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 4 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
201813.5513.33-0.21
317
0.000.320.32
201913.8413.36-0.47
311
0.000.340.34
202014.1513.38-0.76
304
0.000.340.34
202114.4613.40-1.05
296
0.000.340.33
202214.7513.42-1.33
286
0.000.340.33
202315.0313.44-1.59
276
0.000.340.33
202415.2913.45-1.84
264
0.000.340.33
202515.5413.47-2.07
252
0.010.340.33
202615.7713.48-2.28
239
0.010.340.33
202715.9713.50-2.47
225
0.010.340.33
202816.1413.51-2.63
210
0.010.340.33
202916.3013.52-2.78
195
0.020.340.33
203016.4213.53-2.89
179
0.020.340.32
203116.5313.54-2.98
163
0.020.340.32
203216.6113.55-3.06
147
0.020.340.32
203316.6913.56-3.13
130
0.030.340.32
203416.7313.56-3.17
113
0.030.340.31
203516.7613.57-3.19
95
0.030.340.31
203616.7713.57-3.20
78
0.040.340.31
203716.7813.57-3.20
60
0.040.340.31
203816.7613.57-3.18
42
0.040.350.30
203916.7313.58-3.15
24
0.050.350.30
204016.6913.58-3.12
6
0.050.350.30
204116.6513.58-3.07
----
0.050.350.29
204216.6113.58-3.03
----
0.060.350.29
204316.5713.58-3.00
----
0.060.350.29
204416.5413.58-2.96
----
0.060.350.29
204516.5113.58-2.94
----
0.070.350.28
204616.4913.58-2.91
----
0.070.350.28
204716.4713.58-2.90
----
0.080.350.28
204816.4513.58-2.88
----
0.080.350.27
204916.4413.58-2.86
----
0.080.350.27
205016.4213.58-2.84
----
0.090.350.27
205116.4213.58-2.83
----
0.090.350.26
205216.4213.58-2.84
----
0.090.360.26
205316.4313.58-2.85
----
0.100.360.26
205416.4513.59-2.86
----
0.100.360.25
205516.4713.59-2.88
----
0.110.360.25
205616.5013.59-2.91
----
0.110.360.25
205716.5313.60-2.94
----
0.110.360.24
205816.5613.60-2.96
----
0.120.360.24
205916.5813.60-2.98
----
0.120.360.24
206016.6113.60-3.01
----
0.130.360.24
206116.6413.61-3.03
----
0.130.360.23
206216.6713.61-3.06
----
0.130.360.23
206316.7013.61-3.08
----
0.140.360.23
206416.7313.62-3.11
----
0.140.360.23
206516.7613.62-3.14
----
0.140.370.22
206616.7913.62-3.17
----
0.140.370.22
206716.8313.63-3.21
----
0.150.370.22
206816.8713.63-3.25
----
0.150.370.22
206916.9213.63-3.28
----
0.150.370.22
207016.9613.64-3.32
----
0.150.370.21
207117.0013.64-3.37
----
0.160.370.21
207217.0513.64-3.41
----
0.160.370.21
207317.1013.65-3.45
----
0.160.370.21
207417.1413.65-3.49
----
0.160.370.21
207517.1913.65-3.54
----
0.160.370.21
207617.2413.66-3.58
----
0.160.370.21
207717.2813.66-3.62
----
0.170.370.21
207817.3313.66-3.66
----
0.170.370.21
207917.3713.67-3.71
----
0.170.370.21
208017.4213.67-3.75
----
0.170.370.20
208117.4613.67-3.79
----
0.170.370.20
208217.5113.68-3.83
----
0.170.370.20
208317.5513.68-3.87
----
0.170.370.20
208417.6013.68-3.92
----
0.170.380.20
208517.6413.69-3.96
----
0.170.380.20



 

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 15.99% 14.31% -1.68%
2040
0.07% 0.30% 0.24%
 
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