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 $300,000 in 2018, with the $300,000 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
201813.5513.40-0.14
317
0.000.390.39
201913.8413.44-0.40
312
0.000.410.41
202014.1513.46-0.69
305
0.000.410.41
202114.4613.48-0.98
297
0.000.410.41
202214.7513.50-1.25
288
0.000.410.41
202315.0313.52-1.52
278
0.000.410.41
202415.2913.53-1.76
267
0.010.410.41
202515.5413.55-1.99
255
0.010.420.41
202615.7713.56-2.20
242
0.010.420.41
202715.9713.58-2.39
229
0.010.420.40
202816.1513.59-2.56
215
0.020.420.40
202916.3013.60-2.70
200
0.020.420.40
203016.4313.61-2.82
185
0.020.420.40
203116.5313.62-2.91
169
0.030.420.39
203216.6213.63-2.99
153
0.030.420.39
203316.6913.64-3.06
137
0.030.420.39
203416.7413.64-3.10
120
0.040.420.39
203516.7713.65-3.12
103
0.040.420.38
203616.7813.65-3.13
86
0.040.420.38
203716.7813.65-3.13
69
0.050.420.38
203816.7713.65-3.11
52
0.050.420.37
203916.7413.65-3.08
34
0.060.420.37
204016.7013.65-3.05
17
0.060.430.37
204116.6613.65-3.01
----
0.060.430.36
204216.6213.65-2.97
----
0.070.430.36
204316.5813.65-2.93
----
0.070.430.35
204416.5513.65-2.90
----
0.080.430.35
204516.5313.66-2.87
----
0.080.430.35
204616.5013.66-2.85
----
0.090.430.34
204716.4913.66-2.83
----
0.090.430.34
204816.4713.66-2.81
----
0.100.430.34
204916.4513.66-2.80
----
0.100.430.33
205016.4413.66-2.78
----
0.110.430.33
205116.4413.66-2.77
----
0.110.430.32
205216.4413.66-2.78
----
0.120.440.32
205316.4513.66-2.79
----
0.120.440.32
205416.4713.67-2.80
----
0.130.440.31
205516.5013.67-2.83
----
0.130.440.31
205616.5313.67-2.85
----
0.130.440.30
205716.5613.68-2.88
----
0.140.440.30
205816.5813.68-2.90
----
0.140.440.30
205916.6113.68-2.93
----
0.150.440.29
206016.6413.69-2.95
----
0.150.440.29
206116.6713.69-2.98
----
0.160.440.29
206216.6913.69-3.00
----
0.160.440.28
206316.7213.69-3.03
----
0.170.450.28
206416.7513.70-3.06
----
0.170.450.28
206516.7913.70-3.09
----
0.170.450.27
206616.8313.70-3.12
----
0.180.450.27
206716.8613.71-3.16
----
0.180.450.27
206816.9113.71-3.19
----
0.180.450.27
206916.9513.71-3.23
----
0.180.450.27
207016.9913.72-3.28
----
0.190.450.26
207117.0413.72-3.32
----
0.190.450.26
207217.0813.73-3.36
----
0.190.450.26
207317.1313.73-3.40
----
0.190.450.26
207417.1813.73-3.45
----
0.200.450.26
207517.2213.74-3.49
----
0.200.450.26
207617.2713.74-3.53
----
0.200.450.26
207717.3213.74-3.57
----
0.200.460.25
207817.3613.75-3.62
----
0.200.460.25
207917.4113.75-3.66
----
0.200.460.25
208017.4513.75-3.70
----
0.200.460.25
208117.5013.76-3.74
----
0.210.460.25
208217.5513.76-3.79
----
0.210.460.25
208317.5913.76-3.83
----
0.210.460.25
208417.6413.77-3.87
----
0.210.460.25
208517.6813.77-3.91
----
0.210.460.25



 

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 16.01% 14.38% -1.63%
2040
0.08% 0.37% 0.29%
 
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