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:
E3.7: Increase the taxable maximum by an additional 2 percent per year beginning in 2019 until taxable earnings equal 90 percent of covered earnings. Provide benefit credit for earnings up to the revised taxable maximum. Create a new bend point equal to the current-law taxable maximum with a 5 percent formula factor applying above the new bend point.

 

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
201713.4113.03-0.38
298
0.000.000.00
201813.4912.93-0.56
287
0.000.000.00
201913.7012.99-0.71
273
0.000.040.04
202013.8513.04-0.81
259
-0.000.080.08
202114.0213.11-0.90
246
-0.000.120.12
202214.2613.18-1.07
232
-0.000.160.16
202314.5413.24-1.30
218
0.000.200.20
202414.8313.32-1.51
203
0.000.230.23
202515.1013.37-1.73
188
0.000.270.27
202615.3713.44-1.93
172
0.000.310.30
202715.6213.49-2.13
156
0.000.340.34
202815.8613.54-2.32
141
0.000.370.37
202916.0713.59-2.48
125
0.010.410.40
203016.2713.63-2.64
109
0.010.440.43
203116.4613.68-2.78
93
0.010.470.46
203216.6213.72-2.90
77
0.010.500.49
203316.7513.76-3.00
60
0.010.530.52
203416.8613.80-3.07
43
0.020.560.54
203516.9513.83-3.12
25
0.020.590.57
203617.0113.86-3.15
8
0.020.620.60
203717.0513.89-3.15
----
0.030.650.62
203817.0513.92-3.13
----
0.030.670.64
203917.0313.95-3.08
----
0.030.700.67
204017.0013.97-3.03
----
0.040.730.69
204116.9614.00-2.96
----
0.040.750.71
204216.9114.02-2.89
----
0.050.780.73
204316.8614.04-2.82
----
0.050.800.75
204416.8114.06-2.75
----
0.060.830.77
204516.7814.09-2.69
----
0.060.850.79
204616.7514.11-2.64
----
0.070.870.81
204716.7214.13-2.59
----
0.070.900.82
204816.7014.15-2.54
----
0.080.920.84
204916.6714.17-2.50
----
0.090.940.86
205016.6614.20-2.46
----
0.090.960.87
205116.6514.22-2.44
----
0.100.990.89
205216.6614.24-2.42
----
0.111.010.90
205316.6814.26-2.42
----
0.111.030.92
205416.7114.28-2.43
----
0.121.050.93
205516.7514.29-2.46
----
0.131.050.92
205616.7914.29-2.50
----
0.141.050.91
205716.8414.30-2.55
----
0.141.050.91
205816.8914.30-2.59
----
0.151.050.90
205916.9514.30-2.64
----
0.161.060.89
206017.0014.31-2.69
----
0.171.060.89
206117.0514.31-2.74
----
0.181.060.88
206217.1114.32-2.79
----
0.191.060.87
206317.1614.32-2.84
----
0.191.060.87
206417.2214.33-2.89
----
0.201.060.86
206517.2814.33-2.94
----
0.211.070.86
206617.3414.34-3.00
----
0.221.070.85
206717.3914.34-3.05
----
0.231.070.84
206817.4514.35-3.11
----
0.231.070.84
206917.5114.35-3.16
----
0.241.070.83
207017.5714.36-3.21
----
0.251.070.83
207117.6314.36-3.26
----
0.251.070.82
207217.6714.37-3.31
----
0.261.080.82
207317.7114.37-3.34
----
0.271.080.81
207417.7514.37-3.38
----
0.271.080.81
207517.7814.38-3.40
----
0.281.080.80
207617.8014.38-3.42
----
0.281.080.80
207717.8114.38-3.43
----
0.291.080.80
207817.8214.38-3.43
----
0.291.080.79
207917.8114.38-3.43
----
0.301.090.79
208017.8114.39-3.42
----
0.301.090.79
208117.8114.39-3.42
----
0.301.090.79
208217.8114.39-3.42
----
0.311.090.78
208317.8214.39-3.43
----
0.311.090.78
208417.8414.39-3.45
----
0.311.090.78
208517.8714.39-3.47
----
0.321.090.78
208617.9014.39-3.50
----
0.321.090.78
208717.9414.40-3.54
----
0.321.090.77
208817.9814.40-3.58
----
0.321.100.77
208918.0314.41-3.62
----
0.331.100.77
209018.0814.41-3.67
----
0.331.100.77
209118.1314.41-3.72
----
0.331.100.77
209218.1814.42-3.76
----
0.341.100.76



 

Summarized Estimates

 
  Proposal
  Change from Current 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 2017 Trustees Report.
2017-2091 16.79% 14.60% -2.18%
2036
0.12% 0.77% 0.64%
 
1 Under current 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 July 13, 2017