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 15.2 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
201713.7215.421.71
293
0.002.512.51
201813.8515.601.75
294
-0.012.642.65
201913.9815.611.63
297
-0.012.642.65
202014.1315.621.49
298
-0.012.642.65
202114.2615.641.38
300
-0.012.642.65
202214.4815.681.19
300
-0.012.642.65
202314.7515.700.95
299
-0.012.642.65
202415.0115.730.72
297
-0.012.642.65
202515.2715.750.48
293
-0.012.642.65
202615.4615.770.31
291
-0.012.642.65
202715.6315.780.15
289
-0.012.642.65
202815.8015.800.00
288
-0.012.642.66
202915.9515.81-0.14
286
-0.022.642.66
203016.0815.82-0.26
285
-0.022.642.66
203116.2015.83-0.37
285
-0.022.642.66
203216.3115.84-0.46
284
-0.022.642.66
203316.3915.85-0.54
283
-0.022.642.66
203416.4415.85-0.58
282
-0.022.642.67
203516.4715.86-0.61
281
-0.032.642.67
203616.5315.86-0.66
279
-0.032.642.67
203716.5715.87-0.70
278
-0.032.642.67
203816.5815.87-0.71
276
-0.032.642.68
203916.5815.87-0.70
275
-0.032.642.68
204016.5515.88-0.68
274
-0.042.642.68
204116.5215.88-0.65
273
-0.042.642.68
204216.4915.88-0.62
272
-0.042.642.69
204316.4615.88-0.58
272
-0.042.642.69
204416.4215.88-0.55
271
-0.052.642.69
204516.4015.88-0.53
271
-0.052.652.69
204616.3815.88-0.50
271
-0.052.652.70
204716.3515.88-0.47
271
-0.052.652.70
204816.3315.88-0.45
271
-0.052.652.70
204916.3115.88-0.43
271
-0.062.652.70
205016.3015.88-0.42
272
-0.062.652.71
205116.3015.88-0.42
272
-0.062.652.71
205216.3115.88-0.42
272
-0.062.652.71
205316.3315.88-0.44
272
-0.072.652.71
205416.3615.89-0.47
272
-0.072.652.72
205516.3915.89-0.50
272
-0.072.652.72
205616.4315.90-0.54
271
-0.072.652.72
205716.4815.90-0.58
270
-0.082.652.73
205816.5315.90-0.62
269
-0.082.652.73
205916.5815.91-0.67
267
-0.082.652.73
206016.6215.91-0.71
265
-0.082.652.73
206116.6715.92-0.75
263
-0.092.652.74
206216.7215.92-0.80
261
-0.092.652.74
206316.7715.92-0.84
259
-0.092.652.74
206416.8115.93-0.89
256
-0.092.652.74
206516.8615.93-0.93
253
-0.092.652.75
206616.9115.94-0.98
249
-0.092.652.75
206716.9715.94-1.02
246
-0.102.652.75
206817.0215.94-1.07
242
-0.102.652.75
206917.0715.95-1.12
238
-0.102.662.75
207017.1215.95-1.17
233
-0.102.662.75
207117.1615.96-1.21
229
-0.102.662.76
207217.2015.96-1.24
224
-0.102.662.76
207317.2415.96-1.28
219
-0.102.662.76
207417.2715.97-1.30
213
-0.102.662.76
207517.2915.97-1.32
208
-0.102.662.76
207617.3015.97-1.33
203
-0.102.662.76
207717.3115.97-1.34
197
-0.102.662.76
207817.3115.97-1.33
192
-0.102.662.76
207917.3015.97-1.33
187
-0.102.662.76
208017.3015.97-1.33
181
-0.102.662.76
208117.3015.97-1.32
176
-0.102.662.77
208217.3015.98-1.33
170
-0.102.662.77
208317.3215.98-1.34
165
-0.102.662.77
208417.3415.98-1.36
159
-0.102.672.77
208517.3715.98-1.39
153
-0.102.672.77
208617.4015.98-1.42
146
-0.102.672.77
208717.4415.99-1.45
140
-0.102.672.77
208817.4815.99-1.49
133
-0.102.672.77
208917.5316.00-1.53
126
-0.102.672.77
209017.5816.00-1.58
118
-0.102.672.77
209117.6216.00-1.62
110
-0.102.672.77



 

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 16.45% 16.46% 0.01%
N/A
-0.06% 2.61% 2.67%
 
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