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). 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
201713.7213.06-0.66
293
0.000.140.14
201813.8613.24-0.62
278
0.000.280.28
201913.9913.37-0.61
264
0.000.410.41
202014.1313.50-0.64
252
0.000.520.52
202114.2713.62-0.65
240
0.000.620.62
202214.4913.75-0.74
229
0.000.710.71
202314.7613.86-0.91
217
0.000.800.79
202415.0313.97-1.06
204
0.010.880.87
202515.2914.06-1.23
192
0.010.950.94
202615.4814.15-1.33
181
0.011.021.01
202715.6614.17-1.50
170
0.021.031.01
202815.8314.18-1.65
159
0.021.031.01
202915.9914.20-1.80
148
0.031.031.00
203016.1414.21-1.93
137
0.031.031.00
203116.2614.22-2.04
126
0.041.030.99
203216.3714.23-2.14
114
0.051.030.98
203316.4614.24-2.23
102
0.051.030.98
203416.5314.24-2.28
89
0.061.030.97
203516.5714.25-2.32
77
0.071.030.96
203616.6314.26-2.38
64
0.081.030.96
203716.6914.26-2.42
50
0.091.040.95
203816.7114.27-2.44
36
0.101.040.94
203916.7214.27-2.45
22
0.111.040.93
204016.7014.27-2.44
8
0.111.040.92
204116.6914.27-2.41
----
0.121.040.92
204216.6714.27-2.40
----
0.131.040.91
204316.6414.27-2.37
----
0.141.040.90
204416.6214.27-2.35
----
0.151.040.89
204516.6114.27-2.34
----
0.161.040.88
204616.6014.27-2.33
----
0.171.040.87
204716.5914.27-2.31
----
0.181.040.86
204816.5814.27-2.30
----
0.191.040.85
204916.5714.28-2.30
----
0.201.040.84
205016.5714.28-2.30
----
0.211.050.83
205116.5814.28-2.30
----
0.231.050.82
205216.6114.28-2.33
----
0.241.050.81
205316.6414.29-2.36
----
0.251.050.80
205416.6814.29-2.39
----
0.261.050.79
205516.7314.29-2.44
----
0.271.050.78
205616.7914.30-2.49
----
0.281.050.77
205716.8514.30-2.55
----
0.291.050.76
205816.9114.31-2.60
----
0.301.050.75
205916.9714.31-2.66
----
0.321.060.74
206017.0314.32-2.72
----
0.331.060.73
206117.0914.32-2.77
----
0.341.060.72
206217.1514.33-2.83
----
0.351.060.71
206317.2114.33-2.88
----
0.361.060.70
206417.2714.34-2.93
----
0.371.060.69
206517.3314.34-2.99
----
0.381.060.69
206617.3914.35-3.04
----
0.381.060.68
206717.4514.35-3.10
----
0.391.060.67
206817.5114.36-3.16
----
0.401.070.67
206917.5714.36-3.21
----
0.411.070.66
207017.6314.36-3.27
----
0.411.070.65
207117.6914.37-3.32
----
0.421.070.65
207217.7314.37-3.36
----
0.431.070.64
207317.7714.38-3.40
----
0.431.070.64
207417.8114.38-3.43
----
0.441.070.63
207517.8314.38-3.45
----
0.441.070.63
207617.8514.38-3.47
----
0.451.070.63
207717.8614.39-3.47
----
0.451.070.63
207817.8614.39-3.47
----
0.451.080.62
207917.8614.39-3.47
----
0.451.080.62
208017.8614.39-3.47
----
0.451.080.62
208117.8614.39-3.47
----
0.461.080.62
208217.8614.39-3.48
----
0.461.080.62
208317.8814.39-3.49
----
0.461.080.62
208417.9014.39-3.51
----
0.461.080.62
208517.9314.40-3.54
----
0.461.080.62
208617.9714.40-3.57
----
0.471.080.61
208718.0114.40-3.61
----
0.471.080.61
208818.0614.40-3.65
----
0.471.080.61
208918.1014.41-3.69
----
0.471.080.61
209018.1514.41-3.74
----
0.471.080.61
209118.2014.42-3.78
----
0.481.080.61



 

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 16.72% 14.82% -1.90%
2040
0.21% 0.97% 0.76%
 
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