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:
Apply a 3 percent payroll tax on earnings above the current-law taxable maximum starting in 2015. Do not provide benefit credit for earnings above the current-law 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
201413.9512.67-1.29
320
0.000.000.00
201513.9713.50-0.47
306
0.000.580.58
201613.9713.51-0.46
296
0.000.620.62
201713.9713.53-0.44
285
0.000.620.62
201814.0213.55-0.47
275
0.000.620.62
201914.1413.56-0.59
264
0.000.610.61
202014.3313.57-0.76
253
0.000.610.61
202114.5013.59-0.91
242
0.000.600.61
202214.7313.61-1.12
230
0.000.600.60
202315.0013.63-1.37
218
0.000.600.60
202415.2713.65-1.62
205
0.000.600.60
202515.5413.67-1.87
191
0.000.600.60
202615.7913.68-2.10
177
0.000.600.60
202716.0213.70-2.32
163
0.000.600.60
202816.2413.72-2.52
149
0.000.600.60
202916.4313.73-2.70
134
-0.010.600.60
203016.6013.74-2.85
118
-0.010.600.60
203116.7413.75-2.99
102
-0.010.600.60
203216.8613.76-3.09
85
-0.010.600.60
203316.9513.77-3.17
68
-0.010.600.60
203417.0313.78-3.25
50
-0.010.600.61
203517.0813.78-3.30
32
-0.010.600.61
203617.1213.79-3.33
14
-0.010.600.61
203717.1313.79-3.34
----
-0.010.600.61
203817.1313.80-3.33
----
-0.010.600.61
203917.1113.80-3.31
----
-0.010.600.61
204017.0813.80-3.28
----
-0.010.600.61
204117.0413.80-3.24
----
-0.010.600.61
204217.0013.80-3.20
----
-0.010.600.61
204316.9713.80-3.17
----
-0.010.600.61
204416.9413.80-3.15
----
-0.010.600.61
204516.9313.80-3.13
----
-0.010.600.61
204616.9113.80-3.12
----
-0.010.600.61
204716.9013.80-3.10
----
-0.020.600.62
204816.8913.80-3.09
----
-0.020.600.62
204916.8813.80-3.07
----
-0.020.600.62
205016.8713.80-3.07
----
-0.020.600.62
205116.8813.80-3.07
----
-0.020.600.62
205216.8913.81-3.09
----
-0.020.600.62
205316.9213.81-3.11
----
-0.020.600.62
205416.9513.81-3.14
----
-0.020.600.62
205516.9913.82-3.18
----
-0.020.600.62
205617.0413.82-3.22
----
-0.020.600.62
205717.0913.82-3.27
----
-0.020.600.62
205817.1413.83-3.31
----
-0.020.600.63
205917.1913.83-3.36
----
-0.020.600.63
206017.2313.83-3.40
----
-0.020.600.63
206117.2813.84-3.45
----
-0.020.600.63
206217.3313.84-3.49
----
-0.020.600.63
206317.3813.84-3.53
----
-0.020.600.63
206417.4213.85-3.58
----
-0.030.600.63
206517.4713.85-3.62
----
-0.030.600.63
206617.5213.85-3.67
----
-0.030.600.63
206717.5713.86-3.71
----
-0.030.610.63
206817.6213.86-3.76
----
-0.030.610.63
206917.6713.86-3.80
----
-0.030.610.63
207017.7113.87-3.85
----
-0.030.610.63
207117.7513.87-3.88
----
-0.030.610.63
207217.7913.87-3.92
----
-0.030.610.63
207317.8213.88-3.94
----
-0.030.610.63
207417.8413.88-3.96
----
-0.030.610.63
207517.8513.88-3.98
----
-0.030.610.64
207617.8613.88-3.98
----
-0.030.610.64
207717.8713.88-3.99
----
-0.030.610.64
207817.8713.88-3.99
----
-0.030.610.64
207917.8713.88-3.99
----
-0.030.610.64
208017.8713.88-3.99
----
-0.030.610.64
208117.8913.88-4.00
----
-0.030.610.64
208217.9113.88-4.02
----
-0.030.610.64
208317.9413.89-4.05
----
-0.030.610.64
208417.9713.89-4.08
----
-0.030.610.64
208518.0213.89-4.12
----
-0.030.610.64
208618.0613.89-4.17
----
-0.030.610.64
208718.1113.90-4.21
----
-0.030.610.64
208818.1613.90-4.26
----
-0.030.610.64
208918.2113.90-4.31
----
-0.030.610.64



 

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 2014 Trustees Report.
2014-2088 16.76% 14.48% -2.27%
2036
-0.01% 0.59% 0.61%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified September 18, 2014