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 2022, apply 2 percent payroll tax rate on earnings over the wage-indexed equivalent of $200,000 in 2017, with the threshold wage-indexed after 2022. 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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9712.89-1.08
292
0.000.000.00
201713.9712.91-1.06
277
0.000.000.00
201814.0212.93-1.08
262
0.000.000.00
201914.1512.95-1.20
248
0.000.000.00
202014.3312.96-1.37
233
0.000.000.00
202114.5012.98-1.52
219
0.000.000.00
202214.7413.28-1.45
203
0.000.270.27
202315.0013.31-1.69
189
0.000.280.28
202415.2813.34-1.94
175
0.000.280.28
202515.5413.35-2.19
160
0.000.280.28
202615.7913.37-2.42
144
0.000.280.28
202716.0313.39-2.64
128
0.000.280.28
202816.2413.40-2.84
112
0.000.280.29
202916.4413.42-3.02
95
0.000.280.29
203016.6013.43-3.17
77
0.000.280.29
203116.7513.44-3.30
59
0.000.280.29
203216.8613.45-3.41
40
0.000.280.29
203316.9513.46-3.49
21
0.000.280.29
203417.0313.47-3.57
1
0.000.280.29
203517.0913.47-3.62
----
0.000.280.29
203617.1213.48-3.65
----
0.000.280.29
203717.1413.48-3.66
----
0.000.280.29
203817.1413.48-3.65
----
0.000.280.29
203917.1113.48-3.63
----
0.000.280.29
204017.0813.48-3.60
----
0.000.280.29
204117.0513.48-3.56
----
0.000.290.29
204217.0113.48-3.53
----
0.000.290.29
204316.9813.48-3.49
----
0.000.290.29
204416.9513.48-3.47
----
0.000.290.29
204516.9413.48-3.45
----
0.000.290.29
204616.9213.48-3.44
----
0.000.290.29
204716.9113.49-3.43
----
0.000.290.29
204816.9013.49-3.41
----
0.000.290.29
204916.8913.49-3.40
----
-0.010.290.29
205016.8813.49-3.40
----
-0.010.290.29
205116.8913.49-3.40
----
-0.010.290.29
205216.9113.49-3.41
----
-0.010.290.29
205316.9313.49-3.44
----
-0.010.290.29
205416.9613.50-3.47
----
-0.010.290.29
205517.0113.50-3.51
----
-0.010.290.29
205617.0513.50-3.55
----
-0.010.290.29
205717.1013.51-3.60
----
-0.010.290.29
205817.1513.51-3.64
----
-0.010.290.30
205917.2013.51-3.69
----
-0.010.290.30
206017.2513.52-3.73
----
-0.010.290.30
206117.3013.52-3.78
----
-0.010.290.30
206217.3413.52-3.82
----
-0.010.290.30
206317.3913.53-3.86
----
-0.010.290.30
206417.4413.53-3.91
----
-0.010.290.30
206517.4913.53-3.95
----
-0.010.290.30
206617.5413.54-4.00
----
-0.010.290.30
206717.5913.54-4.05
----
-0.010.290.30
206817.6313.54-4.09
----
-0.010.290.30
206917.6813.55-4.13
----
-0.010.290.30
207017.7313.55-4.18
----
-0.010.290.30
207117.7713.55-4.22
----
-0.010.290.30
207217.8113.56-4.25
----
-0.010.290.30
207317.8313.56-4.28
----
-0.010.290.30
207417.8613.56-4.30
----
-0.010.290.30
207517.8713.56-4.31
----
-0.010.290.30
207617.8813.56-4.32
----
-0.010.290.30
207717.8813.56-4.32
----
-0.010.290.30
207817.8813.56-4.32
----
-0.010.290.30
207917.8813.56-4.32
----
-0.010.290.30
208017.8913.56-4.33
----
-0.010.290.30
208117.9013.56-4.34
----
-0.010.290.30
208217.9213.57-4.36
----
-0.010.290.30
208317.9513.57-4.39
----
-0.010.290.30
208417.9913.57-4.42
----
-0.010.290.30
208518.0313.57-4.46
----
-0.010.290.30
208618.0813.58-4.50
----
-0.010.290.30
208718.1313.58-4.55
----
-0.010.290.30
208818.1813.58-4.60
----
-0.010.290.30
208918.2313.59-4.65
----
-0.010.290.30



 

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 2014 Trustees Report.
2014-2088 16.77% 14.14% -2.63%
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 18, 2014