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 such that 90 percent of earnings would be subject to the payroll tax (phased in 2013-2022). 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
201313.9512.97-0.98
329
0.000.140.14
201413.9813.21-0.77
316
0.000.280.28
201513.9713.36-0.61
305
0.000.410.41
201613.9413.50-0.43
295
0.000.520.52
201713.9213.64-0.28
287
0.000.630.63
201813.9613.76-0.20
279
0.000.730.73
201914.1413.86-0.28
271
0.010.810.80
202014.3813.95-0.43
263
0.010.880.87
202114.6714.06-0.61
255
0.010.950.94
202214.9914.15-0.83
246
0.011.031.01
202315.3114.18-1.13
237
0.021.031.01
202415.6214.19-1.43
227
0.021.031.01
202515.9114.21-1.70
216
0.031.031.00
202616.1914.23-1.96
204
0.041.031.00
202716.4614.25-2.21
192
0.041.030.99
202816.6914.26-2.43
179
0.051.040.98
202916.8914.27-2.62
165
0.061.040.98
203017.0714.29-2.79
151
0.071.040.97
203117.2214.30-2.93
136
0.081.040.96
203217.3414.31-3.03
120
0.091.040.95
203317.4214.31-3.11
104
0.101.040.95
203417.4814.32-3.16
87
0.111.050.94
203517.5214.33-3.20
70
0.121.050.93
203617.5514.33-3.22
53
0.131.050.92
203717.5714.33-3.23
36
0.141.050.92
203817.5714.34-3.23
18
0.151.050.91
203917.5514.34-3.21
1
0.161.060.90
204017.5214.34-3.18
----
0.171.060.89
204117.4914.34-3.15
----
0.181.060.88
204217.4714.34-3.13
----
0.191.060.87
204317.4414.34-3.10
----
0.201.060.87
204417.4214.34-3.08
----
0.211.060.86
204517.4014.34-3.06
----
0.221.070.85
204617.3914.34-3.05
----
0.231.070.84
204717.3814.35-3.03
----
0.241.070.83
204817.3614.35-3.02
----
0.251.070.82
204917.3614.35-3.01
----
0.261.080.81
205017.3514.35-3.00
----
0.271.080.80
205117.3514.35-3.00
----
0.281.080.80
205217.3614.36-3.01
----
0.291.080.79
205317.3814.36-3.02
----
0.301.080.78
205417.4014.36-3.03
----
0.321.090.77
205517.4214.37-3.05
----
0.331.090.76
205617.4414.37-3.07
----
0.341.090.76
205717.4714.38-3.09
----
0.351.100.75
205817.4914.38-3.11
----
0.361.100.74
205917.5114.39-3.13
----
0.361.100.74
206017.5314.39-3.14
----
0.371.110.73
206117.5414.39-3.15
----
0.381.110.73
206217.5614.40-3.16
----
0.391.110.72
206317.5714.40-3.17
----
0.401.110.72
206417.5914.40-3.19
----
0.401.120.71
206517.6114.41-3.20
----
0.411.120.71
206617.6314.41-3.22
----
0.411.120.71
206717.6614.41-3.25
----
0.421.120.70
206817.6914.42-3.27
----
0.431.130.70
206917.7314.42-3.30
----
0.431.130.70
207017.7614.43-3.33
----
0.441.130.70
207117.7914.43-3.36
----
0.441.130.69
207217.8214.44-3.39
----
0.441.130.69
207317.8514.44-3.41
----
0.451.140.69
207417.8814.44-3.44
----
0.451.140.69
207517.9214.45-3.47
----
0.451.140.69
207617.9414.45-3.49
----
0.461.140.68
207717.9714.45-3.52
----
0.461.140.68
207818.0014.46-3.55
----
0.461.150.68
207918.0414.46-3.58
----
0.461.150.68
208018.0714.46-3.61
----
0.471.150.68
208118.1114.47-3.64
----
0.471.150.68
208218.1514.47-3.68
----
0.471.150.68
208318.1914.48-3.71
----
0.471.150.68
208418.2314.48-3.75
----
0.481.150.68
208518.2714.48-3.79
----
0.481.160.68
208618.3114.49-3.83
----
0.481.160.68
208718.3514.49-3.86
----
0.481.160.68



 

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 16.90% 15.01% -1.89%
2039
0.21% 0.99% 0.78%
 
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