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 2014-2019). 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
201313.9512.83-1.12
329
0.000.000.00
201413.9813.17-0.81
315
0.000.240.24
201513.9713.41-0.56
304
0.000.460.46
201613.9413.63-0.31
294
0.000.650.65
201713.9213.82-0.10
287
0.000.810.81
201813.9613.990.03
280
0.000.960.95
201914.1414.13-0.01
274
0.011.071.07
202014.3814.13-0.26
268
0.011.051.04
202114.6714.14-0.53
261
0.011.031.02
202214.9914.16-0.83
252
0.021.031.01
202315.3114.18-1.13
243
0.021.031.01
202415.6214.19-1.43
233
0.031.031.00
202515.9214.21-1.70
222
0.031.031.00
202616.1914.23-1.96
210
0.041.030.99
202716.4614.25-2.21
198
0.051.040.99
202816.6914.26-2.43
185
0.061.040.98
202916.9014.28-2.62
171
0.071.040.97
203017.0814.29-2.79
156
0.081.040.96
203117.2314.30-2.93
141
0.091.040.96
203217.3414.31-3.04
125
0.091.040.95
203317.4314.32-3.12
109
0.101.040.94
203417.4914.32-3.17
93
0.111.050.93
203517.5314.33-3.21
76
0.121.050.92
203617.5614.33-3.23
59
0.131.050.92
203717.5814.34-3.24
42
0.141.050.91
203817.5814.34-3.24
24
0.151.050.90
203917.5614.34-3.22
6
0.171.060.89
204017.5314.34-3.19
----
0.181.060.88
204117.5014.34-3.16
----
0.191.060.87
204217.4814.34-3.13
----
0.201.060.87
204317.4514.34-3.11
----
0.211.060.86
204417.4314.34-3.09
----
0.221.070.85
204517.4114.34-3.07
----
0.231.070.84
204617.4014.34-3.05
----
0.241.070.83
204717.3914.35-3.04
----
0.251.070.82
204817.3814.35-3.03
----
0.261.070.81
204917.3714.35-3.02
----
0.271.080.80
205017.3614.35-3.01
----
0.281.080.80
205117.3614.35-3.01
----
0.291.080.79
205217.3714.36-3.02
----
0.301.080.78
205317.3914.36-3.03
----
0.311.090.77
205417.4114.37-3.04
----
0.331.090.76
205517.4314.37-3.06
----
0.341.090.76
205617.4514.37-3.08
----
0.351.090.75
205717.4814.38-3.10
----
0.361.100.74
205817.5014.38-3.12
----
0.371.100.74
205917.5214.39-3.14
----
0.371.100.73
206017.5414.39-3.15
----
0.381.110.72
206117.5514.39-3.16
----
0.391.110.72
206217.5714.40-3.17
----
0.401.110.71
206317.5814.40-3.18
----
0.401.110.71
206417.6014.40-3.19
----
0.411.120.71
206517.6214.41-3.21
----
0.421.120.70
206617.6414.41-3.23
----
0.421.120.70
206717.6714.42-3.25
----
0.431.120.70
206817.7014.42-3.28
----
0.431.130.70
206917.7314.42-3.31
----
0.441.130.69
207017.7714.43-3.34
----
0.441.130.69
207117.8014.43-3.37
----
0.441.130.69
207217.8314.44-3.39
----
0.451.140.69
207317.8614.44-3.42
----
0.451.140.69
207417.8914.44-3.44
----
0.451.140.68
207517.9214.45-3.47
----
0.461.140.68
207617.9514.45-3.50
----
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
----
0.471.150.68
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
208318.1914.48-3.72
----
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% 15.03% -1.87%
2039
0.22% 1.01% 0.79%
 
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