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 $200,000 in 2017, with the threshold wage-indexed after 2020. 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
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
202014.3713.35-1.02
240
0.000.280.28
202114.6513.40-1.26
229
0.000.290.29
202214.9713.42-1.55
216
0.000.290.29
202315.2913.44-1.85
203
0.000.290.29
202415.6013.46-2.14
188
0.000.290.29
202515.8813.47-2.41
173
0.000.290.29
202616.1613.49-2.67
158
0.000.290.29
202716.4213.51-2.91
142
0.010.290.29
202816.6413.52-3.12
124
0.010.290.29
202916.8413.53-3.31
106
0.010.300.29
203017.0213.54-3.47
88
0.010.300.28
203117.1613.55-3.61
68
0.010.300.28
203217.2713.56-3.70
48
0.020.300.28
203317.3513.57-3.78
28
0.020.300.28
203417.4013.57-3.83
7
0.020.300.28
203517.4313.58-3.86
----
0.020.300.27
203617.4513.58-3.87
----
0.030.300.27
203717.4613.58-3.88
----
0.030.300.27
203817.4513.58-3.87
----
0.030.300.27
203917.4313.58-3.84
----
0.030.300.26
204017.3913.58-3.81
----
0.040.300.26
204117.3613.58-3.78
----
0.040.300.26
204217.3213.58-3.74
----
0.040.300.26
204317.2913.58-3.71
----
0.050.300.25
204417.2613.58-3.68
----
0.050.300.25
204517.2413.58-3.66
----
0.050.300.25
204617.2213.58-3.64
----
0.060.300.25
204717.2013.58-3.62
----
0.060.300.24
204817.1813.58-3.60
----
0.060.300.24
204917.1613.58-3.58
----
0.070.310.24
205017.1513.58-3.57
----
0.070.310.23
205117.1513.58-3.57
----
0.070.310.23
205217.1513.58-3.57
----
0.080.310.23
205317.1513.58-3.57
----
0.080.310.23
205417.1713.58-3.58
----
0.090.310.22
205517.1813.59-3.59
----
0.090.310.22
205617.2013.59-3.61
----
0.090.310.22
205717.2213.59-3.63
----
0.100.310.21
205817.2413.59-3.64
----
0.100.310.21
205917.2513.59-3.66
----
0.100.310.21
206017.2613.60-3.67
----
0.110.310.21
206117.2713.60-3.67
----
0.110.310.20
206217.2813.60-3.68
----
0.110.310.20
206317.2913.60-3.69
----
0.120.310.20
206417.3113.60-3.70
----
0.120.310.20
206517.3213.60-3.72
----
0.120.320.19
206617.3413.61-3.74
----
0.120.320.19
206717.3713.61-3.76
----
0.130.320.19
206817.4013.61-3.79
----
0.130.320.19
206917.4313.61-3.81
----
0.130.320.19
207017.4613.61-3.84
----
0.130.320.18
207117.4913.62-3.87
----
0.140.320.18
207217.5213.62-3.90
----
0.140.320.18
207317.5413.62-3.92
----
0.140.320.18
207417.5713.62-3.95
----
0.140.320.18
207517.6013.63-3.98
----
0.140.320.18
207617.6313.63-4.00
----
0.140.320.18
207717.6613.63-4.03
----
0.140.320.18
207817.6913.63-4.05
----
0.150.320.17
207917.7213.63-4.08
----
0.150.320.17
208017.7513.64-4.12
----
0.150.320.17
208117.7913.64-4.15
----
0.150.320.17
208217.8313.64-4.18
----
0.150.320.17
208317.8713.64-4.22
----
0.150.320.17
208417.9113.65-4.26
----
0.150.320.17
208517.9513.65-4.30
----
0.150.320.17
208617.9913.65-4.33
----
0.150.320.17
208718.0213.66-4.37
----
0.150.320.17



 

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 16.74% 14.28% -2.46%
2034
0.06% 0.26% 0.20%
 
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