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 $400,000 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
201913.8813.20-0.68
296
0.000.150.15
202014.2013.22-0.98
285
0.000.160.16
202114.5213.24-1.28
274
0.000.160.16
202214.8313.25-1.57
262
0.000.160.16
202315.1313.27-1.85
249
0.000.160.16
202415.4013.29-2.12
235
0.000.160.16
202515.6713.30-2.37
220
0.000.160.16
202615.9213.32-2.60
205
0.000.160.16
202716.1513.33-2.81
189
0.000.160.16
202816.3513.35-3.00
173
0.000.160.16
202916.5213.36-3.16
155
0.000.160.16
203016.6613.37-3.29
137
0.000.160.16
203116.7613.38-3.38
119
0.000.160.16
203216.8513.38-3.47
100
0.000.160.16
203316.9313.39-3.54
81
0.000.160.16
203416.9813.40-3.58
61
0.000.160.16
203517.0113.40-3.61
41
0.000.160.16
203617.0313.40-3.63
21
0.000.160.16
203717.0413.41-3.63
----
0.000.160.16
203817.0213.41-3.61
----
0.000.160.16
203916.9913.41-3.58
----
0.000.160.16
204016.9513.41-3.55
----
0.000.160.16
204116.9113.40-3.51
----
0.000.160.16
204216.8713.40-3.47
----
0.000.160.16
204316.8413.40-3.43
----
0.000.160.16
204416.8113.40-3.41
----
0.000.160.16
204516.7813.40-3.38
----
0.000.160.16
204616.7613.40-3.35
----
0.000.160.16
204716.7413.40-3.33
----
0.000.160.16
204816.7213.40-3.31
----
0.000.160.16
204916.7013.40-3.29
----
0.000.160.16
205016.6813.40-3.28
----
0.000.160.16
205116.6813.40-3.27
----
0.000.160.16
205216.6813.40-3.27
----
0.000.160.16
205316.6813.41-3.28
----
0.000.160.16
205416.7013.41-3.29
----
0.000.160.16
205516.7113.41-3.31
----
0.000.160.16
205616.7413.41-3.33
----
0.000.160.16
205716.7613.41-3.34
----
0.000.160.16
205816.7813.42-3.36
----
-0.010.160.16
205916.7913.42-3.37
----
-0.010.160.16
206016.8013.42-3.38
----
-0.010.160.17
206116.8113.42-3.39
----
-0.010.160.17
206216.8213.42-3.40
----
-0.010.160.17
206316.8313.42-3.41
----
-0.010.160.17
206416.8413.42-3.42
----
-0.010.160.17
206516.8613.43-3.44
----
-0.010.160.17
206616.8813.43-3.46
----
-0.010.160.17
206716.9113.43-3.48
----
-0.010.160.17
206816.9313.43-3.50
----
-0.010.160.17
206916.9613.43-3.53
----
-0.010.160.17
207017.0013.44-3.56
----
-0.010.160.17
207117.0313.44-3.59
----
-0.010.160.17
207217.0613.44-3.62
----
-0.010.160.17
207317.1013.44-3.65
----
-0.010.160.17
207417.1413.45-3.69
----
-0.010.160.17
207517.1713.45-3.72
----
-0.010.160.17
207617.2113.45-3.76
----
-0.010.160.17
207717.2413.45-3.79
----
-0.010.160.17
207817.2813.46-3.82
----
-0.010.160.17
207917.3213.46-3.86
----
-0.010.160.17
208017.3513.46-3.89
----
-0.010.160.17
208117.3913.46-3.93
----
-0.010.160.17
208217.4313.47-3.97
----
-0.010.160.17
208317.4713.47-4.00
----
-0.010.160.17
208417.5113.47-4.04
----
-0.010.160.17
208517.5513.47-4.07
----
-0.010.160.17
208617.5913.48-4.11
----
-0.010.160.17



 

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 16.25% 14.16% -2.08%
2036
-0.00% 0.14% 0.14%
 
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