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 2016. 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
201514.1312.82-1.31
308
0.000.000.00
201613.8814.090.21
298
0.001.211.21
201713.8914.150.26
288
0.001.241.24
201813.9714.160.20
281
0.001.231.23
201914.0814.170.09
273
0.001.221.22
202014.2214.17-0.05
265
0.001.211.21
202114.3414.19-0.16
258
0.001.201.21
202214.5214.21-0.31
250
0.001.201.20
202314.7214.21-0.51
242
0.001.181.19
202414.9514.23-0.72
233
-0.011.171.17
202515.1614.25-0.91
224
-0.011.171.18
202615.3614.27-1.09
215
-0.011.171.18
202715.5514.28-1.27
206
-0.011.171.18
202815.7414.30-1.44
197
-0.011.171.18
202915.9214.31-1.61
188
-0.011.171.18
203016.0914.33-1.76
179
-0.011.171.18
203116.2314.34-1.90
169
-0.011.171.18
203216.3614.35-2.01
159
-0.011.171.18
203316.4714.36-2.11
148
-0.011.171.18
203416.5414.36-2.18
137
-0.011.171.19
203516.6114.37-2.24
125
-0.011.171.19
203616.6614.38-2.29
113
-0.011.171.19
203716.7014.38-2.32
101
-0.021.171.19
203816.7114.38-2.33
89
-0.021.171.19
203916.7114.39-2.32
76
-0.021.171.19
204016.6914.39-2.30
63
-0.021.171.19
204116.6714.39-2.28
51
-0.021.171.19
204216.6414.39-2.25
38
-0.021.171.20
204316.6214.39-2.23
25
-0.021.171.20
204416.5914.39-2.20
12
-0.021.171.20
204516.5714.39-2.18
----
-0.021.181.20
204616.5514.39-2.16
----
-0.031.181.20
204716.5314.39-2.14
----
-0.031.181.20
204816.5214.39-2.13
----
-0.031.181.20
204916.5114.39-2.11
----
-0.031.181.21
205016.5114.40-2.11
----
-0.031.181.21
205116.5214.40-2.12
----
-0.031.181.21
205216.5414.40-2.14
----
-0.031.181.21
205316.5714.40-2.17
----
-0.031.181.21
205416.6114.41-2.20
----
-0.041.181.21
205516.6514.41-2.24
----
-0.041.181.22
205616.7014.41-2.29
----
-0.041.181.22
205716.7514.42-2.33
----
-0.041.181.22
205816.8114.42-2.38
----
-0.041.181.22
205916.8614.43-2.43
----
-0.041.181.22
206016.9114.43-2.48
----
-0.041.181.22
206116.9614.44-2.52
----
-0.041.181.22
206217.0114.44-2.57
----
-0.051.181.23
206317.0614.44-2.62
----
-0.051.181.23
206417.1214.45-2.67
----
-0.051.181.23
206517.1714.45-2.72
----
-0.051.181.23
206617.2214.46-2.77
----
-0.051.181.23
206717.2814.46-2.82
----
-0.051.181.23
206817.3414.46-2.88
----
-0.051.181.23
206917.4014.47-2.93
----
-0.051.181.23
207017.4514.47-2.98
----
-0.051.181.23
207117.5014.48-3.03
----
-0.051.181.24
207217.5414.48-3.06
----
-0.051.191.24
207317.5814.48-3.10
----
-0.051.191.24
207417.6114.49-3.13
----
-0.051.191.24
207517.6314.49-3.14
----
-0.051.191.24
207617.6414.49-3.15
----
-0.051.191.24
207717.6514.49-3.16
----
-0.051.191.24
207817.6514.49-3.16
----
-0.051.191.24
207917.6514.49-3.16
----
-0.051.191.24
208017.6614.49-3.16
----
-0.051.191.24
208117.6614.49-3.17
----
-0.051.191.24
208217.6714.50-3.18
----
-0.051.191.24
208317.7014.50-3.20
----
-0.051.191.24
208417.7214.50-3.22
----
-0.051.191.25
208517.7614.50-3.25
----
-0.051.191.25
208617.7914.50-3.29
----
-0.051.191.25
208717.8314.51-3.33
----
-0.051.191.25
208817.8814.51-3.37
----
-0.051.191.25
208917.9214.51-3.41
----
-0.051.201.25
209017.9614.52-3.45
----
-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 2015 Trustees Report.
2015-2089 16.52% 15.03% -1.49%
2044
-0.03% 1.17% 1.19%
 
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