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:
Increase the taxable maximum by an additional 2 percent per year beginning in 2017 until taxable earnings equal 90 percent of covered earnings. Provide benefit credit for earnings up to the revised taxable maximum. Create a new bend point equal to the current-law taxable maximum with a 5 percent formula factor applying 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
201514.1312.82-1.31
308
0.000.000.00
201613.8812.88-1.00
298
0.000.000.00
201713.8912.95-0.94
280
0.000.040.04
201813.9713.02-0.95
264
0.000.080.08
201914.0913.07-1.01
249
0.000.120.12
202014.2313.12-1.10
235
0.000.160.16
202114.3513.18-1.17
221
0.000.200.20
202214.5213.24-1.28
208
0.000.230.23
202314.7313.30-1.43
194
0.000.270.27
202414.9613.36-1.60
180
0.000.300.30
202515.1713.41-1.75
166
0.000.330.33
202615.3713.46-1.90
153
0.000.370.36
202715.5613.51-2.05
139
0.010.400.39
202815.7613.56-2.20
125
0.010.430.42
202915.9413.60-2.34
112
0.010.460.45
203016.1113.64-2.46
98
0.010.490.48
203116.2613.69-2.57
83
0.010.520.51
203216.3913.72-2.67
69
0.020.550.53
203316.5013.76-2.74
53
0.020.570.56
203416.5713.79-2.78
37
0.020.600.58
203516.6513.83-2.82
21
0.030.630.60
203616.7113.86-2.85
5
0.030.660.63
203716.7513.89-2.86
----
0.030.680.65
203816.7713.92-2.85
----
0.040.710.67
203916.7713.95-2.82
----
0.040.730.69
204016.7613.97-2.79
----
0.050.760.71
204116.7414.00-2.74
----
0.050.780.73
204216.7214.02-2.70
----
0.060.800.75
204316.7014.04-2.66
----
0.060.830.77
204416.6814.07-2.62
----
0.070.850.78
204516.6714.09-2.58
----
0.070.870.80
204616.6514.11-2.54
----
0.080.890.81
204716.6414.13-2.51
----
0.080.920.83
204816.6414.16-2.48
----
0.090.940.85
204916.6414.18-2.46
----
0.100.960.86
205016.6514.20-2.45
----
0.100.980.87
205116.6714.22-2.44
----
0.111.000.89
205216.6914.24-2.45
----
0.121.020.90
205316.7314.27-2.46
----
0.131.040.91
205416.7814.28-2.49
----
0.131.050.92
205516.8314.29-2.54
----
0.141.050.91
205616.8914.29-2.60
----
0.151.060.91
205716.9514.30-2.65
----
0.161.060.90
205817.0114.30-2.71
----
0.171.060.89
205917.0714.31-2.77
----
0.181.060.89
206017.1414.31-2.82
----
0.181.060.88
206117.2014.32-2.88
----
0.191.060.87
206217.2614.32-2.93
----
0.201.070.87
206317.3214.33-2.99
----
0.211.070.86
206417.3814.33-3.04
----
0.211.070.85
206517.4414.34-3.10
----
0.221.070.85
206617.5014.35-3.16
----
0.231.070.84
206717.5714.35-3.22
----
0.241.070.84
206817.6314.36-3.28
----
0.241.070.83
206917.7014.36-3.33
----
0.251.080.83
207017.7614.37-3.39
----
0.261.080.82
207117.8214.37-3.44
----
0.261.080.82
207217.8614.38-3.49
----
0.271.080.81
207317.9114.38-3.53
----
0.271.080.81
207417.9414.38-3.56
----
0.281.080.80
207517.9714.38-3.58
----
0.281.080.80
207617.9914.39-3.60
----
0.291.090.80
207718.0014.39-3.61
----
0.291.090.79
207818.0014.39-3.61
----
0.301.090.79
207918.0114.39-3.62
----
0.301.090.79
208018.0114.39-3.62
----
0.301.090.79
208118.0214.39-3.63
----
0.311.090.78
208218.0414.40-3.64
----
0.311.090.78
208318.0614.40-3.66
----
0.311.090.78
208418.0914.40-3.69
----
0.321.090.78
208518.1314.40-3.72
----
0.321.090.78
208618.1714.41-3.76
----
0.321.100.77
208718.2114.41-3.80
----
0.331.100.77
208818.2614.41-3.84
----
0.331.100.77
208918.3014.42-3.89
----
0.331.100.77
209018.3514.42-3.93
----
0.331.100.77



 

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 16.66% 14.61% -2.05%
2036
0.12% 0.75% 0.63%
 
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