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. Provide proportional 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
0.000.160.15
202415.4113.29-2.12
235
0.000.160.15
202515.6813.30-2.37
220
0.000.160.15
202615.9313.32-2.61
205
0.000.160.15
202716.1513.33-2.82
189
0.000.160.15
202816.3513.35-3.00
172
0.000.160.15
202916.5213.36-3.16
155
0.010.160.15
203016.6613.37-3.29
137
0.010.160.15
203116.7713.38-3.39
119
0.010.160.15
203216.8613.39-3.48
100
0.010.160.15
203316.9413.39-3.55
80
0.010.160.15
203416.9913.40-3.60
60
0.010.160.15
203517.0313.40-3.63
40
0.010.160.14
203617.0513.40-3.64
20
0.020.160.14
203717.0613.41-3.65
----
0.020.160.14
203817.0413.41-3.63
----
0.020.160.14
203917.0113.41-3.60
----
0.020.160.14
204016.9813.41-3.57
----
0.020.160.14
204116.9413.41-3.53
----
0.020.160.14
204216.9013.41-3.49
----
0.020.160.14
204316.8713.41-3.46
----
0.030.160.13
204416.8413.41-3.43
----
0.030.160.13
204516.8213.41-3.41
----
0.030.160.13
204616.7913.41-3.38
----
0.030.160.13
204716.7713.41-3.37
----
0.030.160.13
204816.7613.41-3.35
----
0.040.160.13
204916.7413.41-3.33
----
0.040.160.13
205016.7313.41-3.32
----
0.040.160.12
205116.7213.41-3.31
----
0.040.160.12
205216.7213.41-3.31
----
0.040.160.12
205316.7313.41-3.32
----
0.050.160.12
205416.7513.41-3.34
----
0.050.170.12
205516.7713.42-3.35
----
0.050.170.12
205616.7913.42-3.38
----
0.050.170.11
205716.8213.42-3.40
----
0.050.170.11
205816.8413.42-3.41
----
0.060.170.11
205916.8513.42-3.43
----
0.060.170.11
206016.8613.43-3.44
----
0.060.170.11
206116.8713.43-3.45
----
0.060.170.11
206216.8913.43-3.46
----
0.060.170.11
206316.9013.43-3.47
----
0.060.170.10
206416.9213.43-3.48
----
0.070.170.10
206516.9313.43-3.50
----
0.070.170.10
206616.9613.44-3.52
----
0.070.170.10
206716.9813.44-3.54
----
0.070.170.10
206817.0113.44-3.57
----
0.070.170.10
206917.0413.44-3.60
----
0.070.170.10
207017.0713.45-3.63
----
0.070.170.10
207117.1113.45-3.66
----
0.070.170.10
207217.1413.45-3.69
----
0.070.170.10
207317.1813.45-3.73
----
0.080.170.10
207417.2213.46-3.76
----
0.080.170.10
207517.2613.46-3.80
----
0.080.170.10
207617.2913.46-3.83
----
0.080.170.09
207717.3313.46-3.86
----
0.080.170.09
207817.3713.47-3.90
----
0.080.170.09
207917.4013.47-3.93
----
0.080.170.09
208017.4413.47-3.97
----
0.080.170.09
208117.4813.47-4.01
----
0.080.170.09
208217.5213.48-4.04
----
0.080.170.09
208317.5613.48-4.08
----
0.080.170.09
208417.6013.48-4.12
----
0.080.170.09
208517.6413.49-4.15
----
0.080.170.09
208617.6713.49-4.19
----
0.080.170.09



 

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 16.28% 14.16% -2.11%
2036
0.03% 0.14% 0.11%
 
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