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 2025 and later. Phase in elimination by taxing all earnings above the current-law taxable maximum at: 1.24 percent in 2016, 2.48 percent in 2017, and so on, up to 11.16 percent in 2024. Provide benefit credit for earnings above the current-law taxable maximum, adding a bend point at the current-law taxable maximum and applying a formula factor of 5 percent for AIME above this 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
201613.9713.14-0.83
292
0.000.250.25
201713.9713.41-0.56
279
0.000.500.50
201814.0213.68-0.34
268
0.000.750.75
201914.1513.93-0.21
258
0.000.990.99
202014.3314.18-0.15
250
0.001.221.22
202114.5014.42-0.08
243
0.001.441.44
202214.7414.67-0.07
237
0.011.661.66
202315.0114.90-0.11
231
0.011.871.86
202415.2915.14-0.15
225
0.022.092.08
202515.5615.38-0.19
221
0.022.312.28
202615.8215.41-0.42
217
0.032.322.29
202716.0715.42-0.64
213
0.042.322.28
202816.2915.44-0.85
208
0.052.322.27
202916.5015.46-1.04
203
0.062.322.26
203016.6815.47-1.20
198
0.072.332.25
203116.8315.48-1.35
192
0.082.332.24
203216.9615.50-1.46
185
0.092.332.23
203317.0615.51-1.55
178
0.112.332.23
203417.1515.51-1.64
170
0.122.332.22
203517.2215.52-1.70
163
0.132.342.21
203617.2715.53-1.74
155
0.142.342.20
203717.2915.53-1.76
146
0.152.342.19
203817.3015.54-1.76
138
0.162.342.18
203917.2915.54-1.75
130
0.172.342.17
204017.2715.54-1.73
122
0.182.342.16
204117.2415.54-1.70
114
0.192.352.15
204217.2115.55-1.67
106
0.202.352.15
204317.1915.55-1.64
98
0.212.352.14
204417.1815.55-1.63
89
0.222.352.13
204517.1715.55-1.62
81
0.232.362.12
204617.1715.56-1.61
73
0.242.362.12
204717.1715.56-1.61
65
0.252.362.11
204817.1615.56-1.60
57
0.262.362.10
204917.1615.56-1.59
48
0.272.362.10
205017.1615.57-1.60
40
0.272.372.09
205117.1815.57-1.61
31
0.282.372.09
205217.2015.57-1.63
23
0.292.372.08
205317.2315.58-1.65
14
0.292.372.08
205417.2715.58-1.69
5
0.302.372.07
205517.3215.59-1.73
----
0.312.382.07
205617.3815.59-1.78
----
0.322.382.06
205717.4315.60-1.83
----
0.322.382.06
205817.4915.60-1.88
----
0.332.382.05
205917.5415.61-1.93
----
0.332.382.05
206017.5915.62-1.98
----
0.342.382.05
206117.6515.62-2.03
----
0.342.392.05
206217.7015.62-2.07
----
0.342.392.05
206317.7515.63-2.12
----
0.352.392.04
206417.8015.63-2.16
----
0.352.392.04
206517.8515.64-2.21
----
0.352.392.04
206617.9015.64-2.26
----
0.352.392.04
206717.9515.65-2.30
----
0.352.402.04
206818.0015.65-2.35
----
0.362.402.04
206918.0515.66-2.39
----
0.362.402.04
207018.1015.66-2.44
----
0.362.402.04
207118.1415.67-2.48
----
0.362.402.04
207218.1815.67-2.51
----
0.362.402.04
207318.2115.67-2.53
----
0.362.402.04
207418.2315.68-2.55
----
0.362.412.04
207518.2515.68-2.57
----
0.362.412.04
207618.2615.68-2.57
----
0.362.412.04
207718.2615.68-2.58
----
0.362.412.05
207818.2615.68-2.57
----
0.362.412.05
207918.2615.69-2.57
----
0.362.412.05
208018.2715.69-2.58
----
0.362.412.05
208118.2815.69-2.59
----
0.362.422.05
208218.3015.69-2.61
----
0.362.422.05
208318.3315.69-2.64
----
0.372.422.05
208418.3715.70-2.67
----
0.372.422.05
208518.4115.70-2.71
----
0.372.422.05
208618.4615.71-2.75
----
0.372.422.05
208718.5115.71-2.80
----
0.372.422.05
208818.5615.71-2.85
----
0.372.422.05
208918.6115.72-2.90
----
0.372.432.05



 

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 16.97% 16.00% -0.97%
2054
0.20% 2.11% 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