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 2025-2054, and to 18.2 percent in years 2055 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
201313.9512.83-1.12
329
0.000.000.00
201413.9812.93-1.05
315
0.000.000.00
201513.9712.95-1.01
302
0.000.000.00
201613.9412.98-0.96
290
0.000.000.00
201713.9113.01-0.91
277
0.000.000.00
201813.9613.03-0.93
265
0.000.000.00
201914.1313.05-1.08
253
0.000.000.00
202014.3713.07-1.30
240
0.000.000.00
202114.6513.11-1.55
227
0.000.000.00
202214.9713.13-1.84
212
0.000.000.00
202315.2913.15-2.14
197
0.000.000.00
202415.5913.16-2.43
181
0.000.000.00
202515.8815.75-0.12
164
0.002.572.58
202616.1515.93-0.22
163
0.002.732.74
202716.4115.94-0.46
161
-0.012.732.74
202816.6315.96-0.67
159
-0.012.732.74
202916.8315.97-0.85
155
-0.012.732.74
203017.0015.98-1.01
151
-0.012.732.74
203117.1415.99-1.15
146
-0.012.732.74
203217.2416.00-1.24
140
-0.012.732.74
203317.3216.01-1.31
135
-0.012.742.74
203417.3716.01-1.36
128
-0.012.742.75
203517.4016.01-1.38
122
-0.012.742.75
203617.4116.02-1.40
116
-0.012.742.75
203717.4216.02-1.40
110
-0.012.742.75
203817.4016.02-1.38
103
-0.022.742.75
203917.3716.02-1.35
97
-0.022.742.76
204017.3416.02-1.32
91
-0.022.742.76
204117.3016.02-1.28
85
-0.022.742.76
204217.2616.02-1.24
79
-0.022.742.76
204317.2216.02-1.20
73
-0.032.742.76
204417.1816.02-1.17
67
-0.032.742.77
204517.1616.02-1.14
61
-0.032.742.77
204617.1316.02-1.11
56
-0.032.742.77
204717.1016.02-1.09
50
-0.032.742.77
204817.0816.02-1.06
45
-0.042.742.78
204917.0616.02-1.04
40
-0.042.742.78
205017.0416.02-1.02
34
-0.042.742.78
205117.0316.02-1.01
29
-0.042.742.79
205217.0216.02-1.01
24
-0.052.742.79
205317.0216.02-1.00
18
-0.052.742.79
205417.0316.02-1.01
13
-0.052.742.80
205517.0418.541.50
7
-0.055.265.31
205617.0518.691.65
16
-0.065.415.47
205717.0618.701.64
26
-0.065.425.48
205817.0718.701.63
36
-0.075.425.48
205917.0818.701.62
46
-0.075.425.49
206017.0818.701.62
56
-0.075.425.49
206117.0918.711.62
66
-0.085.425.50
206217.0918.711.62
77
-0.085.425.50
206317.0918.711.62
87
-0.085.425.51
206417.1018.711.61
98
-0.085.435.51
206517.1118.721.60
108
-0.095.435.52
206617.1318.721.59
119
-0.095.435.52
206717.1518.721.58
130
-0.105.435.53
206817.1718.731.56
141
-0.105.435.53
206917.1918.731.54
151
-0.105.435.54
207017.2218.731.51
162
-0.115.445.54
207117.2418.741.49
173
-0.115.445.55
207217.2718.741.47
183
-0.115.445.55
207317.2918.741.45
194
-0.115.445.56
207417.3218.751.43
205
-0.125.445.56
207517.3418.751.41
216
-0.125.445.57
207617.3618.751.39
226
-0.125.455.57
207717.3818.761.37
237
-0.135.455.58
207817.4118.761.35
248
-0.135.455.58
207917.4418.771.33
259
-0.135.455.58
208017.4718.771.30
269
-0.145.455.59
208117.5018.771.27
280
-0.145.465.59
208217.5418.781.24
290
-0.145.465.60
208317.5718.781.21
301
-0.145.465.60
208417.6118.791.18
311
-0.155.465.61
208517.6418.791.15
321
-0.155.465.61
208617.6818.801.11
332
-0.155.475.62
208717.7218.801.08
342
-0.155.475.62



 

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 16.64% 16.99% 0.35%
N/A
-0.04% 2.97% 3.02%
 
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