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:
Apply 3 percent payroll tax rate on earnings over $200,000 in 2018, with the $200,000 threshold wage-indexed after 2018. Give no benefit credit for additional earnings in AIME for benefit computation.

 

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
201013.0912.33-0.76
355
0.000.000.00
201113.0412.91-0.12
353
0.000.000.00
201212.8412.870.03
350
0.000.000.00
201312.8212.900.08
346
0.000.000.00
201412.8612.920.06
341
0.000.000.00
201512.9812.94-0.04
335
0.000.000.00
201613.1012.96-0.14
330
0.000.000.00
201713.3012.99-0.32
324
0.000.000.00
201813.5513.41-0.13
317
0.000.400.40
201913.8413.45-0.39
312
0.000.420.42
202014.1513.47-0.68
305
0.000.420.42
202114.4513.49-0.97
297
0.000.420.42
202214.7513.50-1.24
288
0.000.420.42
202315.0313.52-1.50
278
0.000.420.42
202415.2913.54-1.75
268
0.000.420.42
202515.5313.55-1.98
256
0.000.420.42
202615.7613.57-2.19
243
0.000.420.42
202715.9513.58-2.37
230
0.000.420.42
202816.1313.59-2.54
216
0.000.420.42
202916.2813.60-2.68
201
0.000.420.42
203016.4013.61-2.79
186
0.000.420.42
203116.5013.62-2.88
171
0.000.420.43
203216.5913.63-2.96
155
0.000.420.43
203316.6513.64-3.02
139
0.000.420.43
203416.7013.64-3.06
122
0.000.420.43
203516.7213.65-3.08
106
0.000.420.43
203616.7313.65-3.08
89
0.000.420.43
203716.7313.65-3.08
72
-0.010.420.43
203816.7113.65-3.06
55
-0.010.420.43
203916.6713.65-3.02
38
-0.010.420.43
204016.6413.65-2.98
20
-0.010.420.43
204116.5913.65-2.94
3
-0.010.420.43
204216.5513.65-2.89
----
-0.010.420.43
204316.5013.65-2.85
----
-0.010.420.43
204416.4713.65-2.82
----
-0.010.420.43
204516.4313.65-2.79
----
-0.010.420.43
204616.4113.65-2.76
----
-0.010.420.43
204716.3913.65-2.74
----
-0.010.420.43
204816.3713.65-2.72
----
-0.010.420.43
204916.3413.65-2.69
----
-0.010.420.44
205016.3213.65-2.67
----
-0.010.420.44
205116.3113.65-2.66
----
-0.010.430.44
205216.3113.65-2.66
----
-0.010.430.44
205316.3213.65-2.67
----
-0.010.430.44
205416.3313.66-2.68
----
-0.010.430.44
205516.3513.66-2.70
----
-0.010.430.44
205616.3813.66-2.72
----
-0.010.430.44
205716.4013.66-2.74
----
-0.010.430.44
205816.4313.67-2.76
----
-0.010.430.44
205916.4513.67-2.78
----
-0.010.430.44
206016.4713.67-2.80
----
-0.020.430.44
206116.4913.67-2.82
----
-0.020.430.44
206216.5213.67-2.84
----
-0.020.430.44
206316.5413.68-2.87
----
-0.020.430.44
206416.5713.68-2.89
----
-0.020.430.44
206516.6013.68-2.92
----
-0.020.430.45
206616.6313.68-2.95
----
-0.020.430.45
206716.6713.69-2.98
----
-0.020.430.45
206816.7113.69-3.02
----
-0.020.430.45
206916.7513.69-3.05
----
-0.020.430.45
207016.7913.70-3.09
----
-0.020.430.45
207116.8313.70-3.13
----
-0.020.430.45
207216.8713.70-3.17
----
-0.020.430.45
207316.9213.71-3.21
----
-0.020.430.45
207416.9613.71-3.25
----
-0.020.430.45
207517.0113.71-3.30
----
-0.020.430.45
207617.0513.72-3.34
----
-0.020.430.45
207717.1013.72-3.38
----
-0.020.430.45
207817.1413.72-3.42
----
-0.020.430.45
207917.1913.73-3.46
----
-0.020.430.45
208017.2313.73-3.50
----
-0.020.430.45
208117.2813.73-3.54
----
-0.020.430.45
208217.3213.74-3.58
----
-0.020.430.45
208317.3613.74-3.63
----
-0.020.430.45
208417.4113.74-3.67
----
-0.020.430.45
208517.4513.74-3.71
----
-0.020.430.45



 

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 2010 Trustees Report.
2010-2084 15.92% 14.37% -1.55%
2041
-0.01% 0.36% 0.37%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified March 2, 2011