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 from $106,800 to $115,200 (in 2009 AWI-indexed dollars), phased in 2017-2019. Provide benefit credit for earnings up to the revised taxable maximum.

 

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
201713.7212.97-0.75
293
0.000.050.05
201813.8613.06-0.79
277
0.000.110.11
201913.9913.12-0.87
263
0.000.150.15
202014.1313.13-1.00
248
0.000.150.15
202114.2713.16-1.11
234
0.000.150.15
202214.4913.19-1.30
220
0.000.150.15
202314.7613.21-1.55
204
0.000.150.15
202415.0313.25-1.78
188
0.000.150.15
202515.2913.26-2.03
172
0.000.150.15
202615.4713.28-2.19
156
0.000.150.15
202715.6513.29-2.36
140
0.000.150.15
202815.8213.31-2.51
124
0.010.150.14
202915.9713.32-2.65
108
0.010.150.15
203016.1113.33-2.78
92
0.010.150.14
203116.2313.34-2.89
75
0.010.150.14
203216.3413.35-2.99
58
0.010.150.14
203316.4213.36-3.06
41
0.010.150.14
203416.4813.36-3.11
23
0.010.150.14
203516.5113.37-3.14
5
0.010.150.14
203616.5713.37-3.20
----
0.020.150.14
203716.6213.38-3.24
----
0.020.150.13
203816.6313.38-3.25
----
0.020.150.13
203916.6313.38-3.25
----
0.020.150.13
204016.6113.39-3.23
----
0.020.150.13
204116.5913.38-3.20
----
0.020.150.13
204216.5613.38-3.17
----
0.030.150.13
204316.5313.38-3.14
----
0.030.150.13
204416.5013.38-3.11
----
0.030.150.12
204516.4813.39-3.10
----
0.030.150.12
204616.4613.39-3.07
----
0.030.150.12
204716.4413.38-3.05
----
0.030.150.12
204816.4213.38-3.04
----
0.040.150.12
204916.4113.39-3.02
----
0.040.150.12
205016.4013.39-3.01
----
0.040.150.11
205116.4013.39-3.01
----
0.040.150.11
205216.4113.39-3.03
----
0.040.150.11
205316.4413.39-3.05
----
0.050.150.11
205416.4713.39-3.08
----
0.050.150.11
205516.5113.40-3.11
----
0.050.160.11
205616.5613.40-3.16
----
0.050.150.10
205716.6113.41-3.20
----
0.050.160.10
205816.6613.41-3.25
----
0.060.160.10
205916.7113.41-3.30
----
0.060.160.10
206016.7713.42-3.35
----
0.060.160.10
206116.8213.42-3.40
----
0.060.160.10
206216.8713.43-3.44
----
0.060.160.09
206316.9213.43-3.49
----
0.060.160.09
206416.9713.43-3.54
----
0.070.160.09
206517.0213.43-3.59
----
0.070.160.09
206617.0813.44-3.64
----
0.070.160.09
206717.1313.44-3.69
----
0.070.160.09
206817.1813.45-3.74
----
0.070.160.09
206917.2413.45-3.79
----
0.070.160.09
207017.2913.45-3.84
----
0.070.160.08
207117.3413.46-3.88
----
0.070.160.08
207217.3813.46-3.92
----
0.070.160.08
207317.4213.46-3.95
----
0.070.160.08
207417.4513.47-3.98
----
0.080.160.08
207517.4713.47-4.00
----
0.080.160.08
207617.4813.47-4.01
----
0.080.160.08
207717.4913.47-4.02
----
0.080.160.08
207817.4913.47-4.02
----
0.080.160.08
207917.4813.47-4.01
----
0.080.160.08
208017.4813.47-4.01
----
0.080.160.08
208117.4813.47-4.01
----
0.080.160.08
208217.4813.47-4.02
----
0.080.160.08
208317.5013.47-4.03
----
0.080.160.08
208417.5213.47-4.05
----
0.080.160.08
208517.5513.47-4.07
----
0.080.160.08
208617.5813.48-4.11
----
0.080.160.08
208717.6213.48-4.14
----
0.080.160.08
208817.6613.48-4.18
----
0.080.160.08
208917.7113.48-4.23
----
0.080.160.08
209017.7613.49-4.27
----
0.080.160.08
209117.8013.49-4.31
----
0.080.160.08



 

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 16.54% 13.99% -2.55%
2035
0.04% 0.15% 0.11%
 
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 August 8, 2016