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 6 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
201513.9714.060.09
306
0.001.141.14
201613.9714.100.13
300
0.001.211.21
201713.9714.120.15
293
0.001.211.22
201814.0114.140.13
286
0.001.211.21
201914.1414.150.00
280
0.001.201.20
202014.3314.15-0.17
272
0.001.191.20
202114.5014.16-0.33
265
0.001.181.19
202214.7314.19-0.54
257
-0.011.181.18
202315.0014.20-0.80
247
-0.011.171.17
202415.2714.22-1.05
237
-0.011.171.18
202515.5414.24-1.30
227
-0.011.171.18
202615.7814.26-1.53
216
-0.011.171.18
202716.0214.27-1.74
205
-0.011.171.18
202816.2414.29-1.95
194
-0.011.171.18
202916.4314.30-2.12
183
-0.011.171.18
203016.5914.32-2.28
171
-0.011.171.18
203116.7414.33-2.41
158
-0.011.171.18
203216.8514.34-2.51
145
-0.011.171.18
203316.9414.35-2.59
132
-0.011.171.18
203417.0214.35-2.67
118
-0.011.171.19
203517.0714.36-2.72
104
-0.021.171.19
203617.1114.36-2.75
89
-0.021.171.19
203717.1314.37-2.76
75
-0.021.171.19
203817.1214.37-2.75
60
-0.021.171.19
203917.1014.37-2.73
45
-0.021.171.19
204017.0714.37-2.69
30
-0.021.171.19
204117.0314.37-2.66
15
-0.021.171.20
204216.9914.37-2.62
----
-0.021.171.20
204316.9614.37-2.58
----
-0.021.171.20
204416.9314.37-2.56
----
-0.031.171.20
204516.9114.37-2.54
----
-0.031.181.20
204616.9014.37-2.53
----
-0.031.181.20
204716.8914.38-2.51
----
-0.031.181.21
204816.8714.38-2.50
----
-0.031.181.21
204916.8614.38-2.48
----
-0.031.181.21
205016.8614.38-2.48
----
-0.031.181.21
205116.8614.38-2.48
----
-0.031.181.21
205216.8814.38-2.49
----
-0.041.181.21
205316.9014.39-2.52
----
-0.041.181.22
205416.9314.39-2.54
----
-0.041.181.22
205516.9714.39-2.58
----
-0.041.181.22
205617.0214.40-2.62
----
-0.041.181.22
205717.0714.40-2.67
----
-0.041.181.22
205817.1214.41-2.71
----
-0.041.181.22
205917.1714.41-2.76
----
-0.041.181.23
206017.2114.41-2.80
----
-0.041.181.23
206117.2614.42-2.84
----
-0.051.181.23
206217.3114.42-2.89
----
-0.051.181.23
206317.3514.42-2.93
----
-0.051.181.23
206417.4014.43-2.97
----
-0.051.181.23
206517.4514.43-3.02
----
-0.051.191.23
206617.5014.44-3.06
----
-0.051.191.24
206717.5514.44-3.11
----
-0.051.191.24
206817.5914.44-3.15
----
-0.051.191.24
206917.6414.45-3.20
----
-0.051.191.24
207017.6914.45-3.24
----
-0.051.191.24
207117.7314.45-3.28
----
-0.051.191.24
207217.7614.46-3.31
----
-0.051.191.24
207317.7914.46-3.33
----
-0.051.191.24
207417.8114.46-3.35
----
-0.051.191.24
207517.8314.46-3.37
----
-0.051.191.24
207617.8414.46-3.37
----
-0.051.191.24
207717.8414.46-3.38
----
-0.051.191.25
207817.8414.47-3.38
----
-0.051.191.25
207917.8414.47-3.38
----
-0.051.191.25
208017.8514.47-3.38
----
-0.051.191.25
208117.8614.47-3.39
----
-0.051.191.25
208217.8814.47-3.41
----
-0.051.201.25
208317.9114.47-3.44
----
-0.051.201.25
208417.9514.48-3.47
----
-0.051.201.25
208517.9914.48-3.51
----
-0.051.201.25
208618.0414.48-3.55
----
-0.051.201.25
208718.0914.48-3.60
----
-0.051.201.25
208818.1414.49-3.65
----
-0.051.201.25
208918.1914.49-3.70
----
-0.051.201.25



 

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 16.74% 15.05% -1.69%
2041
-0.03% 1.16% 1.19%
 
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