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). 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
201213.2313.01-0.23
347
0.000.140.14
201313.1813.14-0.04
342
0.000.280.28
201413.1813.310.13
337
0.000.390.39
201513.2513.440.20
333
0.000.500.50
201613.3313.570.25
330
0.000.600.60
201713.4613.700.23
327
0.000.700.69
201813.6213.810.19
324
0.010.790.78
201913.8913.920.03
319
0.010.870.86
202014.2114.05-0.16
313
0.010.990.98
202114.5314.15-0.39
307
0.011.071.05
202214.8514.17-0.68
300
0.021.071.05
202315.1514.19-0.96
292
0.021.071.05
202415.4314.21-1.23
284
0.031.071.04
202515.7114.22-1.49
275
0.041.071.04
202615.9714.24-1.73
265
0.041.081.03
202716.2014.25-1.94
254
0.051.081.02
202816.4114.27-2.14
242
0.061.081.02
202916.5914.28-2.31
230
0.071.081.01
203016.7314.29-2.44
218
0.081.081.00
203116.8514.30-2.55
205
0.091.080.99
203216.9514.31-2.64
191
0.101.080.99
203317.0414.32-2.72
177
0.111.080.98
203417.1014.32-2.77
163
0.121.090.97
203517.1414.33-2.81
149
0.131.090.96
203617.1714.34-2.83
134
0.141.090.95
203717.1914.34-2.85
120
0.151.090.95
203817.1814.34-2.83
105
0.161.090.94
203917.1614.34-2.81
90
0.171.100.93
204017.1314.34-2.79
75
0.181.100.92
204117.1014.35-2.75
60
0.191.100.91
204217.0714.35-2.72
45
0.201.100.90
204317.0514.35-2.70
30
0.211.100.89
204417.0314.35-2.68
15
0.221.100.89
204517.0214.35-2.67
----
0.231.110.88
204617.0014.35-2.65
----
0.241.110.87
204716.9914.35-2.64
----
0.251.110.86
204816.9814.36-2.63
----
0.261.110.85
204916.9814.36-2.62
----
0.271.120.84
205016.9714.36-2.61
----
0.291.120.83
205116.9714.37-2.61
----
0.301.120.83
205216.9914.37-2.62
----
0.311.120.82
205317.0114.37-2.63
----
0.321.130.81
205417.0314.38-2.65
----
0.331.130.80
205517.0614.38-2.68
----
0.341.130.79
205617.0914.39-2.70
----
0.351.140.79
205717.1214.39-2.73
----
0.361.140.78
205817.1514.40-2.75
----
0.371.140.77
205917.1714.40-2.77
----
0.381.150.77
206017.1914.41-2.78
----
0.391.150.76
206117.2114.41-2.80
----
0.391.150.76
206217.2314.41-2.81
----
0.401.150.75
206317.2414.42-2.83
----
0.411.160.75
206417.2614.42-2.84
----
0.411.160.74
206517.2914.43-2.86
----
0.421.160.74
206617.3214.43-2.89
----
0.431.160.74
206717.3414.43-2.91
----
0.431.170.73
206817.3814.44-2.94
----
0.441.170.73
206917.4114.44-2.97
----
0.441.170.73
207017.4514.45-3.00
----
0.451.170.73
207117.4814.45-3.03
----
0.451.170.72
207217.5214.46-3.06
----
0.451.180.72
207317.5614.46-3.10
----
0.461.180.72
207417.6014.46-3.14
----
0.461.180.72
207517.6414.47-3.18
----
0.461.180.72
207617.6814.47-3.21
----
0.471.180.72
207717.7214.48-3.24
----
0.471.190.71
207817.7614.48-3.28
----
0.471.190.71
207917.8014.49-3.31
----
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 16.46% 15.04% -1.42%
2044
0.21% 1.02% 0.80%
 
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