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 $400,000 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
202014.3713.24-1.13
240
0.000.170.17
202114.6513.29-1.37
228
0.000.180.18
202214.9713.31-1.67
215
0.000.180.18
202315.2913.32-1.96
201
0.000.180.18
202415.5913.34-2.25
186
0.000.180.18
202515.8813.36-2.52
170
0.000.180.18
202616.1513.38-2.78
154
0.000.180.18
202716.4113.39-3.02
137
0.000.180.18
202816.6413.40-3.23
119
0.000.180.18
202916.8313.42-3.41
100
0.000.180.18
203017.0013.43-3.58
81
0.000.180.18
203117.1413.44-3.71
61
0.000.180.18
203217.2513.45-3.80
40
0.000.180.18
203317.3313.45-3.88
19
0.000.180.18
203417.3813.46-3.92
----
0.000.180.18
203517.4113.46-3.95
----
0.000.180.18
203617.4213.46-3.96
----
0.000.180.18
203717.4313.46-3.97
----
0.000.180.18
203817.4213.46-3.95
----
0.000.180.18
203917.3913.46-3.93
----
0.000.180.18
204017.3613.46-3.89
----
0.000.180.18
204117.3213.46-3.85
----
0.000.180.18
204217.2813.46-3.82
----
0.000.180.18
204317.2413.46-3.78
----
0.000.180.18
204417.2113.46-3.75
----
0.000.180.18
204517.1813.46-3.72
----
0.000.180.18
204617.1613.46-3.70
----
0.000.180.18
204717.1313.46-3.68
----
0.000.180.18
204817.1113.46-3.65
----
0.000.180.19
204917.0913.46-3.64
----
0.000.180.19
205017.0813.46-3.62
----
0.000.180.19
205117.0713.46-3.61
----
0.000.180.19
205217.0613.46-3.61
----
0.000.180.19
205317.0713.46-3.61
----
0.000.180.19
205417.0813.46-3.62
----
0.000.180.19
205517.0913.46-3.63
----
0.000.180.19
205617.1013.46-3.64
----
0.000.180.19
205717.1213.46-3.65
----
-0.010.180.19
205817.1313.47-3.67
----
-0.010.180.19
205917.1413.47-3.68
----
-0.010.180.19
206017.1513.47-3.68
----
-0.010.180.19
206117.1613.47-3.69
----
-0.010.180.19
206217.1613.47-3.69
----
-0.010.180.19
206317.1713.47-3.70
----
-0.010.180.19
206417.1813.47-3.71
----
-0.010.180.19
206517.1913.47-3.72
----
-0.010.180.19
206617.2113.47-3.74
----
-0.010.180.19
206717.2313.48-3.76
----
-0.010.180.19
206817.2613.48-3.78
----
-0.010.180.19
206917.2913.48-3.81
----
-0.010.180.19
207017.3213.48-3.84
----
-0.010.190.19
207117.3513.48-3.86
----
-0.010.190.19
207217.3713.49-3.88
----
-0.010.190.19
207317.4013.49-3.91
----
-0.010.190.19
207417.4313.49-3.94
----
-0.010.190.19
207517.4513.49-3.96
----
-0.010.190.19
207617.4813.49-3.99
----
-0.010.190.19
207717.5013.50-4.01
----
-0.010.190.19
207817.5313.50-4.04
----
-0.010.190.19
207917.5613.50-4.06
----
-0.010.190.19
208017.6013.50-4.10
----
-0.010.190.19
208117.6313.50-4.13
----
-0.010.190.19
208217.6713.51-4.16
----
-0.010.190.19
208317.7113.51-4.20
----
-0.010.190.19
208417.7513.51-4.24
----
-0.010.190.19
208517.7913.51-4.27
----
-0.010.190.19
208617.8313.52-4.31
----
-0.010.190.19
208717.8613.52-4.34
----
-0.010.190.20



 

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% 14.18% -2.51%
2033
-0.00% 0.16% 0.16%
 
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