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 $400,000 in 2018, with the $400,000 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
201813.5513.25-0.29
317
0.000.240.24
201913.8413.28-0.56
310
0.000.250.25
202014.1513.30-0.85
303
0.000.250.25
202114.4613.32-1.14
294
0.000.250.25
202214.7513.34-1.41
284
0.000.250.25
202315.0313.35-1.68
273
0.000.250.25
202415.2913.37-1.92
261
0.000.250.25
202515.5413.39-2.15
248
0.000.250.25
202615.7613.40-2.36
234
0.010.250.25
202715.9613.41-2.55
220
0.010.250.25
202816.1413.43-2.71
205
0.010.250.25
202916.3013.44-2.86
189
0.010.260.24
203016.4213.45-2.97
173
0.010.260.24
203116.5213.46-3.06
156
0.020.260.24
203216.6113.46-3.14
139
0.020.260.24
203316.6813.47-3.21
122
0.020.260.24
203416.7313.48-3.25
104
0.020.260.24
203516.7513.48-3.27
86
0.020.260.23
203616.7613.48-3.28
68
0.030.260.23
203716.7713.49-3.28
50
0.030.260.23
203816.7513.49-3.26
31
0.030.260.23
203916.7213.49-3.23
12
0.030.260.22
204016.6813.49-3.19
----
0.040.260.22
204116.6413.49-3.15
----
0.040.260.22
204216.6013.49-3.11
----
0.040.260.22
204316.5613.49-3.07
----
0.050.260.22
204416.5213.49-3.03
----
0.050.260.21
204516.4913.49-3.01
----
0.050.260.21
204616.4713.49-2.98
----
0.050.260.21
204716.4513.49-2.96
----
0.060.260.21
204816.4413.49-2.95
----
0.060.260.20
204916.4213.49-2.93
----
0.060.260.20
205016.4013.49-2.91
----
0.070.270.20
205116.3913.49-2.90
----
0.070.270.20
205216.4013.49-2.90
----
0.070.270.19
205316.4113.50-2.91
----
0.080.270.19
205416.4213.50-2.93
----
0.080.270.19
205516.4513.50-2.95
----
0.080.270.19
205616.4813.50-2.97
----
0.080.270.18
205716.5013.51-3.00
----
0.090.270.18
205816.5313.51-3.02
----
0.090.270.18
205916.5513.51-3.04
----
0.090.270.18
206016.5813.51-3.07
----
0.100.270.18
206116.6113.52-3.09
----
0.100.270.17
206216.6313.52-3.11
----
0.100.270.17
206316.6613.52-3.14
----
0.100.270.17
206416.6913.53-3.17
----
0.110.270.17
206516.7213.53-3.20
----
0.110.270.17
206616.7613.53-3.23
----
0.110.270.16
206716.8013.53-3.26
----
0.110.280.16
206816.8413.54-3.30
----
0.110.280.16
206916.8813.54-3.34
----
0.120.280.16
207016.9213.54-3.38
----
0.120.280.16
207116.9713.55-3.42
----
0.120.280.16
207217.0113.55-3.46
----
0.120.280.16
207317.0613.55-3.50
----
0.120.280.16
207417.1013.56-3.55
----
0.120.280.16
207517.1513.56-3.59
----
0.120.280.16
207617.2013.56-3.63
----
0.120.280.15
207717.2413.57-3.67
----
0.130.280.15
207817.2913.57-3.72
----
0.130.280.15
207917.3313.57-3.76
----
0.130.280.15
208017.3813.58-3.80
----
0.130.280.15
208117.4213.58-3.84
----
0.130.280.15
208217.4713.58-3.88
----
0.130.280.15
208317.5113.59-3.93
----
0.130.280.15
208417.5613.59-3.97
----
0.130.280.15
208517.6013.59-4.01
----
0.130.280.15



 

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 15.98% 14.23% -1.74%
2039
0.05% 0.23% 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