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 2012-2021). 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
201113.3512.52-0.82
353
0.000.000.00
201213.2313.01-0.23
347
0.000.140.14
201313.1813.14-0.04
342
0.000.280.28
201413.1813.310.13
337
0.000.390.39
201513.2413.440.20
333
0.000.500.50
201613.3313.570.25
330
0.000.600.60
201713.4613.700.24
327
0.000.700.70
201813.6213.810.20
324
0.000.790.79
201913.8813.910.03
319
0.000.870.87
202014.1914.05-0.15
314
0.000.990.99
202114.5214.14-0.37
307
0.001.061.07
202214.8314.17-0.66
301
0.001.071.07
202315.1214.18-0.94
293
0.001.071.07
202415.4014.20-1.20
285
0.001.071.07
202515.6714.22-1.45
276
-0.011.071.07
202615.9214.23-1.68
267
-0.011.071.08
202716.1414.25-1.89
256
-0.011.071.08
202816.3414.26-2.08
245
-0.011.071.08
202916.5114.27-2.24
233
-0.011.071.08
203016.6514.28-2.37
221
-0.011.071.08
203116.7514.29-2.46
209
-0.011.071.08
203216.8414.30-2.55
196
-0.011.071.08
203316.9214.30-2.61
182
-0.011.071.08
203416.9714.31-2.66
169
-0.011.071.08
203517.0014.31-2.69
155
-0.011.071.08
203617.0214.32-2.70
141
-0.011.071.09
203717.0314.32-2.71
127
-0.011.071.09
203817.0014.32-2.68
113
-0.021.071.09
203916.9714.32-2.65
100
-0.021.071.09
204016.9414.32-2.62
86
-0.021.071.09
204116.8914.32-2.57
72
-0.021.071.09
204216.8514.32-2.53
58
-0.021.071.09
204316.8214.32-2.50
44
-0.021.071.09
204416.7914.32-2.47
30
-0.021.081.10
204516.7614.32-2.44
16
-0.021.071.10
204616.7314.32-2.42
2
-0.021.081.10
204716.7114.32-2.39
----
-0.031.081.10
204816.6914.32-2.37
----
-0.031.081.10
204916.6714.32-2.35
----
-0.031.081.11
205016.6614.32-2.33
----
-0.031.081.11
205116.6514.33-2.32
----
-0.031.081.11
205216.6514.33-2.32
----
-0.031.081.11
205316.6614.33-2.33
----
-0.031.081.12
205416.6714.33-2.34
----
-0.031.081.12
205516.6814.34-2.35
----
-0.031.091.12
205616.7114.34-2.37
----
-0.041.091.12
205716.7314.34-2.38
----
-0.041.091.13
205816.7414.35-2.40
----
-0.041.091.13
205916.7614.35-2.40
----
-0.041.091.13
206016.7614.35-2.41
----
-0.041.091.13
206116.7714.36-2.42
----
-0.041.101.14
206216.7814.36-2.42
----
-0.041.101.14
206316.7914.36-2.43
----
-0.041.101.14
206416.8114.37-2.44
----
-0.041.101.14
206516.8214.37-2.46
----
-0.041.101.15
206616.8514.37-2.47
----
-0.041.111.15
206716.8714.38-2.49
----
-0.041.111.15
206816.8914.38-2.52
----
-0.041.111.15
206916.9214.38-2.54
----
-0.051.111.16
207016.9614.39-2.57
----
-0.051.111.16
207116.9914.39-2.60
----
-0.051.111.16
207217.0214.39-2.63
----
-0.051.111.16
207317.0614.40-2.66
----
-0.051.121.16
207417.1014.40-2.69
----
-0.051.121.16
207517.1314.40-2.73
----
-0.051.121.17
207617.1714.41-2.76
----
-0.051.121.17
207717.2014.41-2.79
----
-0.051.121.17
207817.2414.42-2.82
----
-0.051.121.17
207917.2814.42-2.86
----
-0.051.121.17
208017.3114.42-2.89
----
-0.051.131.17
208117.3514.43-2.92
----
-0.051.131.18
208217.3914.43-2.96
----
-0.051.131.18
208317.4314.44-2.99
----
-0.051.131.18
208417.4714.44-3.03
----
-0.051.131.18
208517.5114.44-3.06
----
-0.051.131.18
208617.5414.45-3.10
----
-0.051.131.18



 

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 16.23% 15.01% -1.21%
2046
-0.02% 0.99% 1.01%
 
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