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 2017-2026). 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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.8613.23-0.62
277
0.000.280.28
201913.9913.37-0.61
263
0.000.410.41
202014.1313.50-0.63
251
0.000.520.52
202114.2713.62-0.65
239
0.000.620.62
202214.4913.75-0.74
228
0.000.710.72
202314.7613.86-0.90
216
0.000.800.80
202415.0213.97-1.05
204
0.000.880.88
202515.2814.06-1.22
192
0.000.950.95
202615.4714.15-1.32
180
0.001.021.02
202715.6414.17-1.48
170
0.001.031.03
202815.8114.18-1.63
159
0.001.031.03
202915.9614.19-1.77
148
0.001.031.03
203016.1014.21-1.89
137
-0.011.031.03
203116.2214.22-2.00
126
-0.011.031.03
203216.3214.23-2.09
115
-0.011.031.03
203316.4014.23-2.17
103
-0.011.031.03
203416.4614.24-2.22
91
-0.011.031.04
203516.4914.24-2.24
79
-0.011.031.04
203616.5514.25-2.30
66
-0.011.031.04
203716.5914.26-2.33
53
-0.011.031.04
203816.6014.26-2.34
40
-0.011.031.04
203916.6014.26-2.34
26
-0.011.031.04
204016.5814.26-2.32
13
-0.011.031.04
204116.5514.26-2.29
----
-0.011.031.04
204216.5214.26-2.26
----
-0.011.031.05
204316.4814.26-2.22
----
-0.021.031.05
204416.4514.26-2.19
----
-0.021.031.05
204516.4314.26-2.17
----
-0.021.031.05
204616.4114.26-2.15
----
-0.021.031.05
204716.3814.26-2.12
----
-0.021.031.05
204816.3614.26-2.10
----
-0.021.031.05
204916.3514.26-2.08
----
-0.021.031.05
205016.3414.26-2.07
----
-0.021.031.05
205116.3414.27-2.07
----
-0.021.031.06
205216.3514.27-2.08
----
-0.021.031.06
205316.3714.27-2.10
----
-0.031.031.06
205416.4014.27-2.12
----
-0.031.031.06
205516.4414.28-2.16
----
-0.031.031.06
205616.4814.28-2.20
----
-0.031.031.06
205716.5314.29-2.24
----
-0.031.031.07
205816.5714.29-2.29
----
-0.031.041.07
205916.6214.29-2.33
----
-0.031.041.07
206016.6714.30-2.37
----
-0.031.041.07
206116.7214.30-2.42
----
-0.041.041.07
206216.7714.31-2.46
----
-0.041.041.07
206316.8214.31-2.51
----
-0.041.041.07
206416.8714.31-2.55
----
-0.041.041.08
206516.9214.32-2.60
----
-0.041.041.08
206616.9714.32-2.64
----
-0.041.041.08
206717.0214.33-2.69
----
-0.041.041.08
206817.0714.33-2.74
----
-0.041.041.08
206917.1214.33-2.79
----
-0.041.041.08
207017.1714.34-2.84
----
-0.041.041.08
207117.2214.34-2.88
----
-0.041.041.09
207217.2614.35-2.91
----
-0.041.041.09
207317.3014.35-2.95
----
-0.041.041.09
207417.3214.35-2.97
----
-0.041.041.09
207517.3514.35-2.99
----
-0.051.041.09
207617.3614.36-3.00
----
-0.051.051.09
207717.3614.36-3.01
----
-0.051.051.09
207817.3614.36-3.00
----
-0.051.051.09
207917.3614.36-3.00
----
-0.051.051.09
208017.3514.36-3.00
----
-0.051.051.09
208117.3514.36-2.99
----
-0.051.051.09
208217.3614.36-3.00
----
-0.051.051.10
208317.3714.36-3.01
----
-0.051.051.10
208417.3914.36-3.03
----
-0.051.051.10
208517.4214.37-3.06
----
-0.051.051.10
208617.4614.37-3.09
----
-0.051.051.10
208717.5014.37-3.12
----
-0.051.051.10
208817.5414.37-3.16
----
-0.051.051.10
208917.5814.38-3.20
----
-0.051.051.10
209017.6314.38-3.25
----
-0.051.051.10
209117.6814.39-3.29
----
-0.051.051.10



 

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 2016 Trustees Report.
2016-2090 16.48% 14.80% -1.68%
2040
-0.02% 0.96% 0.98%
 
1 Under present law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified June 16, 2016