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 $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
201813.5513.41-0.13
317
0.000.400.40
201913.8413.45-0.39
312
0.000.420.42
202014.1513.47-0.68
305
0.000.420.42
202114.4613.49-0.97
297
0.000.420.42
202214.7513.51-1.24
288
0.000.420.42
202315.0313.52-1.51
278
0.000.420.42
202415.2913.54-1.75
267
0.010.420.42
202515.5413.55-1.99
256
0.010.420.41
202615.7713.57-2.20
243
0.010.420.41
202715.9713.58-2.39
229
0.010.420.41
202816.1513.60-2.55
215
0.020.420.41
202916.3013.61-2.70
201
0.020.420.41
203016.4313.62-2.81
185
0.020.420.40
203116.5313.63-2.91
170
0.030.430.40
203216.6213.63-2.99
154
0.030.430.40
203316.6913.64-3.05
138
0.030.430.39
203416.7413.65-3.09
121
0.040.430.39
203516.7713.65-3.12
104
0.040.430.39
203616.7813.66-3.13
87
0.040.430.38
203716.7913.66-3.13
70
0.050.430.38
203816.7713.66-3.11
52
0.050.430.38
203916.7413.66-3.08
35
0.060.430.37
204016.7013.66-3.04
17
0.060.430.37
204116.6613.66-3.00
----
0.070.430.37
204216.6213.66-2.96
----
0.070.430.36
204316.5913.66-2.92
----
0.070.430.36
204416.5513.66-2.89
----
0.080.430.36
204516.5313.66-2.87
----
0.080.440.35
204616.5113.66-2.84
----
0.090.440.35
204716.4913.66-2.83
----
0.090.440.34
204816.4713.66-2.81
----
0.100.440.34
204916.4613.66-2.79
----
0.100.440.34
205016.4413.66-2.78
----
0.110.440.33
205116.4413.67-2.77
----
0.110.440.33
205216.4413.67-2.77
----
0.120.440.32
205316.4513.67-2.78
----
0.120.440.32
205416.4713.67-2.80
----
0.130.440.32
205516.5013.68-2.82
----
0.130.440.31
205616.5313.68-2.85
----
0.140.440.31
205716.5613.68-2.88
----
0.140.450.30
205816.5913.69-2.90
----
0.150.450.30
205916.6113.69-2.92
----
0.150.450.30
206016.6413.69-2.95
----
0.160.450.29
206116.6713.69-2.97
----
0.160.450.29
206216.7013.70-3.00
----
0.160.450.29
206316.7313.70-3.03
----
0.170.450.28
206416.7613.70-3.05
----
0.170.450.28
206516.7913.71-3.08
----
0.170.450.28
206616.8313.71-3.12
----
0.180.450.28
206716.8713.71-3.15
----
0.180.450.27
206816.9113.72-3.19
----
0.180.450.27
206916.9513.72-3.23
----
0.190.450.27
207017.0013.72-3.27
----
0.190.460.27
207117.0413.73-3.31
----
0.190.460.26
207217.0913.73-3.36
----
0.190.460.26
207317.1313.73-3.40
----
0.200.460.26
207417.1813.74-3.44
----
0.200.460.26
207517.2313.74-3.49
----
0.200.460.26
207617.2713.74-3.53
----
0.200.460.26
207717.3213.75-3.57
----
0.200.460.26
207817.3713.75-3.62
----
0.200.460.26
207917.4113.75-3.66
----
0.210.460.25
208017.4613.76-3.70
----
0.210.460.25
208117.5013.76-3.74
----
0.210.460.25
208217.5513.76-3.78
----
0.210.460.25
208317.5913.77-3.83
----
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