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:
Reduce the payroll tax rate (currently 12.4 percent) to 11.4 percent in 2017 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
201614.0512.94-1.10
303
0.000.000.00
201713.7212.01-1.71
293
0.00-0.91-0.91
201813.8612.00-1.86
271
0.00-0.96-0.96
201913.9912.01-1.98
249
0.00-0.96-0.96
202014.1412.02-2.11
227
0.00-0.96-0.96
202114.2712.05-2.23
206
0.00-0.96-0.96
202214.4912.08-2.42
185
0.00-0.96-0.96
202314.7612.10-2.66
163
0.00-0.96-0.96
202415.0312.13-2.89
141
0.00-0.96-0.96
202515.2912.15-3.14
119
0.00-0.96-0.96
202615.4712.17-3.31
97
0.00-0.96-0.96
202715.6512.18-3.47
75
0.01-0.96-0.96
202815.8212.20-3.62
52
0.01-0.96-0.96
202915.9712.21-3.76
30
0.01-0.96-0.96
203016.1112.22-3.89
7
0.01-0.96-0.97
203116.2312.23-4.00
----
0.01-0.96-0.97
203216.3412.24-4.09
----
0.01-0.96-0.97
203316.4212.25-4.17
----
0.01-0.96-0.97
203416.4712.25-4.22
----
0.01-0.96-0.97
203516.5112.26-4.25
----
0.01-0.96-0.97
203616.5712.26-4.30
----
0.01-0.96-0.97
203716.6112.27-4.34
----
0.01-0.96-0.97
203816.6312.27-4.36
----
0.01-0.96-0.97
203916.6212.27-4.35
----
0.01-0.96-0.97
204016.6112.27-4.33
----
0.02-0.96-0.97
204116.5812.27-4.30
----
0.02-0.96-0.97
204216.5512.27-4.28
----
0.02-0.96-0.98
204316.5212.27-4.25
----
0.02-0.96-0.98
204416.4912.27-4.21
----
0.02-0.96-0.98
204516.4712.27-4.20
----
0.02-0.96-0.98
204616.4512.27-4.17
----
0.02-0.96-0.98
204716.4212.27-4.15
----
0.02-0.96-0.98
204816.4112.27-4.14
----
0.02-0.96-0.98
204916.3912.27-4.12
----
0.02-0.96-0.98
205016.3812.27-4.11
----
0.02-0.96-0.98
205116.3812.27-4.11
----
0.03-0.96-0.99
205216.4012.27-4.12
----
0.03-0.96-0.99
205316.4212.28-4.14
----
0.03-0.96-0.99
205416.4512.28-4.17
----
0.03-0.96-0.99
205516.4912.28-4.21
----
0.03-0.96-0.99
205616.5412.29-4.25
----
0.03-0.96-0.99
205716.5912.29-4.30
----
0.03-0.96-0.99
205816.6412.29-4.35
----
0.03-0.96-0.99
205916.6912.30-4.39
----
0.03-0.96-0.99
206016.7412.30-4.44
----
0.04-0.96-1.00
206116.7912.30-4.49
----
0.04-0.96-1.00
206216.8412.31-4.54
----
0.04-0.96-1.00
206316.8912.31-4.58
----
0.04-0.96-1.00
206416.9412.32-4.63
----
0.04-0.96-1.00
206516.9912.32-4.68
----
0.04-0.96-1.00
206617.0512.32-4.72
----
0.04-0.96-1.00
206717.1012.33-4.77
----
0.04-0.96-1.00
206817.1512.33-4.82
----
0.04-0.96-1.00
206917.2112.33-4.87
----
0.04-0.96-1.00
207017.2612.34-4.92
----
0.04-0.96-1.00
207117.3112.34-4.97
----
0.04-0.96-1.00
207217.3512.34-5.01
----
0.04-0.96-1.00
207317.3812.34-5.04
----
0.04-0.96-1.00
207417.4112.35-5.07
----
0.04-0.96-1.01
207517.4312.35-5.09
----
0.04-0.96-1.01
207617.4512.35-5.10
----
0.04-0.96-1.01
207717.4512.35-5.10
----
0.04-0.96-1.01
207817.4512.35-5.10
----
0.04-0.96-1.01
207917.4512.35-5.10
----
0.04-0.96-1.01
208017.4412.35-5.10
----
0.04-0.96-1.01
208117.4412.35-5.10
----
0.04-0.96-1.01
208217.4512.35-5.10
----
0.04-0.96-1.01
208317.4612.35-5.11
----
0.04-0.96-1.01
208417.4812.35-5.13
----
0.04-0.96-1.01
208517.5112.35-5.16
----
0.04-0.96-1.01
208617.5512.35-5.19
----
0.04-0.96-1.01
208717.5912.35-5.23
----
0.04-0.96-1.01
208817.6312.36-5.27
----
0.04-0.97-1.01
208917.6712.36-5.31
----
0.04-0.97-1.01
209017.7212.36-5.36
----
0.04-0.97-1.01
209117.7712.37-5.40
----
0.04-0.97-1.01



 

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 2016 Trustees Report.
2016-2090 16.53% 12.90% -3.63%
2030
0.02% -0.95% -0.97%
 
1 Under present law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified June 16, 2016