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 2019, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $300,000 in 2017, with the threshold wage-indexed after 2019. 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
201113.3512.52-0.82
353
0.000.000.00
201213.2312.87-0.36
347
0.000.000.00
201313.1812.87-0.31
341
0.000.000.00
201413.1812.92-0.27
334
0.000.000.00
201513.2412.94-0.30
328
0.000.000.00
201613.3312.97-0.36
321
0.000.000.00
201713.4613.00-0.46
314
0.000.000.00
201813.6213.03-0.59
306
0.000.000.00
201913.8813.23-0.65
296
0.000.190.19
202014.2013.25-0.94
286
0.000.190.19
202114.5213.27-1.24
274
0.000.190.19
202214.8313.29-1.54
263
0.000.190.19
202315.1313.31-1.81
250
0.000.190.19
202415.4013.33-2.08
236
0.000.190.19
202515.6713.34-2.33
222
0.000.190.20
202615.9213.36-2.57
207
0.000.190.20
202716.1513.37-2.77
191
0.000.190.20
202816.3513.39-2.96
175
0.000.190.20
202916.5213.40-3.12
158
0.000.200.20
203016.6613.41-3.25
140
0.000.200.20
203116.7613.41-3.35
122
0.000.200.20
203216.8513.42-3.43
103
0.000.200.20
203316.9313.43-3.50
84
0.000.200.20
203416.9813.43-3.54
65
0.000.200.20
203517.0113.44-3.57
45
0.000.200.20
203617.0313.44-3.59
25
0.000.200.20
203717.0413.44-3.59
4
0.000.200.20
203817.0213.44-3.57
----
0.000.200.20
203916.9913.44-3.54
----
0.000.200.20
204016.9513.44-3.51
----
0.000.200.20
204116.9113.44-3.47
----
0.000.200.20
204216.8713.44-3.43
----
0.000.200.20
204316.8413.44-3.39
----
0.000.200.20
204416.8113.44-3.37
----
0.000.200.20
204516.7813.44-3.34
----
0.000.200.20
204616.7613.44-3.31
----
0.000.200.20
204716.7413.44-3.29
----
0.000.200.20
204816.7213.44-3.27
----
0.000.200.20
204916.7013.44-3.26
----
0.000.200.20
205016.6813.44-3.24
----
0.000.200.20
205116.6713.44-3.23
----
0.000.200.20
205216.6813.44-3.23
----
-0.010.200.20
205316.6813.44-3.24
----
-0.010.200.20
205416.7013.45-3.25
----
-0.010.200.20
205516.7113.45-3.27
----
-0.010.200.20
205616.7413.45-3.29
----
-0.010.200.20
205716.7613.45-3.30
----
-0.010.200.20
205816.7713.45-3.32
----
-0.010.200.20
205916.7913.46-3.33
----
-0.010.200.20
206016.8013.46-3.34
----
-0.010.200.21
206116.8113.46-3.35
----
-0.010.200.21
206216.8213.46-3.36
----
-0.010.200.21
206316.8313.46-3.37
----
-0.010.200.21
206416.8413.46-3.38
----
-0.010.200.21
206516.8613.46-3.40
----
-0.010.200.21
206616.8813.47-3.42
----
-0.010.200.21
206716.9113.47-3.44
----
-0.010.200.21
206816.9313.47-3.46
----
-0.010.200.21
206916.9613.47-3.49
----
-0.010.200.21
207016.9913.47-3.52
----
-0.010.200.21
207117.0313.48-3.55
----
-0.010.200.21
207217.0613.48-3.58
----
-0.010.200.21
207317.1013.48-3.61
----
-0.010.200.21
207417.1313.48-3.65
----
-0.010.200.21
207517.1713.49-3.68
----
-0.010.200.21
207617.2113.49-3.72
----
-0.010.200.21
207717.2413.49-3.75
----
-0.010.200.21
207817.2813.49-3.78
----
-0.010.200.21
207917.3213.50-3.82
----
-0.010.200.21
208017.3513.50-3.85
----
-0.010.200.21
208117.3913.50-3.89
----
-0.010.200.21
208217.4313.51-3.92
----
-0.010.200.21
208317.4713.51-3.96
----
-0.010.200.21
208417.5113.51-4.00
----
-0.010.200.21
208517.5513.51-4.03
----
-0.010.200.21
208617.5813.52-4.07
----
-0.010.200.21



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2011 Trustees Report.
2011-2085 16.24% 14.19% -2.05%
2037
-0.00% 0.17% 0.17%
 
1 Under present law, the year of exhaustion is 2036.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 5, 2012