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 2013-2018). 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
201213.2312.87-0.36
347
0.000.000.00
201313.1813.09-0.09
341
0.000.230.23
201413.1813.350.16
336
0.000.430.43
201513.2413.540.30
332
0.000.600.60
201613.3313.730.40
330
0.000.750.75
201713.4613.890.43
328
0.000.890.89
201813.6214.050.43
326
0.001.021.02
201913.8914.080.19
323
0.011.031.03
202014.2114.13-0.08
318
0.011.071.06
202114.5314.15-0.38
312
0.021.071.05
202214.8514.17-0.68
305
0.021.071.05
202315.1514.19-0.96
298
0.031.071.05
202415.4414.21-1.23
289
0.031.071.04
202515.7114.22-1.49
280
0.041.071.03
202615.9714.24-1.73
270
0.051.081.03
202716.2014.25-1.95
259
0.061.081.02
202816.4114.27-2.14
247
0.061.081.01
202916.5914.28-2.31
235
0.071.081.01
203016.7414.29-2.45
223
0.081.081.00
203116.8514.30-2.55
209
0.091.080.99
203216.9614.31-2.65
196
0.101.080.98
203317.0414.32-2.72
182
0.111.090.97
203417.1014.33-2.78
168
0.121.090.96
203517.1514.33-2.81
154
0.131.090.96
203617.1814.34-2.84
139
0.141.090.95
203717.1914.34-2.85
125
0.151.090.94
203817.1814.34-2.84
110
0.161.090.93
203917.1614.35-2.82
95
0.171.100.92
204017.1414.35-2.79
80
0.181.100.91
204117.1114.35-2.76
65
0.201.100.90
204217.0814.35-2.73
50
0.211.100.90
204317.0614.35-2.71
35
0.221.100.89
204417.0414.35-2.69
20
0.231.110.88
204517.0314.35-2.67
5
0.241.110.87
204617.0114.35-2.65
----
0.251.110.86
204717.0014.36-2.64
----
0.261.110.85
204816.9914.36-2.63
----
0.271.110.84
204916.9814.36-2.62
----
0.281.120.83
205016.9814.36-2.62
----
0.291.120.83
205116.9814.37-2.62
----
0.301.120.82
205217.0014.37-2.63
----
0.311.120.81
205317.0114.37-2.64
----
0.331.130.80
205417.0414.38-2.66
----
0.341.130.79
205517.0714.38-2.68
----
0.351.130.79
205617.1014.39-2.71
----
0.361.140.78
205717.1314.39-2.74
----
0.371.140.77
205817.1614.40-2.76
----
0.381.140.77
205917.1814.40-2.78
----
0.391.150.76
206017.2014.41-2.79
----
0.391.150.76
206117.2114.41-2.80
----
0.401.150.75
206217.2314.42-2.82
----
0.411.150.75
206317.2514.42-2.83
----
0.411.160.74
206417.2714.42-2.85
----
0.421.160.74
206517.2914.43-2.87
----
0.431.160.74
206617.3214.43-2.89
----
0.431.160.73
206717.3514.43-2.91
----
0.441.170.73
206817.3814.44-2.94
----
0.441.170.73
206917.4214.44-2.97
----
0.451.170.73
207017.4514.45-3.00
----
0.451.170.72
207117.4914.45-3.04
----
0.451.180.72
207217.5214.46-3.07
----
0.461.180.72
207317.5714.46-3.10
----
0.461.180.72
207417.6114.46-3.14
----
0.461.180.72
207517.6514.47-3.18
----
0.471.180.72
207617.6814.47-3.21
----
0.471.180.71
207717.7214.48-3.25
----
0.471.190.71
207817.7614.48-3.28
----
0.481.190.71
207917.8014.49-3.32
----
0.481.190.71
208017.8414.49-3.35
----
0.481.190.71
208117.8814.49-3.39
----
0.481.190.71
208217.9214.50-3.42
----
0.481.190.71
208317.9614.50-3.46
----
0.491.200.71
208418.0114.51-3.50
----
0.491.200.71
208518.0414.51-3.53
----
0.491.200.71
208618.0814.51-3.57
----
0.491.200.71



 

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 16.47% 15.06% -1.41%
2045
0.22% 1.03% 0.81%
 
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 December 21, 2011