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 2014-2023). 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.97-1.06
315
0.000.140.14
201513.9713.14-0.82
302
0.000.280.28
201613.9113.30-0.61
288
0.000.410.41
201713.8813.43-0.45
277
0.000.530.53
201813.9113.56-0.35
267
0.000.630.63
201914.0613.67-0.39
258
0.000.720.72
202014.2613.77-0.49
249
0.000.800.80
202114.4413.87-0.58
241
0.000.870.87
202214.7013.97-0.73
232
0.000.950.95
202314.9714.06-0.91
223
0.001.021.02
202415.2214.08-1.14
214
0.001.021.03
202515.4714.10-1.38
204
0.001.021.03
202615.7014.11-1.60
194
0.001.021.03
202715.9214.12-1.80
184
-0.011.031.03
202816.1314.14-1.99
173
-0.011.031.03
202916.3214.15-2.17
161
-0.011.031.03
203016.4914.16-2.33
149
-0.011.031.04
203116.6214.17-2.46
136
-0.011.031.04
203216.7414.18-2.56
123
-0.011.031.04
203316.8514.19-2.66
109
-0.011.031.04
203416.9214.19-2.73
94
-0.011.031.04
203516.9714.19-2.78
79
-0.011.031.04
203617.0014.20-2.80
64
-0.011.031.04
203717.0114.20-2.81
49
-0.011.031.04
203817.0014.20-2.80
33
-0.011.031.04
203916.9814.20-2.78
17
-0.011.031.05
204016.9514.20-2.75
2
-0.021.031.05
204116.9114.20-2.71
----
-0.021.031.05
204216.8814.20-2.67
----
-0.021.031.05
204316.8514.20-2.64
----
-0.021.031.05
204416.8214.20-2.62
----
-0.021.031.05
204516.8114.20-2.60
----
-0.021.031.05
204616.8014.20-2.59
----
-0.021.031.06
204716.7814.20-2.58
----
-0.021.031.06
204816.7714.20-2.56
----
-0.021.031.06
204916.7614.21-2.55
----
-0.031.041.06
205016.7614.21-2.55
----
-0.031.041.06
205116.7614.21-2.56
----
-0.031.041.06
205216.7814.21-2.57
----
-0.031.041.07
205316.8114.21-2.59
----
-0.031.041.07
205416.8414.22-2.62
----
-0.031.041.07
205516.8814.22-2.66
----
-0.031.041.07
205616.9214.22-2.70
----
-0.031.041.07
205716.9714.23-2.74
----
-0.031.041.07
205817.0114.23-2.78
----
-0.041.041.08
205917.0614.23-2.83
----
-0.041.041.08
206017.1014.24-2.87
----
-0.041.041.08
206117.1514.24-2.91
----
-0.041.041.08
206217.1914.24-2.94
----
-0.041.041.08
206317.2314.25-2.98
----
-0.041.041.08
206417.2714.25-3.02
----
-0.041.041.09
206517.3114.25-3.06
----
-0.041.041.09
206617.3614.26-3.10
----
-0.041.051.09
206717.4114.26-3.15
----
-0.041.051.09
206817.4514.26-3.19
----
-0.041.051.09
206917.5014.27-3.23
----
-0.041.051.09
207017.5414.27-3.27
----
-0.051.051.09
207117.5814.27-3.31
----
-0.051.051.09
207217.6114.28-3.33
----
-0.051.051.10
207317.6414.28-3.36
----
-0.051.051.10
207417.6614.28-3.38
----
-0.051.051.10
207517.6714.28-3.39
----
-0.051.051.10
207617.6814.28-3.40
----
-0.051.051.10
207717.6914.28-3.40
----
-0.051.051.10
207817.6914.29-3.41
----
-0.051.051.10
207917.7014.29-3.41
----
-0.051.061.10
208017.7114.29-3.42
----
-0.051.061.10
208117.7314.29-3.44
----
-0.051.061.10
208217.7514.29-3.46
----
-0.051.061.10
208317.7914.29-3.49
----
-0.051.061.11
208417.8214.30-3.53
----
-0.051.061.11
208517.8714.30-3.57
----
-0.051.061.11
208617.9114.30-3.61
----
-0.051.061.11
208717.9714.31-3.66
----
-0.051.061.11
208818.0214.31-3.71
----
-0.051.061.11



 

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 2013 Trustees Report.
2013-2087 16.57% 14.83% -1.74%
2040
-0.02% 0.95% 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 September 11, 2013