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 $200,000 in 2017, with the threshold wage-indexed after 2019. 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
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
201913.8813.30-0.58
296
0.000.260.26
202014.2013.33-0.87
286
0.000.270.27
202114.5213.35-1.17
275
0.000.270.27
202214.8313.37-1.46
264
0.000.270.27
202315.1213.38-1.74
252
0.000.270.27
202415.4013.40-2.00
238
0.000.270.27
202515.6713.42-2.26
225
0.000.270.27
202615.9213.43-2.49
210
0.000.270.27
202716.1513.45-2.70
195
0.000.270.27
202816.3513.46-2.89
179
0.000.270.27
202916.5213.47-3.05
162
0.000.270.27
203016.6513.48-3.17
145
0.000.270.27
203116.7613.49-3.27
127
0.000.270.27
203216.8513.50-3.36
109
0.000.270.27
203316.9313.50-3.43
90
0.000.270.27
203416.9813.51-3.47
71
0.000.270.27
203517.0113.51-3.50
52
0.000.270.27
203617.0313.51-3.52
33
0.000.270.27
203717.0413.52-3.52
13
0.000.270.27
203817.0213.52-3.50
----
0.000.270.27
203916.9913.52-3.47
----
0.000.270.27
204016.9513.52-3.43
----
0.000.270.27
204116.9113.52-3.39
----
0.000.270.27
204216.8713.52-3.35
----
0.000.270.27
204316.8313.51-3.32
----
0.000.270.27
204416.8113.51-3.29
----
0.000.270.27
204516.7813.51-3.27
----
0.000.270.27
204616.7513.51-3.24
----
-0.010.270.27
204716.7313.51-3.22
----
-0.010.270.28
204816.7113.51-3.20
----
-0.010.270.28
204916.6913.51-3.18
----
-0.010.270.28
205016.6813.51-3.17
----
-0.010.270.28
205116.6713.51-3.16
----
-0.010.270.28
205216.6713.52-3.16
----
-0.010.270.28
205316.6813.52-3.16
----
-0.010.270.28
205416.6913.52-3.18
----
-0.010.270.28
205516.7113.52-3.19
----
-0.010.270.28
205616.7313.52-3.21
----
-0.010.270.28
205716.7513.53-3.23
----
-0.010.270.28
205816.7713.53-3.24
----
-0.010.270.28
205916.7813.53-3.26
----
-0.010.270.28
206016.7913.53-3.26
----
-0.010.270.28
206116.8013.53-3.27
----
-0.010.270.28
206216.8213.53-3.28
----
-0.010.270.28
206316.8313.53-3.29
----
-0.010.270.28
206416.8413.54-3.30
----
-0.010.270.28
206516.8613.54-3.32
----
-0.010.270.28
206616.8813.54-3.34
----
-0.010.270.28
206716.9013.54-3.36
----
-0.010.270.28
206816.9313.54-3.39
----
-0.010.270.28
206916.9613.55-3.41
----
-0.010.270.28
207016.9913.55-3.44
----
-0.010.270.28
207117.0213.55-3.47
----
-0.010.270.28
207217.0613.55-3.50
----
-0.010.270.28
207317.0913.56-3.54
----
-0.010.270.29
207417.1313.56-3.57
----
-0.010.270.29
207517.1713.56-3.61
----
-0.010.270.29
207617.2013.56-3.64
----
-0.010.270.29
207717.2413.57-3.67
----
-0.010.270.29
207817.2813.57-3.71
----
-0.010.270.29
207917.3113.57-3.74
----
-0.010.280.29
208017.3513.57-3.78
----
-0.010.280.29
208117.3913.58-3.81
----
-0.010.280.29
208217.4313.58-3.85
----
-0.010.280.29
208317.4713.58-3.88
----
-0.010.280.29
208417.5113.58-3.92
----
-0.010.280.29
208517.5413.59-3.96
----
-0.010.280.29
208617.5813.59-3.99
----
-0.010.280.29



 

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 16.24% 14.26% -1.99%
2037
-0.00% 0.23% 0.24%
 
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