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 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
201813.5513.25-0.29
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
202114.4513.32-1.14
294
0.000.250.25
202214.7513.34-1.41
284
0.000.250.25
202315.0313.35-1.67
273
0.000.250.25
202415.2913.37-1.92
261
0.000.250.25
202515.5313.39-2.15
248
0.000.250.25
202615.7613.40-2.36
234
0.000.250.25
202715.9513.41-2.54
220
0.000.250.25
202816.1313.43-2.70
205
0.000.250.25
202916.2813.44-2.85
189
0.000.250.26
203016.4013.45-2.96
173
0.000.250.26
203116.5013.45-3.05
157
0.000.250.26
203216.5913.46-3.13
140
0.000.250.26
203316.6613.47-3.19
123
0.000.250.26
203416.7013.47-3.23
105
0.000.250.26
203516.7313.48-3.25
87
0.000.250.26
203616.7413.48-3.25
69
0.000.250.26
203716.7313.48-3.25
51
0.000.250.26
203816.7113.48-3.23
33
0.000.250.26
203916.6813.48-3.19
14
0.000.250.26
204016.6413.48-3.15
----
0.000.250.26
204116.5913.48-3.11
----
0.000.260.26
204216.5513.48-3.07
----
0.000.260.26
204316.5113.48-3.02
----
0.000.260.26
204416.4713.48-2.99
----
0.000.260.26
204516.4413.48-2.96
----
0.000.260.26
204616.4113.48-2.93
----
-0.010.260.26
204716.3913.48-2.91
----
-0.010.260.26
204816.3713.48-2.89
----
-0.010.260.26
204916.3513.48-2.87
----
-0.010.260.26
205016.3313.48-2.85
----
-0.010.260.26
205116.3213.48-2.84
----
-0.010.260.26
205216.3213.48-2.83
----
-0.010.260.26
205316.3313.49-2.84
----
-0.010.260.26
205416.3413.49-2.85
----
-0.010.260.26
205516.3613.49-2.87
----
-0.010.260.26
205616.3813.49-2.89
----
-0.010.260.27
205716.4113.49-2.91
----
-0.010.260.27
205816.4313.50-2.93
----
-0.010.260.27
205916.4513.50-2.95
----
-0.010.260.27
206016.4713.50-2.97
----
-0.010.260.27
206116.5013.50-2.99
----
-0.010.260.27
206216.5213.51-3.02
----
-0.010.260.27
206316.5513.51-3.04
----
-0.010.260.27
206416.5813.51-3.07
----
-0.010.260.27
206516.6113.51-3.09
----
-0.010.260.27
206616.6413.52-3.12
----
-0.010.260.27
206716.6813.52-3.16
----
-0.010.260.27
206816.7113.52-3.19
----
-0.010.260.27
206916.7513.52-3.23
----
-0.010.260.27
207016.8013.53-3.27
----
-0.010.260.27
207116.8413.53-3.31
----
-0.010.260.27
207216.8813.53-3.35
----
-0.010.260.27
207316.9313.54-3.39
----
-0.010.260.27
207416.9713.54-3.43
----
-0.010.260.27
207517.0213.54-3.47
----
-0.010.260.27
207617.0613.55-3.51
----
-0.010.260.27
207717.1113.55-3.56
----
-0.010.260.27
207817.1513.55-3.60
----
-0.010.260.27
207917.2013.56-3.64
----
-0.010.260.27
208017.2413.56-3.68
----
-0.010.260.27
208117.2813.56-3.72
----
-0.010.260.27
208217.3313.57-3.76
----
-0.010.260.27
208317.3713.57-3.80
----
-0.010.260.27
208417.4213.57-3.84
----
-0.010.260.27
208517.4613.57-3.88
----
-0.010.260.28



 

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% 14.23% -1.70%
2039
-0.00% 0.22% 0.22%
 
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