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 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
201813.5513.33-0.21
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
202114.4513.40-1.05
296
0.000.340.34
202214.7513.42-1.33
286
0.000.340.34
202315.0313.44-1.59
276
0.000.340.34
202415.2913.45-1.83
264
0.000.340.34
202515.5313.47-2.06
252
0.000.340.34
202615.7613.48-2.27
239
0.000.340.34
202715.9513.50-2.46
225
0.000.340.34
202816.1313.51-2.62
210
0.000.340.34
202916.2813.52-2.76
195
0.000.340.34
203016.4013.53-2.87
180
0.000.340.34
203116.5013.54-2.96
164
0.000.340.34
203216.5913.55-3.04
147
0.000.340.34
203316.6613.55-3.10
131
0.000.340.34
203416.7013.56-3.14
114
0.000.340.34
203516.7213.56-3.16
97
0.000.340.34
203616.7313.57-3.17
79
0.000.340.34
203716.7313.57-3.16
61
0.000.340.34
203816.7113.57-3.14
44
0.000.340.34
203916.6813.57-3.11
26
0.000.340.34
204016.6413.57-3.07
8
-0.010.340.34
204116.5913.57-3.02
----
-0.010.340.35
204216.5513.57-2.98
----
-0.010.340.35
204316.5113.57-2.94
----
-0.010.340.35
204416.4713.57-2.90
----
-0.010.340.35
204516.4413.57-2.87
----
-0.010.340.35
204616.4113.57-2.84
----
-0.010.340.35
204716.3913.57-2.82
----
-0.010.340.35
204816.3713.57-2.80
----
-0.010.340.35
204916.3413.57-2.78
----
-0.010.340.35
205016.3313.57-2.76
----
-0.010.340.35
205116.3213.57-2.75
----
-0.010.340.35
205216.3213.57-2.75
----
-0.010.340.35
205316.3213.57-2.75
----
-0.010.340.35
205416.3413.57-2.76
----
-0.010.340.35
205516.3613.58-2.78
----
-0.010.340.35
205616.3813.58-2.80
----
-0.010.340.35
205716.4113.58-2.83
----
-0.010.340.35
205816.4313.58-2.85
----
-0.010.340.36
205916.4513.58-2.86
----
-0.010.340.36
206016.4713.59-2.88
----
-0.010.340.36
206116.4913.59-2.91
----
-0.010.340.36
206216.5213.59-2.93
----
-0.010.350.36
206316.5513.59-2.95
----
-0.010.350.36
206416.5713.60-2.98
----
-0.010.350.36
206516.6013.60-3.00
----
-0.010.350.36
206616.6413.60-3.03
----
-0.010.350.36
206716.6713.61-3.07
----
-0.010.350.36
206816.7113.61-3.10
----
-0.010.350.36
206916.7513.61-3.14
----
-0.010.350.36
207016.7913.61-3.18
----
-0.010.350.36
207116.8313.62-3.22
----
-0.010.350.36
207216.8813.62-3.26
----
-0.010.350.36
207316.9213.62-3.30
----
-0.010.350.36
207416.9713.63-3.34
----
-0.010.350.36
207517.0113.63-3.38
----
-0.010.350.36
207617.0613.63-3.42
----
-0.010.350.36
207717.1013.64-3.46
----
-0.010.350.36
207817.1513.64-3.51
----
-0.010.350.36
207917.1913.64-3.55
----
-0.010.350.37
208017.2413.65-3.59
----
-0.010.350.37
208117.2813.65-3.63
----
-0.010.350.37
208217.3213.65-3.67
----
-0.020.350.37
208317.3713.66-3.71
----
-0.020.350.37
208417.4113.66-3.75
----
-0.020.350.37
208517.4513.66-3.79
----
-0.010.350.37



 

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% 14.30% -1.62%
2040
-0.01% 0.29% 0.30%
 
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