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 3 percent payroll tax on earnings above the current-law taxable maximum starting in 2013. 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
201213.8312.89-0.93
340
0.000.000.00
201313.9513.39-0.56
329
0.000.560.56
201413.9813.54-0.45
319
0.000.600.60
201513.9713.56-0.40
310
0.000.610.61
201613.9413.60-0.34
302
0.000.620.62
201713.9113.63-0.29
293
0.000.620.62
201813.9613.65-0.31
285
0.000.620.62
201914.1313.67-0.47
277
0.000.610.61
202014.3713.68-0.70
268
0.000.600.60
202114.6513.70-0.95
258
0.000.600.60
202214.9713.73-1.24
247
0.000.600.60
202315.2913.74-1.54
235
0.000.600.60
202415.5913.76-1.83
222
0.000.600.60
202515.8813.78-2.10
209
0.000.600.60
202616.1513.79-2.35
195
0.000.600.60
202716.4113.81-2.60
181
-0.010.600.60
202816.6313.83-2.81
165
-0.010.600.61
202916.8313.84-2.99
149
-0.010.600.61
203017.0013.85-3.15
133
-0.010.600.61
203117.1413.86-3.28
115
-0.010.600.61
203217.2413.87-3.38
97
-0.010.600.61
203317.3213.87-3.45
79
-0.010.600.61
203417.3713.88-3.49
60
-0.010.600.61
203517.4013.88-3.52
41
-0.010.600.61
203617.4213.88-3.53
22
-0.010.600.61
203717.4213.88-3.54
2
-0.010.600.61
203817.4113.89-3.52
----
-0.010.600.61
203917.3813.88-3.50
----
-0.010.600.61
204017.3413.88-3.46
----
-0.010.600.61
204117.3113.88-3.42
----
-0.010.600.62
204217.2713.88-3.38
----
-0.010.600.62
204317.2313.88-3.35
----
-0.010.600.62
204417.2013.88-3.32
----
-0.020.600.62
204517.1713.88-3.29
----
-0.020.600.62
204617.1413.88-3.26
----
-0.020.600.62
204717.1213.88-3.24
----
-0.020.600.62
204817.1013.88-3.22
----
-0.020.600.62
204917.0813.88-3.20
----
-0.020.600.62
205017.0613.88-3.18
----
-0.020.600.62
205117.0513.88-3.17
----
-0.020.600.62
205217.0513.88-3.17
----
-0.020.600.62
205317.0513.88-3.17
----
-0.020.600.63
205417.0613.88-3.18
----
-0.020.610.63
205517.0713.88-3.19
----
-0.020.610.63
205617.0813.88-3.20
----
-0.020.610.63
205717.1013.89-3.21
----
-0.020.610.63
205817.1113.89-3.23
----
-0.020.610.63
205917.1213.89-3.23
----
-0.020.610.63
206017.1313.89-3.24
----
-0.020.610.63
206117.1413.89-3.25
----
-0.020.610.63
206217.1413.89-3.25
----
-0.030.610.63
206317.1513.89-3.26
----
-0.030.610.63
206417.1613.90-3.26
----
-0.030.610.63
206517.1713.90-3.28
----
-0.030.610.63
206617.1913.90-3.29
----
-0.030.610.63
206717.2113.90-3.31
----
-0.030.610.64
206817.2413.90-3.34
----
-0.030.610.64
206917.2713.90-3.36
----
-0.030.610.64
207017.3013.91-3.39
----
-0.030.610.64
207117.3313.91-3.42
----
-0.030.610.64
207217.3513.91-3.44
----
-0.030.610.64
207317.3813.91-3.46
----
-0.030.610.64
207417.4113.92-3.49
----
-0.030.610.64
207517.4313.92-3.52
----
-0.030.610.64
207617.4613.92-3.54
----
-0.030.610.64
207717.4813.92-3.56
----
-0.030.610.64
207817.5113.92-3.59
----
-0.030.610.64
207917.5413.93-3.62
----
-0.030.610.64
208017.5813.93-3.65
----
-0.030.610.64
208117.6113.93-3.68
----
-0.030.610.64
208217.6513.93-3.72
----
-0.030.610.64
208317.6913.94-3.75
----
-0.030.610.64
208417.7313.94-3.79
----
-0.030.610.64
208517.7713.94-3.83
----
-0.030.610.64
208617.8113.94-3.86
----
-0.030.620.64
208717.8413.95-3.90
----
-0.030.620.64



 

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 16.67% 14.62% -2.06%
2037
-0.01% 0.60% 0.61%
 
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