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). Do not provide benefit credit for additional earnings taxed.

 

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
201713.9113.64-0.27
287
0.000.630.63
201813.9613.76-0.20
279
0.000.730.73
201914.1313.86-0.27
272
0.000.810.81
202014.3713.95-0.42
264
0.000.880.88
202114.6514.06-0.60
255
0.000.950.95
202214.9714.15-0.82
247
0.001.021.03
202315.2914.17-1.11
238
0.001.031.03
202415.5914.19-1.40
228
0.001.031.03
202515.8814.21-1.67
217
0.001.031.03
202616.1514.22-1.92
206
-0.011.031.03
202716.4114.24-2.17
194
-0.011.031.03
202816.6314.25-2.37
181
-0.011.031.04
202916.8214.27-2.56
167
-0.011.031.04
203017.0014.28-2.72
153
-0.011.031.04
203117.1414.29-2.85
139
-0.011.031.04
203217.2414.30-2.94
123
-0.011.031.04
203317.3214.30-3.02
108
-0.011.031.04
203417.3714.31-3.06
92
-0.011.031.04
203517.4014.31-3.09
75
-0.011.031.04
203617.4114.31-3.10
59
-0.011.031.05
203717.4214.32-3.10
42
-0.011.031.05
203817.4114.32-3.09
25
-0.021.031.05
203917.3814.32-3.06
8
-0.021.031.05
204017.3414.32-3.02
----
-0.021.031.05
204117.3014.32-2.99
----
-0.021.031.05
204217.2614.31-2.95
----
-0.021.041.05
204317.2214.31-2.91
----
-0.021.041.06
204417.1914.31-2.88
----
-0.021.041.06
204517.1614.31-2.85
----
-0.021.041.06
204617.1414.31-2.82
----
-0.021.041.06
204717.1114.31-2.80
----
-0.021.041.06
204817.0914.31-2.78
----
-0.031.041.06
204917.0714.31-2.75
----
-0.031.041.07
205017.0514.31-2.74
----
-0.031.041.07
205117.0414.31-2.73
----
-0.031.041.07
205217.0414.32-2.72
----
-0.031.041.07
205317.0414.32-2.72
----
-0.031.041.07
205417.0514.32-2.73
----
-0.031.041.08
205517.0614.32-2.73
----
-0.031.051.08
205617.0714.33-2.75
----
-0.031.051.08
205717.0914.33-2.76
----
-0.041.051.09
205817.1014.33-2.77
----
-0.041.051.09
205917.1114.34-2.77
----
-0.041.051.09
206017.1214.34-2.78
----
-0.041.051.09
206117.1214.34-2.78
----
-0.041.061.10
206217.1314.34-2.78
----
-0.041.061.10
206317.1314.35-2.79
----
-0.041.061.10
206417.1414.35-2.80
----
-0.041.061.10
206517.1614.35-2.81
----
-0.041.061.10
206617.1814.35-2.82
----
-0.041.061.11
206717.2014.36-2.84
----
-0.041.071.11
206817.2214.36-2.86
----
-0.041.071.11
206917.2514.36-2.89
----
-0.041.071.11
207017.2814.37-2.91
----
-0.051.071.12
207117.3114.37-2.94
----
-0.051.071.12
207217.3314.37-2.96
----
-0.051.071.12
207317.3614.38-2.98
----
-0.051.081.12
207417.3914.38-3.01
----
-0.051.081.12
207517.4114.38-3.03
----
-0.051.081.12
207617.4414.39-3.05
----
-0.051.081.13
207717.4614.39-3.07
----
-0.051.081.13
207817.4914.39-3.10
----
-0.051.081.13
207917.5214.40-3.13
----
-0.051.081.13
208017.5614.40-3.16
----
-0.051.081.13
208117.5914.40-3.19
----
-0.051.091.13
208217.6314.41-3.22
----
-0.051.091.13
208317.6714.41-3.26
----
-0.051.091.14
208417.7114.41-3.29
----
-0.051.091.14
208517.7514.42-3.33
----
-0.051.091.14
208617.7914.42-3.36
----
-0.051.091.14
208717.8214.43-3.40
----
-0.051.091.14



 

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 16.66% 14.98% -1.68%
2039
-0.02% 0.96% 0.98%
 
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