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 the following payroll tax rate above the current-law taxable maximum, with no credit toward benefits: 2.0 percent in 2013 and 3.0 percent in 2061.

 

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
201013.0912.33-0.76
355
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.8412.870.03
350
0.000.000.00
201312.8213.240.42
346
0.000.340.34
201412.8613.280.42
343
0.000.360.36
201512.9813.300.33
341
0.000.370.37
201613.1013.330.23
338
0.000.370.37
201713.3013.360.06
334
0.000.370.37
201813.5513.39-0.16
330
0.000.370.37
201913.8413.40-0.43
324
0.000.380.38
202014.1513.42-0.72
317
0.000.380.38
202114.4513.44-1.01
309
0.000.380.38
202214.7513.46-1.29
300
0.000.380.38
202315.0313.48-1.55
289
0.000.380.38
202415.2813.49-1.79
278
0.000.380.38
202515.5313.51-2.02
266
0.000.380.38
202615.7513.52-2.23
253
0.000.380.38
202715.9513.54-2.42
240
0.000.380.38
202816.1313.55-2.58
225
0.000.380.38
202916.2813.56-2.72
211
0.000.380.38
203016.4013.57-2.83
195
0.000.380.38
203116.5013.58-2.92
180
0.000.380.38
203216.5913.59-3.00
164
0.000.380.38
203316.6513.59-3.06
147
-0.010.380.38
203416.7013.60-3.10
131
-0.010.380.38
203516.7213.60-3.12
114
-0.010.380.38
203616.7313.60-3.13
97
-0.010.380.38
203716.7313.61-3.12
80
-0.010.380.38
203816.7113.61-3.10
62
-0.010.380.38
203916.6713.61-3.07
45
-0.010.380.39
204016.6313.61-3.03
28
-0.010.380.39
204116.5913.61-2.98
10
-0.010.380.39
204216.5413.61-2.94
----
-0.010.380.39
204316.5013.61-2.90
----
-0.010.380.39
204416.4713.60-2.86
----
-0.010.380.39
204516.4313.60-2.83
----
-0.010.380.39
204616.4113.60-2.80
----
-0.010.380.39
204716.3913.60-2.78
----
-0.010.380.39
204816.3613.60-2.76
----
-0.010.380.39
204916.3413.60-2.74
----
-0.010.380.39
205016.3213.60-2.72
----
-0.010.380.39
205116.3113.61-2.71
----
-0.010.380.39
205216.3113.61-2.71
----
-0.010.380.39
205316.3213.61-2.71
----
-0.010.380.39
205416.3313.61-2.72
----
-0.010.380.39
205516.3513.61-2.74
----
-0.010.380.39
205616.3813.61-2.76
----
-0.010.380.39
205716.4013.62-2.79
----
-0.010.380.39
205816.4313.62-2.81
----
-0.010.380.39
205916.4513.62-2.82
----
-0.010.380.40
206016.4713.62-2.84
----
-0.010.380.40
206116.4913.81-2.68
----
-0.010.560.58
206216.5213.82-2.70
----
-0.020.570.59
206316.5413.82-2.72
----
-0.020.570.59
206416.5713.82-2.75
----
-0.020.570.59
206516.6013.83-2.77
----
-0.020.570.59
206616.6313.83-2.80
----
-0.020.570.59
206716.6713.83-2.84
----
-0.020.570.59
206816.7113.84-2.87
----
-0.020.570.59
206916.7513.84-2.91
----
-0.020.570.59
207016.7913.84-2.95
----
-0.020.570.59
207116.8313.84-2.99
----
-0.020.570.59
207216.8713.85-3.03
----
-0.020.580.59
207316.9213.85-3.07
----
-0.020.580.59
207416.9613.85-3.11
----
-0.020.580.59
207517.0113.86-3.15
----
-0.020.580.59
207617.0513.86-3.19
----
-0.020.580.59
207717.1013.86-3.23
----
-0.020.580.60
207817.1413.87-3.28
----
-0.020.580.60
207917.1913.87-3.32
----
-0.020.580.60
208017.2313.87-3.36
----
-0.020.580.60
208117.2813.88-3.40
----
-0.020.580.60
208217.3213.88-3.44
----
-0.020.580.60
208317.3613.88-3.48
----
-0.020.580.60
208417.4113.89-3.52
----
-0.020.580.60
208517.4513.89-3.56
----
-0.020.580.60



 

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 2010 Trustees Report.
2010-2084 15.92% 14.41% -1.51%
2041
-0.01% 0.40% 0.41%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 2, 2011