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:
Increase the payroll tax rate (currently 12.4 percent) to 15.3 percent in 2013 and later.

 

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
201213.8312.89-0.93
340
0.000.000.00
201313.9515.391.44
329
0.002.562.56
201413.9815.661.68
333
0.002.732.73
201513.9715.681.72
338
0.002.732.73
201613.9415.711.77
344
0.002.732.73
201713.9115.741.83
350
0.002.732.73
201813.9615.771.81
355
0.002.732.74
201914.1315.781.65
360
0.002.732.73
202014.3715.801.43
363
0.002.732.73
202114.6515.841.19
366
-0.012.732.74
202214.9615.860.89
367
-0.012.732.74
202315.2815.880.60
367
-0.012.732.74
202415.5815.890.31
366
-0.012.732.75
202515.8715.910.05
365
-0.022.732.75
202616.1315.93-0.21
364
-0.022.732.75
202716.3915.94-0.45
362
-0.022.732.75
202816.6115.96-0.66
359
-0.022.732.76
202916.8115.97-0.84
356
-0.022.732.76
203016.9815.98-1.00
353
-0.032.732.76
203117.1215.99-1.13
349
-0.032.732.76
203217.2216.00-1.22
345
-0.032.732.76
203317.2916.01-1.29
341
-0.032.732.77
203417.3416.01-1.33
337
-0.042.732.77
203517.3716.01-1.36
333
-0.042.732.77
203617.3916.02-1.37
329
-0.042.732.77
203717.3916.02-1.37
325
-0.042.732.78
203817.3816.02-1.36
322
-0.042.742.78
203917.3416.02-1.33
318
-0.052.742.78
204017.3116.02-1.29
316
-0.052.742.79
204117.2716.02-1.25
313
-0.052.742.79
204217.2316.02-1.21
310
-0.052.742.79
204317.1916.02-1.17
308
-0.062.742.79
204417.1516.01-1.14
306
-0.062.742.80
204517.1216.01-1.11
304
-0.062.742.80
204617.1016.01-1.08
302
-0.062.742.80
204717.0716.01-1.05
300
-0.072.742.81
204817.0416.01-1.03
299
-0.072.742.81
204917.0216.01-1.01
297
-0.072.742.81
205017.0116.01-0.99
296
-0.072.742.81
205116.9916.01-0.98
294
-0.082.742.82
205216.9916.02-0.97
293
-0.082.742.82
205316.9916.02-0.97
291
-0.082.742.82
205417.0016.02-0.98
289
-0.082.742.83
205517.0116.02-0.99
287
-0.092.742.83
205617.0216.02-1.00
285
-0.092.742.83
205717.0316.02-1.01
283
-0.092.742.83
205817.0416.03-1.02
281
-0.092.742.84
205917.0516.03-1.03
279
-0.092.742.84
206017.0616.03-1.03
277
-0.102.752.84
206117.0616.03-1.03
275
-0.102.752.84
206217.0716.03-1.04
272
-0.102.752.84
206317.0816.03-1.04
270
-0.102.752.85
206417.0916.04-1.05
268
-0.102.752.85
206517.1016.04-1.06
265
-0.102.752.85
206617.1216.04-1.08
262
-0.102.752.85
206717.1416.04-1.10
260
-0.102.752.85
206817.1616.04-1.12
256
-0.102.752.85
206917.1916.05-1.14
253
-0.102.752.86
207017.2216.05-1.17
250
-0.102.752.86
207117.2516.05-1.20
246
-0.112.752.86
207217.2716.05-1.22
242
-0.112.752.86
207317.3016.06-1.24
238
-0.112.752.86
207417.3316.06-1.27
234
-0.112.762.86
207517.3616.06-1.29
230
-0.112.762.86
207617.3816.06-1.32
226
-0.112.762.86
207717.4016.07-1.34
221
-0.112.762.86
207817.4316.07-1.36
216
-0.112.762.87
207917.4716.07-1.39
211
-0.112.762.87
208017.5016.08-1.42
206
-0.112.762.87
208117.5316.08-1.45
200
-0.112.762.87
208217.5716.08-1.49
194
-0.112.762.87
208317.6116.09-1.52
188
-0.112.762.87
208417.6516.09-1.56
182
-0.112.762.87
208517.6916.09-1.60
176
-0.112.762.87
208617.7316.10-1.63
169
-0.112.772.87
208717.7716.10-1.67
162
-0.112.772.87



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2012 Trustees Report.
2012-2086 16.63% 16.72% 0.09%
N/A
-0.06% 2.69% 2.75%
 
1 Under present law, the year of Trust Fund reserve depletion is 2033.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified February 20, 2013