Detailed Single Year Tables
Description of Proposed Provision:
E3.13: Beginning in 2030, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $400,000 in 2017 (about $663,300 in 2030), with the threshold wage-indexed after 2030. Do not provide benefit credit for additional earnings taxed.
Financial Estimates for the OASDI Trust Fund Program
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
|
Expressed as a percentage of current-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of current-law taxable payroll |
|||||||
|
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
| 2022 | 14.05 | 12.79 | -1.26 | 230 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.31 | 13.04 | -1.27 | 211 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.45 | 12.95 | -1.49 | 194 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 14.66 | 12.97 | -1.69 | 177 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 14.88 | 13.08 | -1.80 | 160 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.10 | 13.10 | -2.00 | 143 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.33 | 13.14 | -2.19 | 126 | 0.00 | 0.00 | 0.00 | ||
| 2029 | 15.53 | 13.17 | -2.35 | 109 | 0.00 | 0.00 | 0.00 | ||
| 2030 | 15.72 | 13.37 | -2.35 | 91 | 0.00 | 0.17 | 0.17 | ||
| 2031 | 15.91 | 13.41 | -2.50 | 75 | -0.00 | 0.18 | 0.18 | ||
| 2032 | 16.07 | 13.42 | -2.65 | 59 | -0.00 | 0.18 | 0.18 | ||
| 2033 | 16.20 | 13.43 | -2.77 | 42 | -0.00 | 0.17 | 0.18 | ||
| 2034 | 16.32 | 13.44 | -2.88 | 26 | -0.00 | 0.18 | 0.18 | ||
| 2035 | 16.42 | 13.45 | -2.97 | 8 | -0.00 | 0.18 | 0.18 | ||
| 2036 | 16.50 | 13.45 | -3.04 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2037 | 16.58 | 13.46 | -3.11 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2038 | 16.64 | 13.47 | -3.17 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2039 | 16.69 | 13.47 | -3.21 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2040 | 16.72 | 13.47 | -3.24 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2041 | 16.74 | 13.48 | -3.26 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2042 | 16.76 | 13.48 | -3.28 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2043 | 16.78 | 13.48 | -3.30 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2044 | 16.80 | 13.48 | -3.32 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2045 | 16.82 | 13.48 | -3.34 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2046 | 16.83 | 13.48 | -3.35 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2047 | 16.86 | 13.49 | -3.37 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2048 | 16.88 | 13.49 | -3.40 | ---- | -0.00 | 0.17 | 0.18 | ||
| 2049 | 16.91 | 13.49 | -3.42 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2050 | 16.94 | 13.49 | -3.45 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2051 | 16.98 | 13.50 | -3.48 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2052 | 17.01 | 13.50 | -3.51 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2053 | 17.05 | 13.50 | -3.55 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2054 | 17.09 | 13.51 | -3.59 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2055 | 17.14 | 13.51 | -3.63 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2056 | 17.20 | 13.51 | -3.68 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2057 | 17.26 | 13.52 | -3.74 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2058 | 17.32 | 13.53 | -3.79 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2059 | 17.38 | 13.53 | -3.85 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2060 | 17.44 | 13.54 | -3.91 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2061 | 17.51 | 13.54 | -3.97 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2062 | 17.56 | 13.54 | -4.02 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2063 | 17.62 | 13.55 | -4.07 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2064 | 17.67 | 13.55 | -4.12 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2065 | 17.72 | 13.56 | -4.17 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2066 | 17.78 | 13.56 | -4.21 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2067 | 17.83 | 13.57 | -4.26 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2068 | 17.88 | 13.57 | -4.31 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2069 | 17.94 | 13.57 | -4.36 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2070 | 18.00 | 13.58 | -4.42 | ---- | -0.01 | 0.17 | 0.18 | ||
| 2071 | 18.05 | 13.58 | -4.47 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2072 | 18.10 | 13.59 | -4.52 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2073 | 18.16 | 13.59 | -4.57 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2074 | 18.20 | 13.59 | -4.61 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2075 | 18.25 | 13.60 | -4.65 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2076 | 18.28 | 13.60 | -4.68 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2077 | 18.31 | 13.60 | -4.70 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2078 | 18.31 | 13.60 | -4.71 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2079 | 18.31 | 13.60 | -4.71 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2080 | 18.30 | 13.60 | -4.69 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2081 | 18.27 | 13.60 | -4.67 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2082 | 18.24 | 13.60 | -4.64 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2083 | 18.20 | 13.60 | -4.60 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2084 | 18.15 | 13.60 | -4.56 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2085 | 18.10 | 13.59 | -4.51 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2086 | 18.04 | 13.59 | -4.45 | ---- | -0.01 | 0.18 | 0.18 | ||
| 2087 | 17.98 | 13.59 | -4.39 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2088 | 17.91 | 13.58 | -4.33 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2089 | 17.85 | 13.58 | -4.27 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2090 | 17.79 | 13.57 | -4.21 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2091 | 17.74 | 13.57 | -4.17 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2092 | 17.70 | 13.57 | -4.13 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2093 | 17.67 | 13.57 | -4.10 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2094 | 17.65 | 13.56 | -4.08 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2095 | 17.64 | 13.56 | -4.07 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2096 | 17.64 | 13.56 | -4.07 | ---- | -0.00 | 0.18 | 0.18 | ||
| 2097 | 17.64 | 13.56 | -4.08 | ---- | -0.00 | 0.18 | 0.18 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2022-2096 | 17.20% | 13.93% | -3.26% | 2035 | -0.00% | 0.15% | 0.16% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2022 Trustees Report.