Description of Proposed Provision:
E3.13: Beginning in 2025, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $400,000 in 2017 (about $548,700 in 2025), with the threshold wage-indexed after 2025. 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 |
|||
2017 | 13.41 | 13.03 | -0.38 | 298 | 0.00 | 0.00 | 0.00 | ||
2018 | 13.49 | 12.93 | -0.56 | 287 | 0.00 | 0.00 | 0.00 | ||
2019 | 13.70 | 12.95 | -0.75 | 273 | 0.00 | 0.00 | 0.00 | ||
2020 | 13.85 | 12.96 | -0.89 | 259 | 0.00 | 0.00 | 0.00 | ||
2021 | 14.02 | 12.99 | -1.03 | 245 | 0.00 | 0.00 | 0.00 | ||
2022 | 14.26 | 13.02 | -1.23 | 230 | 0.00 | 0.00 | 0.00 | ||
2023 | 14.54 | 13.05 | -1.50 | 215 | 0.00 | 0.00 | 0.00 | ||
2024 | 14.83 | 13.08 | -1.74 | 199 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.10 | 13.26 | -1.84 | 182 | 0.00 | 0.16 | 0.16 | ||
2026 | 15.37 | 13.30 | -2.07 | 166 | -0.00 | 0.17 | 0.17 | ||
2027 | 15.62 | 13.32 | -2.30 | 150 | -0.00 | 0.17 | 0.17 | ||
2028 | 15.85 | 13.33 | -2.52 | 133 | -0.00 | 0.17 | 0.17 | ||
2029 | 16.07 | 13.35 | -2.72 | 116 | -0.00 | 0.17 | 0.17 | ||
2030 | 16.27 | 13.36 | -2.90 | 99 | -0.00 | 0.17 | 0.17 | ||
2031 | 16.45 | 13.38 | -3.07 | 81 | -0.00 | 0.17 | 0.17 | ||
2032 | 16.61 | 13.39 | -3.22 | 63 | -0.00 | 0.17 | 0.17 | ||
2033 | 16.74 | 13.40 | -3.34 | 45 | -0.00 | 0.17 | 0.17 | ||
2034 | 16.85 | 13.40 | -3.45 | 26 | -0.00 | 0.17 | 0.17 | ||
2035 | 16.93 | 13.41 | -3.52 | 6 | -0.00 | 0.17 | 0.17 | ||
2036 | 16.99 | 13.41 | -3.57 | ---- | -0.00 | 0.17 | 0.17 | ||
2037 | 17.02 | 13.42 | -3.60 | ---- | -0.00 | 0.17 | 0.17 | ||
2038 | 17.02 | 13.42 | -3.60 | ---- | -0.00 | 0.17 | 0.17 | ||
2039 | 17.00 | 13.42 | -3.58 | ---- | -0.00 | 0.17 | 0.17 | ||
2040 | 16.96 | 13.42 | -3.54 | ---- | -0.00 | 0.17 | 0.17 | ||
2041 | 16.91 | 13.41 | -3.50 | ---- | -0.00 | 0.17 | 0.17 | ||
2042 | 16.86 | 13.41 | -3.45 | ---- | -0.00 | 0.17 | 0.17 | ||
2043 | 16.80 | 13.41 | -3.40 | ---- | -0.00 | 0.17 | 0.17 | ||
2044 | 16.76 | 13.41 | -3.35 | ---- | -0.00 | 0.17 | 0.17 | ||
2045 | 16.72 | 13.41 | -3.31 | ---- | -0.00 | 0.17 | 0.17 | ||
2046 | 16.68 | 13.40 | -3.27 | ---- | -0.00 | 0.17 | 0.17 | ||
2047 | 16.64 | 13.40 | -3.24 | ---- | -0.00 | 0.17 | 0.17 | ||
2048 | 16.61 | 13.40 | -3.21 | ---- | -0.00 | 0.17 | 0.17 | ||
2049 | 16.59 | 13.40 | -3.19 | ---- | -0.00 | 0.17 | 0.17 | ||
2050 | 16.56 | 13.40 | -3.16 | ---- | -0.00 | 0.17 | 0.17 | ||
2051 | 16.55 | 13.40 | -3.15 | ---- | -0.00 | 0.17 | 0.17 | ||
2052 | 16.55 | 13.40 | -3.15 | ---- | -0.00 | 0.17 | 0.17 | ||
2053 | 16.57 | 13.40 | -3.16 | ---- | -0.00 | 0.17 | 0.17 | ||
2054 | 16.59 | 13.40 | -3.18 | ---- | -0.00 | 0.17 | 0.17 | ||
2055 | 16.62 | 13.41 | -3.21 | ---- | -0.00 | 0.17 | 0.17 | ||
2056 | 16.65 | 13.41 | -3.24 | ---- | -0.00 | 0.17 | 0.17 | ||
2057 | 16.69 | 13.41 | -3.28 | ---- | -0.00 | 0.17 | 0.17 | ||
2058 | 16.74 | 13.42 | -3.32 | ---- | -0.00 | 0.17 | 0.17 | ||
2059 | 16.78 | 13.42 | -3.36 | ---- | -0.00 | 0.17 | 0.17 | ||
2060 | 16.82 | 13.42 | -3.40 | ---- | -0.00 | 0.17 | 0.17 | ||
2061 | 16.87 | 13.43 | -3.44 | ---- | -0.00 | 0.17 | 0.17 | ||
2062 | 16.92 | 13.43 | -3.49 | ---- | -0.00 | 0.17 | 0.17 | ||
2063 | 16.97 | 13.43 | -3.53 | ---- | -0.00 | 0.17 | 0.17 | ||
2064 | 17.01 | 13.44 | -3.58 | ---- | -0.01 | 0.17 | 0.18 | ||
2065 | 17.06 | 13.44 | -3.62 | ---- | -0.01 | 0.17 | 0.18 | ||
2066 | 17.11 | 13.44 | -3.67 | ---- | -0.01 | 0.17 | 0.18 | ||
2067 | 17.16 | 13.45 | -3.72 | ---- | -0.01 | 0.17 | 0.18 | ||
2068 | 17.22 | 13.45 | -3.77 | ---- | -0.01 | 0.17 | 0.18 | ||
2069 | 17.27 | 13.45 | -3.82 | ---- | -0.01 | 0.17 | 0.18 | ||
2070 | 17.32 | 13.46 | -3.86 | ---- | -0.01 | 0.17 | 0.18 | ||
2071 | 17.37 | 13.46 | -3.91 | ---- | -0.01 | 0.17 | 0.18 | ||
2072 | 17.41 | 13.46 | -3.95 | ---- | -0.01 | 0.17 | 0.18 | ||
2073 | 17.44 | 13.46 | -3.98 | ---- | -0.01 | 0.17 | 0.18 | ||
2074 | 17.47 | 13.47 | -4.01 | ---- | -0.01 | 0.17 | 0.18 | ||
2075 | 17.50 | 13.47 | -4.03 | ---- | -0.01 | 0.17 | 0.18 | ||
2076 | 17.51 | 13.47 | -4.04 | ---- | -0.01 | 0.17 | 0.18 | ||
2077 | 17.52 | 13.47 | -4.05 | ---- | -0.01 | 0.17 | 0.18 | ||
2078 | 17.52 | 13.47 | -4.05 | ---- | -0.01 | 0.17 | 0.18 | ||
2079 | 17.51 | 13.47 | -4.04 | ---- | -0.01 | 0.17 | 0.18 | ||
2080 | 17.50 | 13.47 | -4.03 | ---- | -0.01 | 0.17 | 0.18 | ||
2081 | 17.50 | 13.47 | -4.03 | ---- | -0.01 | 0.17 | 0.18 | ||
2082 | 17.50 | 13.47 | -4.03 | ---- | -0.01 | 0.17 | 0.18 | ||
2083 | 17.51 | 13.47 | -4.04 | ---- | -0.01 | 0.17 | 0.18 | ||
2084 | 17.52 | 13.47 | -4.05 | ---- | -0.01 | 0.17 | 0.18 | ||
2085 | 17.54 | 13.47 | -4.07 | ---- | -0.01 | 0.17 | 0.18 | ||
2086 | 17.57 | 13.47 | -4.10 | ---- | -0.01 | 0.17 | 0.18 | ||
2087 | 17.61 | 13.48 | -4.13 | ---- | -0.01 | 0.17 | 0.18 | ||
2088 | 17.65 | 13.48 | -4.17 | ---- | -0.01 | 0.17 | 0.18 | ||
2089 | 17.69 | 13.48 | -4.21 | ---- | -0.01 | 0.17 | 0.18 | ||
2090 | 17.74 | 13.48 | -4.26 | ---- | -0.01 | 0.17 | 0.18 | ||
2091 | 17.79 | 13.49 | -4.30 | ---- | -0.01 | 0.17 | 0.18 | ||
2092 | 17.84 | 13.49 | -4.34 | ---- | -0.01 | 0.17 | 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 |
||
2017-2091 | 16.66% | 13.99% | -2.68% | 2035 | -0.00% | 0.15% | 0.15% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
Based on Intermediate Assumptions of the 2017 Trustees Report.