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 2 percent payroll tax rate on earnings over $400,000 in 2018, with the $400,000 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
201813.5513.17-0.37
317
0.000.160.16
201913.8413.20-0.64
310
0.000.170.17
202014.1513.22-0.93
302
0.000.170.17
202114.4513.23-1.22
292
0.000.170.17
202214.7513.25-1.49
282
0.000.170.17
202315.0313.27-1.76
270
0.000.170.17
202415.2913.29-2.00
258
0.000.170.17
202515.5313.30-2.23
244
0.000.170.17
202615.7613.32-2.44
230
0.000.170.17
202715.9513.33-2.63
215
0.000.170.17
202816.1313.34-2.79
199
0.000.170.17
202916.2813.35-2.93
183
0.000.170.17
203016.4013.36-3.04
167
0.000.170.17
203116.5013.37-3.14
150
0.000.170.17
203216.5913.38-3.21
132
0.000.170.17
203316.6613.38-3.27
114
0.000.170.17
203416.7013.39-3.31
96
0.000.170.17
203516.7313.39-3.33
78
0.000.170.17
203616.7413.40-3.34
59
0.000.170.17
203716.7313.40-3.34
40
0.000.170.17
203816.7113.40-3.31
21
0.000.170.17
203916.6813.40-3.28
2
0.000.170.17
204016.6413.40-3.24
----
0.000.170.17
204116.6013.40-3.20
----
0.000.170.17
204216.5513.40-3.15
----
0.000.170.17
204316.5113.40-3.11
----
0.000.170.17
204416.4713.40-3.08
----
0.000.170.17
204516.4413.40-3.04
----
0.000.170.17
204616.4113.40-3.02
----
0.000.170.17
204716.3913.40-3.00
----
0.000.170.17
204816.3713.40-2.98
----
0.000.170.17
204916.3513.40-2.95
----
0.000.170.17
205016.3313.40-2.93
----
0.000.170.17
205116.3213.40-2.92
----
0.000.170.18
205216.3213.40-2.92
----
0.000.170.18
205316.3313.40-2.93
----
0.000.170.18
205416.3413.40-2.94
----
0.000.170.18
205516.3613.40-2.96
----
0.000.170.18
205616.3913.41-2.98
----
0.000.170.18
205716.4113.41-3.00
----
0.000.170.18
205816.4313.41-3.02
----
-0.010.170.18
205916.4613.41-3.04
----
-0.010.170.18
206016.4813.42-3.06
----
-0.010.170.18
206116.5013.42-3.08
----
-0.010.170.18
206216.5313.42-3.11
----
-0.010.170.18
206316.5513.42-3.13
----
-0.010.170.18
206416.5813.42-3.16
----
-0.010.170.18
206516.6113.43-3.18
----
-0.010.170.18
206616.6413.43-3.21
----
-0.010.170.18
206716.6813.43-3.25
----
-0.010.170.18
206816.7213.44-3.28
----
-0.010.170.18
206916.7613.44-3.32
----
-0.010.170.18
207016.8013.44-3.36
----
-0.010.170.18
207116.8413.44-3.40
----
-0.010.170.18
207216.8913.45-3.44
----
-0.010.170.18
207316.9313.45-3.48
----
-0.010.170.18
207416.9813.45-3.52
----
-0.010.170.18
207517.0213.46-3.56
----
-0.010.170.18
207617.0613.46-3.61
----
-0.010.170.18
207717.1113.46-3.65
----
-0.010.170.18
207817.1513.47-3.69
----
-0.010.180.18
207917.2013.47-3.73
----
-0.010.180.18
208017.2413.47-3.77
----
-0.010.180.18
208117.2913.47-3.81
----
-0.010.180.18
208217.3313.48-3.85
----
-0.010.180.18
208317.3813.48-3.89
----
-0.010.180.18
208417.4213.48-3.94
----
-0.010.180.18
208517.4613.49-3.97
----
-0.010.180.18



 

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 15.93% 14.15% -1.77%
2039
-0.00% 0.15% 0.15%
 
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