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 proportional 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
202114.4613.63-0.83
300
0.000.560.56
202214.7513.65-1.10
292
0.000.560.56
202315.0313.66-1.37
283
0.000.560.56
202415.2913.68-1.62
273
0.010.560.55
202515.5513.69-1.85
262
0.010.560.55
202615.7713.71-2.06
250
0.010.560.55
202715.9713.72-2.25
237
0.020.560.55
202816.1513.74-2.42
224
0.020.560.54
202916.3113.75-2.56
210
0.020.570.54
203016.4413.76-2.68
196
0.030.570.54
203116.5413.77-2.77
181
0.030.570.53
203216.6313.78-2.85
166
0.040.570.53
203316.7013.78-2.92
151
0.040.570.53
203416.7513.79-2.96
135
0.050.570.52
203516.7813.79-2.99
119
0.050.570.52
203616.8013.80-3.00
103
0.060.570.51
203716.8013.80-3.00
87
0.060.570.51
203816.7813.80-2.98
70
0.070.570.50
203916.7613.80-2.95
54
0.080.570.50
204016.7213.80-2.92
37
0.080.570.49
204116.6813.80-2.88
21
0.090.580.49
204216.6513.80-2.84
4
0.090.580.48
204316.6113.80-2.80
----
0.100.580.48
204416.5813.80-2.77
----
0.100.580.47
204516.5513.81-2.75
----
0.110.580.47
204616.5313.81-2.73
----
0.120.580.46
204716.5213.81-2.71
----
0.120.580.46
204816.5013.81-2.70
----
0.130.580.45
204916.4913.81-2.68
----
0.140.580.45
205016.4713.81-2.66
----
0.140.590.44
205116.4713.81-2.66
----
0.150.590.44
205216.4813.81-2.66
----
0.150.590.43
205316.4913.82-2.68
----
0.160.590.43
205416.5113.82-2.69
----
0.170.590.42
205516.5413.82-2.72
----
0.170.590.42
205616.5713.83-2.74
----
0.180.590.41
205716.6013.83-2.77
----
0.190.590.41
205816.6313.83-2.80
----
0.190.590.40
205916.6613.84-2.82
----
0.200.600.40
206016.6913.84-2.85
----
0.200.600.39
206116.7213.84-2.87
----
0.210.600.39
206216.7513.85-2.90
----
0.210.600.38
206316.7813.85-2.93
----
0.220.600.38
206416.8113.85-2.96
----
0.220.600.38
206516.8413.86-2.99
----
0.230.600.37
206616.8813.86-3.02
----
0.230.600.37
206716.9213.86-3.06
----
0.240.600.37
206816.9613.87-3.10
----
0.240.600.37
206917.0113.87-3.14
----
0.240.610.36
207017.0513.87-3.18
----
0.250.610.36
207117.1013.88-3.22
----
0.250.610.36
207217.1413.88-3.26
----
0.250.610.36
207317.1913.88-3.31
----
0.260.610.35
207417.2413.89-3.35
----
0.260.610.35
207517.2913.89-3.40
----
0.260.610.35
207617.3313.90-3.44
----
0.260.610.35
207717.3813.90-3.48
----
0.260.610.35
207817.4313.90-3.53
----
0.270.610.35
207917.4713.91-3.57
----
0.270.610.34
208017.5213.91-3.61
----
0.270.610.34
208117.5713.91-3.65
----
0.270.610.34
208217.6113.92-3.69
----
0.270.610.34
208317.6613.92-3.74
----
0.270.620.34
208417.7013.92-3.78
----
0.280.620.34
208517.7513.93-3.82
----
0.280.620.34



 

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 16.03% 14.51% -1.53%
2042
0.11% 0.50% 0.39%
 
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