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 $300,000 in 2018, with the $300,000 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
201813.5513.31-0.24
317
0.000.290.29
201913.8413.34-0.50
311
0.000.310.31
202014.1513.36-0.79
304
0.000.310.31
202114.4513.38-1.08
295
0.000.310.31
202214.7513.39-1.35
285
0.000.310.31
202315.0313.41-1.61
275
0.000.310.31
202415.2913.43-1.86
263
0.000.310.31
202515.5313.44-2.09
251
0.000.310.31
202615.7613.46-2.30
237
0.000.310.31
202715.9513.47-2.48
223
0.000.310.31
202816.1313.48-2.65
209
0.000.310.31
202916.2813.49-2.79
193
0.000.310.31
203016.4013.50-2.90
178
0.000.310.31
203116.5013.51-2.99
162
0.000.310.31
203216.5913.52-3.07
145
0.000.310.31
203316.6613.53-3.13
128
0.000.310.31
203416.7013.53-3.17
111
0.000.310.32
203516.7213.54-3.19
94
0.000.310.32
203616.7313.54-3.20
76
0.000.310.32
203716.7313.54-3.19
58
0.000.310.32
203816.7113.54-3.17
40
0.000.310.32
203916.6813.54-3.13
22
0.000.310.32
204016.6413.54-3.10
4
0.000.310.32
204116.5913.54-3.05
----
0.000.310.32
204216.5513.54-3.01
----
-0.010.310.32
204316.5113.54-2.97
----
-0.010.310.32
204416.4713.54-2.93
----
-0.010.310.32
204516.4413.54-2.90
----
-0.010.310.32
204616.4113.54-2.87
----
-0.010.310.32
204716.3913.54-2.85
----
-0.010.310.32
204816.3713.54-2.83
----
-0.010.310.32
204916.3513.54-2.81
----
-0.010.310.32
205016.3313.54-2.79
----
-0.010.310.32
205116.3213.54-2.78
----
-0.010.310.32
205216.3213.54-2.77
----
-0.010.320.32
205316.3213.54-2.78
----
-0.010.320.32
205416.3413.55-2.79
----
-0.010.320.32
205516.3613.55-2.81
----
-0.010.320.33
205616.3813.55-2.83
----
-0.010.320.33
205716.4113.55-2.85
----
-0.010.320.33
205816.4313.55-2.87
----
-0.010.320.33
205916.4513.56-2.89
----
-0.010.320.33
206016.4713.56-2.91
----
-0.010.320.33
206116.5013.56-2.93
----
-0.010.320.33
206216.5213.56-2.96
----
-0.010.320.33
206316.5513.57-2.98
----
-0.010.320.33
206416.5713.57-3.00
----
-0.010.320.33
206516.6013.57-3.03
----
-0.010.320.33
206616.6413.57-3.06
----
-0.010.320.33
206716.6713.58-3.10
----
-0.010.320.33
206816.7113.58-3.13
----
-0.010.320.33
206916.7513.58-3.17
----
-0.010.320.33
207016.7913.59-3.21
----
-0.010.320.33
207116.8413.59-3.25
----
-0.010.320.33
207216.8813.59-3.29
----
-0.010.320.33
207316.9213.60-3.33
----
-0.010.320.33
207416.9713.60-3.37
----
-0.010.320.33
207517.0113.60-3.41
----
-0.010.320.33
207617.0613.61-3.45
----
-0.010.320.33
207717.1013.61-3.49
----
-0.010.320.33
207817.1513.61-3.54
----
-0.010.320.33
207917.1913.62-3.58
----
-0.010.320.34
208017.2413.62-3.62
----
-0.010.320.34
208117.2813.62-3.66
----
-0.010.320.34
208217.3213.62-3.70
----
-0.010.320.34
208317.3713.63-3.74
----
-0.010.320.34
208417.4113.63-3.78
----
-0.010.320.34
208517.4513.63-3.82
----
-0.010.320.34



 

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 15.92% 14.28% -1.65%
2040
-0.01% 0.27% 0.27%
 
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