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 $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
201813.5513.21-0.34
317
0.000.200.20
201913.8413.23-0.60
310
0.000.210.21
202014.1513.25-0.89
302
0.000.210.21
202114.4513.27-1.18
293
0.000.210.21
202214.7513.29-1.46
283
0.000.210.21
202315.0313.31-1.72
271
0.000.210.21
202415.2913.32-1.96
259
0.000.210.21
202515.5313.34-2.19
246
0.000.210.21
202615.7613.35-2.40
232
0.000.210.21
202715.9513.37-2.59
217
0.000.210.21
202816.1313.38-2.75
202
0.000.210.21
202916.2813.39-2.89
186
0.000.210.21
203016.4013.40-3.00
170
0.000.210.21
203116.5013.41-3.10
153
0.000.210.21
203216.5913.42-3.17
136
0.000.210.21
203316.6613.42-3.23
118
0.000.210.21
203416.7013.43-3.27
100
0.000.210.21
203516.7313.43-3.29
82
0.000.210.21
203616.7413.43-3.30
64
0.000.210.21
203716.7313.44-3.30
45
0.000.210.21
203816.7113.44-3.27
26
0.000.210.21
203916.6813.44-3.24
8
0.000.210.21
204016.6413.44-3.20
----
0.000.210.21
204116.5913.44-3.16
----
0.000.210.21
204216.5513.44-3.11
----
0.000.210.21
204316.5113.44-3.07
----
0.000.210.21
204416.4713.44-3.04
----
0.000.210.21
204516.4413.43-3.00
----
0.000.210.21
204616.4113.43-2.98
----
0.000.210.21
204716.3913.44-2.96
----
0.000.210.21
204816.3713.44-2.94
----
0.000.210.21
204916.3513.43-2.91
----
0.000.210.21
205016.3313.44-2.89
----
0.000.210.21
205116.3213.44-2.88
----
-0.010.210.22
205216.3213.44-2.88
----
-0.010.210.22
205316.3313.44-2.89
----
-0.010.210.22
205416.3413.44-2.90
----
-0.010.210.22
205516.3613.44-2.92
----
-0.010.210.22
205616.3913.44-2.94
----
-0.010.210.22
205716.4113.45-2.96
----
-0.010.210.22
205816.4313.45-2.98
----
-0.010.210.22
205916.4513.45-3.00
----
-0.010.210.22
206016.4813.45-3.02
----
-0.010.210.22
206116.5013.46-3.04
----
-0.010.210.22
206216.5313.46-3.07
----
-0.010.210.22
206316.5513.46-3.09
----
-0.010.210.22
206416.5813.46-3.12
----
-0.010.210.22
206516.6113.47-3.14
----
-0.010.210.22
206616.6413.47-3.17
----
-0.010.210.22
206716.6813.47-3.21
----
-0.010.210.22
206816.7213.47-3.24
----
-0.010.210.22
206916.7613.48-3.28
----
-0.010.210.22
207016.8013.48-3.32
----
-0.010.210.22
207116.8413.48-3.36
----
-0.010.210.22
207216.8813.49-3.40
----
-0.010.210.22
207316.9313.49-3.44
----
-0.010.210.22
207416.9713.49-3.48
----
-0.010.210.22
207517.0213.50-3.52
----
-0.010.210.22
207617.0613.50-3.56
----
-0.010.210.22
207717.1113.50-3.61
----
-0.010.210.22
207817.1513.51-3.65
----
-0.010.210.22
207917.2013.51-3.69
----
-0.010.210.22
208017.2413.51-3.73
----
-0.010.210.22
208117.2913.51-3.77
----
-0.010.210.22
208217.3313.52-3.81
----
-0.010.210.22
208317.3713.52-3.85
----
-0.010.220.22
208417.4213.52-3.89
----
-0.010.220.22
208517.4613.53-3.93
----
-0.010.220.22



 

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% 14.19% -1.74%
2039
-0.00% 0.18% 0.18%
 
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