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, 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
201514.1312.82-1.31
308
0.000.000.00
201613.8812.88-1.00
298
0.000.000.00
201713.8913.17-0.73
280
0.000.250.25
201813.9713.45-0.52
266
0.000.510.51
201914.0913.71-0.38
254
0.000.760.76
202014.2313.96-0.26
243
0.001.001.00
202114.3514.22-0.13
235
0.001.231.23
202214.5214.47-0.05
228
0.001.461.46
202314.7314.70-0.03
222
0.011.671.66
202414.9714.94-0.03
216
0.011.881.87
202515.1815.170.00
212
0.022.092.08
202615.3815.410.02
209
0.022.312.29
202715.5915.43-0.16
207
0.032.322.29
202815.7915.45-0.34
205
0.042.322.28
202915.9815.46-0.51
203
0.052.322.28
203016.1515.48-0.67
200
0.062.322.27
203116.3115.49-0.82
197
0.072.332.26
203216.4515.50-0.95
193
0.082.332.25
203316.5715.52-1.05
189
0.092.332.24
203416.6515.52-1.13
184
0.102.332.23
203516.7315.53-1.20
179
0.112.332.22
203616.8115.54-1.26
174
0.132.342.21
203716.8615.55-1.31
168
0.142.342.20
203816.8815.55-1.33
162
0.152.342.19
203916.8915.56-1.33
156
0.162.342.18
204016.8815.56-1.32
151
0.172.342.18
204116.8715.56-1.31
145
0.182.352.17
204216.8515.56-1.29
139
0.192.352.16
204316.8415.57-1.27
133
0.202.352.15
204416.8315.57-1.26
128
0.212.352.14
204516.8115.57-1.25
122
0.222.352.13
204616.8015.57-1.23
116
0.232.352.13
204716.7915.57-1.22
111
0.242.362.12
204816.7915.58-1.22
105
0.242.362.11
204916.7915.58-1.21
99
0.252.362.11
205016.8015.58-1.22
93
0.262.362.10
205116.8215.58-1.24
87
0.272.362.09
205216.8515.59-1.26
81
0.282.362.09
205316.8915.59-1.29
75
0.282.372.08
205416.9315.60-1.34
68
0.292.372.08
205516.9915.60-1.38
61
0.302.372.07
205617.0415.61-1.44
54
0.312.372.07
205717.1015.61-1.49
46
0.312.372.06
205817.1715.62-1.55
38
0.322.372.06
205917.2215.62-1.60
30
0.322.382.05
206017.2815.63-1.65
21
0.332.382.05
206117.3415.64-1.70
12
0.332.382.05
206217.3915.64-1.75
3
0.342.382.04
206317.4515.64-1.80
----
0.342.382.04
206417.5015.65-1.85
----
0.342.382.04
206517.5615.65-1.91
----
0.342.382.04
206617.6215.66-1.96
----
0.352.392.04
206717.6815.67-2.01
----
0.352.392.04
206817.7415.67-2.07
----
0.352.392.04
206917.8015.68-2.12
----
0.352.392.04
207017.8615.68-2.18
----
0.362.392.04
207117.9115.69-2.22
----
0.362.392.04
207217.9615.69-2.27
----
0.362.402.04
207317.9915.69-2.30
----
0.362.402.04
207418.0215.70-2.33
----
0.362.402.04
207518.0515.70-2.35
----
0.362.402.04
207618.0615.70-2.36
----
0.362.402.04
207718.0715.70-2.36
----
0.362.402.04
207818.0715.71-2.36
----
0.362.402.04
207918.0715.71-2.36
----
0.362.402.04
208018.0715.71-2.36
----
0.362.412.04
208118.0815.71-2.37
----
0.362.412.04
208218.0915.71-2.38
----
0.362.412.05
208318.1115.71-2.40
----
0.362.412.05
208418.1415.72-2.42
----
0.362.412.05
208518.1715.72-2.45
----
0.362.412.05
208618.2115.72-2.49
----
0.362.412.05
208718.2515.73-2.52
----
0.372.412.05
208818.2915.73-2.56
----
0.372.422.05
208918.3415.74-2.60
----
0.372.422.05
209018.3815.74-2.64
----
0.372.422.05



 

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 2015 Trustees Report.
2015-2089 16.74% 15.98% -0.76%
2062
0.20% 2.12% 1.92%
 
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