0.21
324
0.000.140.14
201713.4613.15-0.31
318
0.000.150.15
201813.6213.17-0.44
311
0.000.150.14
201913.8813.19-0.69
302
0.000.150.15
202014.2013.21-0.98
291
0.000.150.15
202114.5213.24-1.29
280
0.000.160.15
202214.8313.25-1.58
267
0.000.150.15
202315.1313.27-1.86
254
0.010.160.15
202415.4113.29-2.12
240
0.010.160.15
202515.6813.31-2.38
226
0.010.160.15
202615.9313.32-2.61
211
0.010.160.15
202716.1613.33-2.83
195
0.010.160.14
202816.3613.35-3.01
178
0.010.160.15
202916.5313.36-3.17
160
0.010.160.14
203016.6713.37-3.30
142
0.020.160.14
203116.7813.38-3.40
124
0.020.160.14
203216.8713.38-3.49
105
0.020.160.14
203316.9513.39-3.56
85
0.020.160.14
203417.0013.40-3.61
66
0.020.160.13
203517.0413.40-3.64
45
0.020.160.14
203617.0613.40-3.66
25
0.030.160.13
203717.0713.41-3.66
4
0.030.160.13
203817.0513.41-3.64
----
0.030.160.13
203917.0213.41-3.61
----
0.030.160.13
204016.9913.41-3.58
----
0.030.160.13
204116.9513.41-3.54
----
0.030.160.13
204216.9113.41-3.50
----
0.040.160.12
204316.8813.41-3.47
----
0.040.160.12
204416.8513.41-3.45
----
0.040.160.12
204516.8313.41-3.42
----
0.040.160.12
204616.8013.41-3.40
----
0.040.160.12
204716.7813.41-3.38
----
0.050.160.12
204816.7713.41-3.36
----
0.050.160.12
204916.7513.41-3.34
----
0.050.160.11
205016.7413.41-3.33
----
0.050.160.11
205116.7313.41-3.32
----
0.050.160.11
205216.7413.41-3.33
----
0.050.160.11
205316.7513.41-3.33
----
0.060.160.11
205416.7613.41-3.35
----
0.060.160.11
205516.7813.41-3.37
----
0.060.160.10
205616.8013.42-3.39
----
0.060.160.10
205716.8313.42-3.41
----
0.060.160.10
205816.8513.42-3.42
----
0.060.160.10
205916.8613.42-3.44
----
0.070.160.10
206016.8713.42-3.45
----
0.070.160.10
206116.8813.43-3.46
----
0.070.170.10
206216.8913.43-3.47
----
0.070.170.10
206316.9113.43-3.48
----
0.070.170.10
206416.9213.43-3.49
----
0.070.170.09
206516.9413.43-3.51
----
0.070.170.09
206616.9613.43-3.53
----
0.070.170.09
206716.9913.44-3.55
----
0.070.170.09
206817.0113.44-3.58
----
0.070.170.09
206917.0513.44-3.61
----
0.080.170.09
207017.0813.44-3.64
----
0.080.170.09
207117.1113.44-3.67
----
0.080.170.09
207217.1413.45-3.70
----
0.080.170.09
207317.1813.45-3.73
----
0.080.170.09
207417.2213.45-3.77
----
0.080.170.09
207517.2613.45-3.80
----
0.080.170.09
207617.2913.46-3.84
----
0.080.170.09
207717.3313.46-3.87
----
0.080.170.09
207817.3713.46-3.90
----
0.080.170.09
207917.4013.46-3.94
----
0.080.170.09
208017.4413.47-3.98
----
0.080.170.09
208117.4813.47-4.01
----
0.080.170.09
208217.5213.47-4.05
----
0.080.170.09
208317.5613.47-4.08
----
0.080.170.09
208417.6013.48-4.12
----
0.080.170.09
208517.6413.48-4.16
----
0.080.170.09
208617.6713.48-4.19
----
0.080.170.09



 

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 2011 Trustees Report.
2011-2085 16.29% 14.18% -2.11%
2037
0.04% 0.15% 0.12%
 
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 January 10, 2012