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:
Eliminate the taxable maximum in years 2026 and later. Phase in elimination by taxing all earnings above the current-law taxable maximum at: 1.24 percent in 2017, 2.48 percent in 2018, and so on, up to 11.16 percent in 2025. Provide benefit credit for earnings above the current-law taxable maximum. Create a new bend point at the current-law taxable maximum with a 3 percent formula factor applying above the new bend point.

 

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
201513.9712.92-1.05
306
0.000.000.00
201613.9712.89-1.08
292
0.000.000.00
201713.9713.15-0.82
277
0.000.250.25
201814.0213.43-0.59
264
0.000.500.50
201914.1513.69-0.46
253
0.000.740.74
202014.3313.94-0.39
243
0.000.980.98
202114.5014.19-0.31
235
0.001.211.21
202214.7414.45-0.29
227
0.001.441.43
202315.0114.68-0.33
220
0.011.651.64
202415.2914.92-0.36
214
0.011.871.86
202515.5615.16-0.40
208
0.012.092.08
202615.8115.39-0.42
203
0.022.312.29
202716.0515.42-0.63
199
0.032.322.29
202816.2815.44-0.84
194
0.042.322.28
202916.4815.46-1.03
190
0.052.322.28
203016.6615.47-1.19
184
0.062.322.27
203116.8115.48-1.33
178
0.072.332.26
203216.9415.49-1.45
171
0.082.332.25
203317.0415.50-1.54
164
0.092.332.24
203417.1315.51-1.62
157
0.102.332.23
203517.2015.52-1.68
149
0.112.332.23
203617.2415.53-1.72
141
0.122.332.22
203717.2715.53-1.74
133
0.122.342.21
203817.2715.53-1.74
125
0.132.342.20
203917.2615.54-1.72
116
0.142.342.20
204017.2415.54-1.70
108
0.152.342.19
204117.2115.54-1.67
100
0.162.342.18
204217.1815.54-1.64
92
0.172.342.18
204317.1515.54-1.61
84
0.172.352.17
204417.1415.55-1.59
76
0.182.352.17
204517.1315.55-1.58
68
0.192.352.16
204617.1215.55-1.57
60
0.202.352.16
204717.1215.55-1.57
51
0.202.352.15
204817.1115.56-1.56
43
0.212.362.15
204917.1115.56-1.55
35
0.212.362.14
205017.1115.56-1.55
26
0.222.362.14
205117.1215.56-1.56
18
0.222.362.14
205217.1415.57-1.57
9
0.232.362.13
205317.1715.57-1.60
1
0.232.362.13
205417.2115.58-1.64
----
0.242.372.13
205517.2615.58-1.68
----
0.242.372.12
205617.3115.59-1.72
----
0.252.372.12
205717.3615.59-1.77
----
0.252.372.12
205817.4215.60-1.82
----
0.262.372.12
205917.4715.60-1.87
----
0.262.372.12
206017.5215.61-1.91
----
0.262.382.12
206117.5715.61-1.96
----
0.262.382.12
206217.6215.62-2.00
----
0.262.382.12
206317.6615.62-2.04
----
0.262.382.12
206417.7115.62-2.09
----
0.262.382.12
206517.7615.63-2.13
----
0.262.382.12
206617.8115.63-2.18
----
0.262.382.12
206717.8615.64-2.22
----
0.262.382.12
206817.9115.64-2.27
----
0.262.392.12
206917.9615.65-2.31
----
0.262.392.12
207018.0015.65-2.35
----
0.262.392.13
207118.0415.65-2.39
----
0.262.392.13
207218.0815.66-2.42
----
0.262.392.13
207318.1115.66-2.45
----
0.262.392.13
207418.1315.66-2.46
----
0.262.392.13
207518.1415.67-2.48
----
0.262.402.13
207618.1515.67-2.48
----
0.262.402.14
207718.1515.67-2.48
----
0.262.402.14
207818.1515.67-2.48
----
0.262.402.14
207918.1515.67-2.48
----
0.262.402.14
208018.1615.67-2.48
----
0.262.402.14
208118.1715.68-2.49
----
0.262.402.15
208218.1915.68-2.51
----
0.262.402.15
208318.2215.68-2.54
----
0.262.412.15
208418.2615.68-2.57
----
0.262.412.15
208518.3015.69-2.61
----
0.262.412.15
208618.3515.69-2.65
----
0.262.412.15
208718.4015.70-2.70
----
0.262.412.15
208818.4515.70-2.75
----
0.262.412.15
208918.5015.71-2.80
----
0.262.412.15



 

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 16.92% 15.95% -0.97%
2053
0.15% 2.07% 1.91%
 
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