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:
Beginning in 2020, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $300,000 in 2017, with the threshold wage-indexed after 2020. Do not provide benefit credit for additional earnings taxed.

 

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
201213.8312.89-0.93
340
0.000.000.00
201313.9512.83-1.12
329
0.000.000.00
201413.9812.93-1.05
315
0.000.000.00
201513.9712.95-1.01
302
0.000.000.00
201613.9412.98-0.96
290
0.000.000.00
201713.9113.01-0.91
277
0.000.000.00
201813.9613.03-0.93
265
0.000.000.00
201914.1313.05-1.08
253
0.000.000.00
202014.3713.28-1.09
240
0.000.210.21
202114.6513.33-1.33
228
0.000.220.22
202214.9713.35-1.63
215
0.000.220.22
202315.2913.36-1.92
201
0.000.220.22
202415.5913.38-2.21
187
0.000.220.22
202515.8813.40-2.48
171
0.000.220.22
202616.1513.42-2.74
155
0.000.220.22
202716.4113.43-2.98
138
0.000.220.22
202816.6413.45-3.19
121
0.000.220.22
202916.8313.46-3.37
103
0.000.220.22
203017.0013.47-3.53
83
0.000.220.22
203117.1413.48-3.67
64
0.000.220.22
203217.2513.49-3.76
43
0.000.220.22
203317.3313.49-3.83
22
0.000.220.22
203417.3813.50-3.88
1
0.000.220.22
203517.4113.50-3.91
----
0.000.220.22
203617.4213.50-3.92
----
0.000.220.22
203717.4313.50-3.93
----
0.000.220.22
203817.4213.50-3.91
----
0.000.220.22
203917.3913.50-3.89
----
0.000.220.22
204017.3513.50-3.85
----
0.000.220.22
204117.3213.50-3.81
----
0.000.220.22
204217.2813.50-3.78
----
0.000.220.22
204317.2413.50-3.74
----
0.000.220.22
204417.2113.50-3.71
----
0.000.220.22
204517.1813.50-3.68
----
0.000.220.23
204617.1613.50-3.66
----
0.000.220.23
204717.1313.50-3.63
----
0.000.220.23
204817.1113.50-3.61
----
0.000.220.23
204917.0913.50-3.59
----
0.000.220.23
205017.0713.50-3.58
----
0.000.220.23
205117.0713.50-3.57
----
0.000.220.23
205217.0613.50-3.57
----
-0.010.220.23
205317.0713.50-3.57
----
-0.010.220.23
205417.0713.50-3.58
----
-0.010.220.23
205517.0913.50-3.59
----
-0.010.220.23
205617.1013.50-3.60
----
-0.010.220.23
205717.1213.50-3.61
----
-0.010.220.23
205817.1313.51-3.63
----
-0.010.220.23
205917.1413.51-3.63
----
-0.010.220.23
206017.1513.51-3.64
----
-0.010.220.23
206117.1513.51-3.65
----
-0.010.220.23
206217.1613.51-3.65
----
-0.010.220.23
206317.1713.51-3.66
----
-0.010.220.23
206417.1813.51-3.67
----
-0.010.220.23
206517.1913.51-3.68
----
-0.010.220.23
206617.2113.51-3.70
----
-0.010.220.23
206717.2313.52-3.72
----
-0.010.220.23
206817.2613.52-3.74
----
-0.010.230.23
206917.2913.52-3.77
----
-0.010.230.23
207017.3213.52-3.79
----
-0.010.230.23
207117.3413.52-3.82
----
-0.010.230.23
207217.3713.53-3.84
----
-0.010.230.23
207317.4013.53-3.87
----
-0.010.230.23
207417.4213.53-3.89
----
-0.010.230.23
207517.4513.53-3.92
----
-0.010.230.24
207617.4813.53-3.94
----
-0.010.230.24
207717.5013.54-3.97
----
-0.010.230.24
207817.5313.54-3.99
----
-0.010.230.24
207917.5613.54-4.02
----
-0.010.230.24
208017.6013.54-4.05
----
-0.010.230.24
208117.6313.54-4.09
----
-0.010.230.24
208217.6713.55-4.12
----
-0.010.230.24
208317.7113.55-4.16
----
-0.010.230.24
208417.7513.55-4.19
----
-0.010.230.24
208517.7913.56-4.23
----
-0.010.230.24
208617.8213.56-4.27
----
-0.010.230.24
208717.8613.56-4.30
----
-0.010.230.24



 

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 2012 Trustees Report.
2012-2086 16.68% 14.21% -2.47%
2034
-0.00% 0.19% 0.20%
 
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 February 20, 2013