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 $300,000 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
201913.8813.23-0.65
296
0.000.190.19
202014.2013.25-0.94
286
0.000.190.19
202114.5213.27-1.25
274
0.000.190.19
202214.8313.29-1.54
263
0.000.190.19
202315.1313.31-1.82
250
0.000.190.19
202415.4113.33-2.08
236
0.000.190.19
202515.6813.34-2.33
222
0.000.190.19
202615.9313.36-2.57
207
0.000.200.19
202716.1513.37-2.78
191
0.000.200.19
202816.3513.39-2.97
175
0.010.200.19
202916.5313.40-3.13
157
0.010.200.19
203016.6713.41-3.26
140
0.010.200.19
203116.7713.42-3.36
121
0.010.200.19
203216.8713.42-3.44
103
0.010.200.19
203316.9413.43-3.51
84
0.010.200.18
203417.0013.44-3.56
64
0.020.200.18
203517.0313.44-3.59
44
0.020.200.18
203617.0513.44-3.61
24
0.020.200.18
203717.0613.45-3.61
4
0.020.200.18
203817.0413.45-3.60
----
0.020.200.18
203917.0113.45-3.57
----
0.020.200.17
204016.9813.45-3.53
----
0.030.200.17
204116.9413.45-3.49
----
0.030.200.17
204216.9013.45-3.46
----
0.030.200.17
204316.8713.45-3.43
----
0.030.200.17
204416.8513.45-3.40
----
0.040.200.17
204516.8213.45-3.38
----
0.040.200.16
204616.8013.45-3.35
----
0.040.200.16
204716.7813.45-3.33
----
0.040.200.16
204816.7613.45-3.32
----
0.040.200.16
204916.7513.45-3.30
----
0.050.200.16
205016.7413.45-3.29
----
0.050.200.15
205116.7313.45-3.28
----
0.050.200.15
205216.7313.45-3.28
----
0.050.200.15
205316.7513.45-3.29
----
0.060.210.15
205416.7613.45-3.31
----
0.060.210.15
205516.7813.46-3.32
----
0.060.210.15
205616.8113.46-3.35
----
0.060.210.14
205716.8313.46-3.37
----
0.070.210.14
205816.8513.46-3.39
----
0.070.210.14
205916.8613.47-3.40
----
0.070.210.14
206016.8813.47-3.41
----
0.070.210.14
206116.8913.47-3.42
----
0.080.210.13
206216.9013.47-3.43
----
0.080.210.13
206316.9213.47-3.44
----
0.080.210.13
206416.9313.47-3.46
----
0.080.210.13
206516.9513.48-3.47
----
0.080.210.13
206616.9713.48-3.50
----
0.080.210.13
206717.0013.48-3.52
----
0.090.210.13
206817.0313.48-3.55
----
0.090.210.12
206917.0613.48-3.57
----
0.090.210.12
207017.0913.49-3.61
----
0.090.210.12
207117.1213.49-3.64
----
0.090.210.12
207217.1613.49-3.67
----
0.090.210.12
207317.2013.49-3.70
----
0.090.210.12
207417.2413.50-3.74
----
0.090.210.12
207517.2713.50-3.77
----
0.100.210.12
207617.3113.50-3.81
----
0.100.210.12
207717.3513.51-3.84
----
0.100.210.12
207817.3813.51-3.88
----
0.100.210.12
207917.4213.51-3.91
----
0.100.210.12
208017.4613.51-3.95
----
0.100.220.12
208117.5013.52-3.98
----
0.100.220.12
208217.5413.52-4.02
----
0.100.220.12
208317.5813.52-4.06
----
0.100.220.11
208417.6213.52-4.09
----
0.100.220.11
208517.6613.53-4.13
----
0.100.220.11
208617.6913.53-4.16
----
0.100.220.11



 

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 16.29% 14.20% -2.09%
2037
0.04% 0.17% 0.14%
 
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