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 $300,000 in 2018, with the $300,000 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
201813.5513.31-0.24
317
0.000.290.29
201913.8413.34-0.50
311
0.000.310.31
202014.1513.36-0.79
304
0.000.310.31
202114.4613.38-1.08
295
0.000.310.31
202214.7513.40-1.35
285
0.000.310.31
202315.0313.41-1.62
275
0.000.310.31
202415.2913.43-1.86
263
0.000.310.31
202515.5413.44-2.10
251
0.010.310.31
202615.7613.46-2.31
237
0.010.310.30
202715.9613.47-2.49
223
0.010.310.30
202816.1413.48-2.66
208
0.010.310.30
202916.3013.50-2.80
193
0.010.310.30
203016.4213.51-2.92
177
0.020.310.30
203116.5313.52-3.01
161
0.020.310.30
203216.6113.52-3.09
144
0.020.320.29
203316.6813.53-3.15
127
0.020.320.29
203416.7313.54-3.19
110
0.030.320.29
203516.7613.54-3.22
92
0.030.320.29
203616.7713.54-3.23
75
0.030.320.28
203716.7713.55-3.23
57
0.040.320.28
203816.7513.55-3.21
39
0.040.320.28
203916.7213.55-3.18
20
0.040.320.28
204016.6913.55-3.14
2
0.050.320.27
204116.6513.55-3.10
----
0.050.320.27
204216.6113.55-3.06
----
0.050.320.27
204316.5713.55-3.02
----
0.060.320.27
204416.5313.55-2.99
----
0.060.320.26
204516.5113.55-2.96
----
0.060.320.26
204616.4813.55-2.94
----
0.070.320.26
204716.4713.55-2.92
----
0.070.320.25
204816.4513.55-2.90
----
0.070.320.25
204916.4313.55-2.88
----
0.080.330.25
205016.4113.55-2.86
----
0.080.330.25
205116.4113.55-2.86
----
0.080.330.24
205216.4113.55-2.86
----
0.090.330.24
205316.4213.56-2.87
----
0.090.330.24
205416.4413.56-2.88
----
0.100.330.23
205516.4713.56-2.91
----
0.100.330.23
205616.4913.56-2.93
----
0.100.330.23
205716.5213.57-2.96
----
0.110.330.22
205816.5513.57-2.98
----
0.110.330.22
205916.5713.57-3.00
----
0.110.330.22
206016.6013.58-3.03
----
0.120.330.22
206116.6313.58-3.05
----
0.120.330.21
206216.6613.58-3.07
----
0.120.330.21
206316.6913.58-3.10
----
0.130.330.21
206416.7113.59-3.13
----
0.130.340.21
206516.7513.59-3.16
----
0.130.340.20
206616.7813.59-3.19
----
0.130.340.20
206716.8213.60-3.23
----
0.140.340.20
206816.8613.60-3.26
----
0.140.340.20
206916.9113.60-3.30
----
0.140.340.20
207016.9513.61-3.34
----
0.140.340.20
207116.9913.61-3.38
----
0.140.340.20
207217.0413.61-3.43
----
0.150.340.19
207317.0813.62-3.47
----
0.150.340.19
207417.1313.62-3.51
----
0.150.340.19
207517.1813.62-3.55
----
0.150.340.19
207617.2213.63-3.60
----
0.150.340.19
207717.2713.63-3.64
----
0.150.340.19
207817.3213.63-3.68
----
0.150.340.19
207917.3613.64-3.73
----
0.150.340.19
208017.4113.64-3.77
----
0.160.340.19
208117.4513.64-3.81
----
0.160.340.19
208217.5013.65-3.85
----
0.160.340.19
208317.5413.65-3.89
----
0.160.340.19
208417.5913.65-3.93
----
0.160.340.19
208517.6313.66-3.97
----
0.160.340.18



 

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% 14.29% -1.70%
2040
0.06% 0.28% 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