Detailed Single Year Tables
Description of Proposed Provision:
E3.11: Beginning in 2027, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $300,000 in 2017 (about $432,600 in 2027), with the threshold wage-indexed after 2027. Do not provide benefit credit for additional earnings taxed.
Financial Estimates for the OASDI Trust Fund Program
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
|
Expressed as a percentage of current-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of current-law taxable payroll |
|||||||
|
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
| 2019 | 13.91 | 12.85 | -1.06 | 273 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 13.94 | 12.87 | -1.07 | 260 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.09 | 12.90 | -1.19 | 245 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.23 | 12.92 | -1.31 | 229 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.40 | 12.94 | -1.46 | 213 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.59 | 12.97 | -1.62 | 197 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 14.79 | 12.99 | -1.80 | 180 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 14.99 | 13.11 | -1.88 | 163 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.19 | 13.33 | -1.87 | 147 | 0.00 | 0.19 | 0.19 | ||
| 2028 | 15.43 | 13.38 | -2.06 | 131 | -0.00 | 0.20 | 0.20 | ||
| 2029 | 15.63 | 13.39 | -2.23 | 116 | -0.00 | 0.20 | 0.20 | ||
| 2030 | 15.80 | 13.41 | -2.40 | 101 | -0.00 | 0.20 | 0.20 | ||
| 2031 | 15.97 | 13.42 | -2.55 | 85 | -0.00 | 0.20 | 0.20 | ||
| 2032 | 16.11 | 13.43 | -2.68 | 69 | -0.00 | 0.20 | 0.20 | ||
| 2033 | 16.23 | 13.44 | -2.79 | 53 | -0.00 | 0.20 | 0.20 | ||
| 2034 | 16.33 | 13.45 | -2.88 | 37 | -0.00 | 0.20 | 0.20 | ||
| 2035 | 16.40 | 13.45 | -2.94 | 20 | -0.00 | 0.20 | 0.20 | ||
| 2036 | 16.46 | 13.46 | -3.00 | 2 | -0.00 | 0.20 | 0.20 | ||
| 2037 | 16.52 | 13.46 | -3.05 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2038 | 16.56 | 13.47 | -3.09 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2039 | 16.60 | 13.47 | -3.13 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2040 | 16.61 | 13.48 | -3.14 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2041 | 16.61 | 13.48 | -3.13 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2042 | 16.59 | 13.48 | -3.11 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2043 | 16.56 | 13.48 | -3.08 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2044 | 16.52 | 13.47 | -3.05 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2045 | 16.49 | 13.47 | -3.01 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2046 | 16.45 | 13.47 | -2.98 | ---- | -0.00 | 0.20 | 0.20 | ||
| 2047 | 16.42 | 13.47 | -2.95 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2048 | 16.40 | 13.47 | -2.93 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2049 | 16.38 | 13.47 | -2.91 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2050 | 16.36 | 13.47 | -2.89 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2051 | 16.36 | 13.47 | -2.88 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2052 | 16.36 | 13.47 | -2.89 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2053 | 16.37 | 13.48 | -2.89 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2054 | 16.38 | 13.48 | -2.90 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2055 | 16.41 | 13.48 | -2.92 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2056 | 16.44 | 13.48 | -2.95 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2057 | 16.48 | 13.49 | -2.99 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2058 | 16.52 | 13.49 | -3.03 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2059 | 16.57 | 13.50 | -3.08 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2060 | 16.62 | 13.50 | -3.12 | ---- | -0.00 | 0.20 | 0.21 | ||
| 2061 | 16.67 | 13.50 | -3.17 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2062 | 16.73 | 13.51 | -3.22 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2063 | 16.78 | 13.51 | -3.27 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2064 | 16.84 | 13.52 | -3.32 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2065 | 16.89 | 13.52 | -3.37 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2066 | 16.95 | 13.53 | -3.42 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2067 | 17.01 | 13.53 | -3.48 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2068 | 17.07 | 13.53 | -3.53 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2069 | 17.13 | 13.54 | -3.59 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2070 | 17.19 | 13.54 | -3.65 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2071 | 17.24 | 13.55 | -3.70 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2072 | 17.29 | 13.55 | -3.74 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2073 | 17.34 | 13.55 | -3.79 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2074 | 17.38 | 13.56 | -3.83 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2075 | 17.42 | 13.56 | -3.86 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2076 | 17.45 | 13.56 | -3.89 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2077 | 17.47 | 13.56 | -3.90 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2078 | 17.48 | 13.57 | -3.91 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2079 | 17.47 | 13.57 | -3.90 | ---- | -0.01 | 0.20 | 0.21 | ||
| 2080 | 17.45 | 13.57 | -3.89 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2081 | 17.44 | 13.56 | -3.87 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2082 | 17.42 | 13.56 | -3.85 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2083 | 17.39 | 13.56 | -3.83 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2084 | 17.37 | 13.56 | -3.81 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2085 | 17.35 | 13.56 | -3.79 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2086 | 17.33 | 13.56 | -3.77 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2087 | 17.32 | 13.56 | -3.76 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2088 | 17.32 | 13.56 | -3.76 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2089 | 17.33 | 13.56 | -3.77 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2090 | 17.35 | 13.56 | -3.79 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2091 | 17.38 | 13.56 | -3.82 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2092 | 17.42 | 13.56 | -3.85 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2093 | 17.47 | 13.57 | -3.90 | ---- | -0.01 | 0.21 | 0.21 | ||
| 2094 | 17.52 | 13.57 | -3.94 | ---- | -0.01 | 0.21 | 0.21 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2019-2093 | 16.59% | 13.99% | -2.60% | 2036 | -0.00% | 0.18% | 0.18% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2019 Trustees Report.