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 3 percent for AIME 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9712.86-1.10
301
0.000.000.00
201613.9113.13-0.78
286
0.000.240.24
201713.8813.40-0.48
273
0.000.500.50
201813.9113.68-0.24
262
0.000.750.75
201914.0613.93-0.13
254
0.000.980.98
202014.2614.18-0.08
247
0.001.211.20
202114.4514.42-0.03
242
0.011.431.42
202214.7114.68-0.04
237
0.011.651.64
202314.9814.91-0.07
232
0.011.871.86
202415.2415.15-0.10
228
0.022.092.07
202515.5015.38-0.12
225
0.022.312.28
202615.7415.40-0.33
223
0.032.322.29
202715.9615.42-0.55
220
0.042.322.28
202816.1815.43-0.75
217
0.052.322.28
202916.3815.45-0.93
213
0.062.332.27
203016.5615.46-1.10
208
0.072.332.26
203116.7115.47-1.24
202
0.082.332.25
203216.8415.48-1.36
196
0.092.332.24
203316.9515.49-1.46
190
0.102.332.24
203417.0415.50-1.54
183
0.112.332.23
203517.1015.50-1.60
176
0.122.342.22
203617.1315.51-1.63
168
0.132.342.21
203717.1615.51-1.65
161
0.132.342.21
203817.1615.51-1.65
153
0.142.342.20
203917.1415.52-1.63
146
0.152.342.19
204017.1215.52-1.61
139
0.162.352.19
204117.1015.52-1.58
131
0.172.352.18
204217.0715.52-1.55
124
0.172.352.17
204317.0515.52-1.53
117
0.182.352.17
204417.0315.52-1.51
110
0.192.352.16
204517.0215.52-1.50
103
0.202.352.16
204617.0215.53-1.49
95
0.202.362.15
204717.0215.53-1.49
88
0.212.362.15
204817.0115.53-1.48
81
0.212.362.15
204917.0015.53-1.47
73
0.222.362.14
205017.0115.53-1.47
66
0.222.362.14
205117.0215.54-1.48
58
0.232.372.14
205217.0415.54-1.50
50
0.232.372.13
205317.0715.54-1.53
42
0.242.372.13
205417.1115.55-1.56
34
0.242.372.13
205517.1615.55-1.61
26
0.252.372.12
205617.2115.56-1.65
17
0.252.372.12
205717.2615.56-1.70
8
0.252.382.12
205817.3015.57-1.74
----
0.262.382.12
205917.3515.57-1.78
----
0.262.382.12
206017.4015.57-1.82
----
0.262.382.12
206117.4415.58-1.86
----
0.262.382.12
206217.4815.58-1.90
----
0.262.382.12
206317.5315.59-1.94
----
0.262.382.13
206417.5715.59-1.98
----
0.262.382.13
206517.6115.59-2.02
----
0.262.392.13
206617.6615.60-2.06
----
0.262.392.13
206717.7015.60-2.10
----
0.262.392.13
206817.7515.61-2.14
----
0.252.392.14
206917.7915.61-2.18
----
0.252.392.14
207017.8415.61-2.22
----
0.252.392.14
207117.8815.62-2.26
----
0.252.392.14
207217.9115.62-2.29
----
0.252.402.14
207317.9315.62-2.31
----
0.252.402.14
207417.9615.63-2.33
----
0.252.402.15
207517.9715.63-2.34
----
0.252.402.15
207617.9815.63-2.35
----
0.252.402.15
207717.9815.63-2.35
----
0.252.402.15
207817.9915.63-2.35
----
0.252.402.16
207917.9915.64-2.36
----
0.252.402.16
208018.0015.64-2.37
----
0.252.412.16
208118.0215.64-2.38
----
0.242.412.16
208218.0515.64-2.40
----
0.242.412.16
208318.0815.65-2.43
----
0.242.412.16
208418.1215.65-2.47
----
0.242.412.17
208518.1615.65-2.51
----
0.242.412.17
208618.2115.66-2.55
----
0.252.412.17
208718.2615.66-2.60
----
0.252.412.17
208818.3115.67-2.65
----
0.252.422.17



 

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 2013 Trustees Report.
2013-2087 16.75% 15.94% -0.80%
2057
0.15% 2.07% 1.92%
 
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 13, 2013