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 4 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
201813.5513.540.00
317
0.000.530.53
201913.8413.59-0.25
313
0.000.560.56
202014.1513.61-0.54
307
0.000.560.56
202114.4513.63-0.83
300
0.000.560.56
202214.7513.64-1.10
292
0.000.560.56
202315.0313.66-1.36
283
0.000.560.56
202415.2813.68-1.61
273
0.000.560.56
202515.5313.69-1.84
262
0.000.560.56
202615.7513.71-2.05
250
0.000.560.56
202715.9513.72-2.23
238
0.000.560.56
202816.1313.73-2.39
225
0.000.560.56
202916.2813.74-2.54
211
0.000.560.57
203016.4013.75-2.65
197
0.000.560.57
203116.5013.76-2.74
182
0.000.560.57
203216.5913.77-2.82
168
0.000.560.57
203316.6513.78-2.88
152
-0.010.560.57
203416.7013.78-2.92
137
-0.010.560.57
203516.7213.79-2.94
121
-0.010.560.57
203616.7313.79-2.94
105
-0.010.560.57
203716.7313.79-2.94
90
-0.010.560.57
203816.7113.79-2.91
73
-0.010.560.57
203916.6713.79-2.88
57
-0.010.560.57
204016.6313.79-2.84
41
-0.010.560.57
204116.5913.79-2.80
25
-0.010.560.57
204216.5413.79-2.75
9
-0.010.560.57
204316.5013.79-2.71
----
-0.010.560.58
204416.4613.79-2.67
----
-0.010.560.58
204516.4313.79-2.64
----
-0.010.570.58
204616.4113.79-2.62
----
-0.010.570.58
204716.3813.79-2.59
----
-0.010.570.58
204816.3613.79-2.57
----
-0.010.570.58
204916.3413.79-2.55
----
-0.010.570.58
205016.3213.79-2.53
----
-0.010.570.58
205116.3113.79-2.52
----
-0.020.570.58
205216.3113.79-2.52
----
-0.020.570.58
205316.3213.80-2.52
----
-0.020.570.58
205416.3313.80-2.53
----
-0.020.570.58
205516.3513.80-2.55
----
-0.020.570.59
205616.3713.80-2.57
----
-0.020.570.59
205716.4013.80-2.59
----
-0.020.570.59
205816.4213.81-2.61
----
-0.020.570.59
205916.4413.81-2.63
----
-0.020.570.59
206016.4613.81-2.65
----
-0.020.570.59
206116.4913.81-2.67
----
-0.020.570.59
206216.5113.82-2.69
----
-0.020.570.59
206316.5413.82-2.72
----
-0.020.570.59
206416.5613.82-2.74
----
-0.020.570.59
206516.5913.82-2.77
----
-0.020.570.59
206616.6313.83-2.80
----
-0.020.570.59
206716.6613.83-2.83
----
-0.020.570.60
206816.7013.83-2.87
----
-0.020.570.60
206916.7413.84-2.90
----
-0.020.570.60
207016.7813.84-2.94
----
-0.020.570.60
207116.8213.84-2.98
----
-0.020.570.60
207216.8713.85-3.02
----
-0.020.570.60
207316.9113.85-3.06
----
-0.020.570.60
207416.9613.85-3.10
----
-0.020.570.60
207517.0013.86-3.15
----
-0.020.570.60
207617.0513.86-3.19
----
-0.020.580.60
207717.0913.86-3.23
----
-0.020.580.60
207817.1413.87-3.27
----
-0.030.580.60
207917.1813.87-3.31
----
-0.030.580.60
208017.2313.87-3.35
----
-0.030.580.60
208117.2713.88-3.39
----
-0.030.580.60
208217.3113.88-3.43
----
-0.030.580.60
208317.3613.88-3.47
----
-0.030.580.60
208417.4013.89-3.52
----
-0.020.580.60
208517.4413.89-3.55
----
-0.020.580.60



 

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% 14.49% -1.43%
2042
-0.01% 0.48% 0.49%
 
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