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:
E3.9: Beginning in 2025, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $200,000 in 2017 (about $274,500 in 2025), with the threshold wage-indexed after 2025. Do not provide benefit credit for additional earnings taxed.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Current Law
  Expressed as a percentage of
current-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201713.4113.03-0.38
298
0.000.000.00
201813.4912.93-0.56
287
0.000.000.00
201913.7012.95-0.75
273
0.000.000.00
202013.8512.96-0.89
259
0.000.000.00
202114.0212.99-1.03
245
0.000.000.00
202214.2613.02-1.23
230
0.000.000.00
202314.5413.05-1.50
215
0.000.000.00
202414.8313.08-1.74
199
0.000.000.00
202515.1013.37-1.73
182
0.000.270.27
202615.3713.42-1.95
167
-0.000.280.28
202715.6213.43-2.18
151
-0.000.280.28
202815.8513.45-2.40
135
-0.000.280.28
202916.0713.46-2.60
119
-0.000.280.28
203016.2713.48-2.79
102
-0.000.280.28
203116.4513.49-2.96
86
-0.000.280.28
203216.6113.50-3.10
68
-0.000.280.28
203316.7413.51-3.23
50
-0.000.280.28
203416.8513.52-3.33
32
-0.000.280.28
203516.9313.52-3.40
13
-0.000.280.28
203616.9913.53-3.46
----
-0.000.280.29
203717.0213.53-3.49
----
-0.000.280.29
203817.0213.53-3.49
----
-0.000.280.29
203917.0013.53-3.46
----
-0.000.280.29
204016.9613.53-3.43
----
-0.000.280.29
204116.9113.53-3.38
----
-0.000.280.29
204216.8613.53-3.33
----
-0.000.280.29
204316.8013.52-3.28
----
-0.000.280.29
204416.7613.52-3.23
----
-0.000.280.29
204516.7213.52-3.19
----
-0.000.280.29
204616.6813.52-3.16
----
-0.000.280.29
204716.6413.52-3.12
----
-0.000.280.29
204816.6113.52-3.09
----
-0.000.280.29
204916.5813.52-3.07
----
-0.000.280.29
205016.5613.52-3.05
----
-0.000.280.29
205116.5513.52-3.03
----
-0.000.280.29
205216.5513.52-3.03
----
-0.010.280.29
205316.5613.52-3.05
----
-0.010.280.29
205416.5813.52-3.06
----
-0.010.280.29
205516.6113.52-3.09
----
-0.010.280.29
205616.6513.53-3.12
----
-0.010.280.29
205716.6913.53-3.16
----
-0.010.290.29
205816.7313.53-3.20
----
-0.010.290.29
205916.7813.53-3.24
----
-0.010.290.29
206016.8213.54-3.28
----
-0.010.290.29
206116.8713.54-3.33
----
-0.010.290.29
206216.9113.54-3.37
----
-0.010.290.29
206316.9613.55-3.41
----
-0.010.290.29
206417.0113.55-3.46
----
-0.010.290.29
206517.0613.55-3.50
----
-0.010.290.29
206617.1113.56-3.55
----
-0.010.290.30
206717.1613.56-3.60
----
-0.010.290.30
206817.2113.56-3.65
----
-0.010.290.30
206917.2613.57-3.70
----
-0.010.290.30
207017.3213.57-3.75
----
-0.010.290.30
207117.3613.57-3.79
----
-0.010.290.30
207217.4013.58-3.83
----
-0.010.290.30
207317.4413.58-3.86
----
-0.010.290.30
207417.4713.58-3.89
----
-0.010.290.30
207517.4913.58-3.91
----
-0.010.290.30
207617.5113.59-3.92
----
-0.010.290.30
207717.5113.59-3.93
----
-0.010.290.30
207817.5113.59-3.93
----
-0.010.290.30
207917.5113.59-3.92
----
-0.010.290.30
208017.5013.59-3.91
----
-0.010.290.30
208117.4913.59-3.91
----
-0.010.290.30
208217.4913.59-3.91
----
-0.010.290.30
208317.5013.59-3.92
----
-0.010.290.30
208417.5213.59-3.93
----
-0.010.290.30
208517.5413.59-3.95
----
-0.010.290.30
208617.5713.59-3.98
----
-0.010.290.30
208717.6013.59-4.01
----
-0.010.290.30
208817.6413.59-4.05
----
-0.010.290.30
208917.6913.60-4.09
----
-0.010.290.30
209017.7413.60-4.14
----
-0.010.290.30
209117.7813.60-4.18
----
-0.010.290.30
209217.8313.61-4.22
----
-0.010.290.30



 

Summarized Estimates

 
  Proposal
  Change from Current 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 2017 Trustees Report.
2017-2091 16.66% 14.09% -2.57%
2035
-0.01% 0.25% 0.25%
 
1 Under current law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified July 13, 2017