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 2016-2025). 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
201514.1312.82-1.31
308
0.000.000.00
201613.8813.03-0.85
298
0.000.150.15
201713.8913.20-0.69
281
0.000.290.29
201813.9713.35-0.62
267
0.000.410.41
201914.0913.48-0.61
254
0.000.530.53
202014.2313.59-0.64
242
0.000.630.63
202114.3513.70-0.64
232
0.000.720.72
202214.5213.82-0.71
221
0.000.800.80
202314.7313.91-0.82
211
0.010.880.87
202414.9614.01-0.95
200
0.010.950.94
202515.1814.11-1.07
191
0.011.021.01
202615.3814.13-1.25
181
0.021.031.01
202715.5814.14-1.44
171
0.021.031.01
202815.7814.16-1.62
161
0.031.031.00
202915.9614.17-1.79
151
0.031.031.00
203016.1414.19-1.95
141
0.041.030.99
203116.2914.20-2.09
130
0.051.030.99
203216.4314.21-2.22
118
0.051.040.98
203316.5414.22-2.32
106
0.061.040.97
203416.6214.23-2.39
93
0.071.040.97
203516.7014.24-2.46
79
0.081.040.96
203616.7714.24-2.52
66
0.091.040.95
203716.8214.25-2.56
52
0.101.040.95
203816.8414.26-2.58
37
0.111.040.94
203916.8414.26-2.58
23
0.121.050.93
204016.8414.26-2.58
8
0.121.050.92
204116.8214.26-2.56
----
0.131.050.91
204216.8114.27-2.54
----
0.141.050.91
204316.7914.27-2.53
----
0.151.050.90
204416.7814.27-2.51
----
0.161.050.89
204516.7714.27-2.50
----
0.171.050.88
204616.7614.27-2.49
----
0.181.060.87
204716.7514.27-2.48
----
0.191.060.86
204816.7514.28-2.48
----
0.211.060.85
204916.7514.28-2.48
----
0.221.060.84
205016.7714.28-2.49
----
0.231.060.83
205116.7914.29-2.51
----
0.241.060.83
205216.8214.29-2.53
----
0.251.070.82
205316.8614.29-2.57
----
0.261.070.81
205416.9114.30-2.61
----
0.271.070.80
205516.9714.30-2.67
----
0.281.070.79
205617.0314.31-2.72
----
0.291.070.78
205717.1014.32-2.78
----
0.311.080.77
205817.1614.32-2.84
----
0.321.080.76
205917.2314.33-2.90
----
0.331.080.75
206017.2914.33-2.96
----
0.341.080.74
206117.3514.34-3.02
----
0.351.080.73
206217.4214.34-3.07
----
0.361.080.72
206317.4814.35-3.13
----
0.371.090.72
206417.5414.35-3.19
----
0.381.090.71
206517.6014.36-3.24
----
0.391.090.70
206617.6714.36-3.30
----
0.401.090.70
206717.7414.37-3.36
----
0.401.090.69
206817.8014.38-3.43
----
0.411.090.68
206917.8714.38-3.48
----
0.421.100.68
207017.9314.39-3.54
----
0.431.100.67
207117.9914.39-3.59
----
0.431.100.67
207218.0314.39-3.64
----
0.441.100.66
207318.0814.40-3.68
----
0.441.100.66
207418.1114.40-3.71
----
0.451.100.65
207518.1414.40-3.73
----
0.451.100.65
207618.1514.41-3.75
----
0.461.110.65
207718.1614.41-3.75
----
0.461.110.65
207818.1714.41-3.76
----
0.461.110.65
207918.1714.41-3.76
----
0.461.110.64
208018.1714.41-3.76
----
0.471.110.64
208118.1814.41-3.77
----
0.471.110.64
208218.2014.41-3.78
----
0.471.110.64
208318.2214.42-3.80
----
0.471.110.64
208418.2514.42-3.83
----
0.471.110.64
208518.2814.42-3.86
----
0.471.110.64
208618.3214.42-3.90
----
0.481.110.64
208718.3614.43-3.94
----
0.481.110.64
208818.4114.43-3.98
----
0.481.120.63
208918.4514.43-4.02
----
0.481.120.63
209018.5014.44-4.06
----
0.481.120.63



 

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 2015 Trustees Report.
2015-2089 16.75% 14.85% -1.91%
2040
0.21% 0.98% 0.77%
 
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 September 1, 2015