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 2021, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $200,000 in 2017, with the threshold wage-indexed after 2021. 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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.83-1.20
315
0.000.000.00
201513.9712.86-1.10
301
0.000.000.00
201613.9112.88-1.03
286
0.000.000.00
201713.8812.90-0.98
271
0.000.000.00
201813.9112.93-0.98
257
0.000.000.00
201914.0612.95-1.11
244
0.000.000.00
202014.2612.97-1.29
231
0.000.000.00
202114.4413.27-1.18
218
0.000.270.27
202214.7013.31-1.39
205
0.000.280.28
202314.9713.33-1.64
192
0.000.280.28
202415.2313.34-1.89
179
0.000.280.29
202515.4813.36-2.12
165
0.000.280.29
202615.7113.37-2.34
151
0.000.290.29
202715.9313.38-2.54
136
0.000.290.29
202816.1313.40-2.74
120
0.000.290.29
202916.3213.41-2.92
104
0.000.290.29
203016.4913.42-3.07
87
0.000.290.29
203116.6313.43-3.21
69
0.000.290.29
203216.7513.43-3.32
51
0.000.290.29
203316.8613.44-3.41
32
0.000.290.29
203416.9313.45-3.49
13
0.000.290.29
203516.9813.45-3.53
----
0.000.290.29
203617.0113.45-3.55
----
0.000.290.29
203717.0213.46-3.56
----
0.000.290.29
203817.0213.46-3.56
----
0.000.290.29
203916.9913.46-3.53
----
0.000.290.29
204016.9613.46-3.50
----
0.000.290.29
204116.9313.46-3.47
----
0.000.290.29
204216.8913.46-3.43
----
0.000.290.29
204316.8613.46-3.40
----
0.000.290.29
204416.8413.46-3.38
----
0.000.290.29
204516.8213.46-3.37
----
0.000.290.29
204616.8113.46-3.36
----
0.000.290.29
204716.8013.46-3.35
----
0.000.290.29
204816.7913.46-3.33
----
-0.010.290.29
204916.7813.46-3.32
----
-0.010.290.29
205016.7813.46-3.32
----
-0.010.290.29
205116.7913.46-3.33
----
-0.010.290.29
205216.8013.46-3.34
----
-0.010.290.29
205316.8313.46-3.37
----
-0.010.290.29
205416.8613.47-3.40
----
-0.010.290.30
205516.9013.47-3.43
----
-0.010.290.30
205616.9513.47-3.48
----
-0.010.290.30
205717.0013.47-3.52
----
-0.010.290.30
205817.0413.48-3.56
----
-0.010.290.30
205917.0913.48-3.61
----
-0.010.290.30
206017.1313.48-3.65
----
-0.010.290.30
206117.1813.49-3.69
----
-0.010.290.30
206217.2213.49-3.73
----
-0.010.290.30
206317.2613.49-3.77
----
-0.010.290.30
206417.3013.50-3.81
----
-0.010.290.30
206517.3513.50-3.85
----
-0.010.290.30
206617.3913.50-3.89
----
-0.010.290.30
206717.4413.50-3.94
----
-0.010.290.30
206817.4813.51-3.98
----
-0.010.290.30
206917.5313.51-4.02
----
-0.010.290.30
207017.5713.51-4.06
----
-0.010.290.30
207117.6113.51-4.10
----
-0.010.290.30
207217.6513.52-4.13
----
-0.010.290.30
207317.6713.52-4.15
----
-0.010.290.30
207417.6913.52-4.17
----
-0.010.290.30
207517.7113.52-4.19
----
-0.010.290.30
207617.7213.52-4.20
----
-0.010.290.30
207717.7213.52-4.20
----
-0.010.290.30
207817.7313.52-4.21
----
-0.010.290.30
207917.7413.52-4.21
----
-0.010.290.30
208017.7513.53-4.22
----
-0.010.290.30
208117.7713.53-4.24
----
-0.010.290.30
208217.7913.53-4.26
----
-0.010.290.30
208317.8213.53-4.29
----
-0.010.290.30
208417.8613.53-4.33
----
-0.010.290.31
208517.9013.53-4.37
----
-0.010.290.31
208617.9513.54-4.41
----
-0.010.290.31
208718.0013.54-4.46
----
-0.010.290.31
208818.0513.54-4.51
----
-0.010.290.31



 

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 2013 Trustees Report.
2013-2087 16.59% 14.13% -2.46%
2034
-0.00% 0.25% 0.25%
 
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 September 11, 2013