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 2014 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
201313.9512.69-1.26
330
0.000.000.00
201414.0411.92-2.11
315
0.00-0.91-0.91
201513.9711.91-2.06
295
0.00-0.96-0.96
201613.9111.92-1.99
273
0.00-0.96-0.96
201713.8811.95-1.94
252
0.00-0.96-0.96
201813.9111.97-1.94
232
0.00-0.96-0.96
201914.0611.99-2.06
213
0.00-0.96-0.96
202014.2612.01-2.25
194
0.00-0.96-0.96
202114.4412.04-2.41
175
0.00-0.96-0.96
202214.7112.07-2.64
155
0.00-0.96-0.96
202314.9712.08-2.89
135
0.00-0.96-0.96
202415.2312.10-3.13
114
0.00-0.96-0.96
202515.4812.11-3.37
93
0.01-0.96-0.96
202615.7212.13-3.59
71
0.01-0.96-0.96
202715.9412.14-3.80
49
0.01-0.96-0.97
202816.1412.15-3.99
26
0.01-0.96-0.97
202916.3312.16-4.17
2
0.01-0.96-0.97
203016.5012.17-4.33
----
0.01-0.96-0.97
203116.6412.18-4.46
----
0.01-0.96-0.97
203216.7612.19-4.57
----
0.01-0.96-0.97
203316.8712.20-4.67
----
0.01-0.96-0.97
203416.9512.20-4.74
----
0.01-0.96-0.97
203516.9912.21-4.79
----
0.01-0.96-0.97
203617.0212.21-4.82
----
0.01-0.96-0.97
203717.0412.21-4.83
----
0.02-0.96-0.97
203817.0312.21-4.82
----
0.02-0.96-0.98
203917.0112.21-4.80
----
0.02-0.96-0.98
204016.9812.21-4.77
----
0.02-0.96-0.98
204116.9512.21-4.74
----
0.02-0.96-0.98
204216.9112.21-4.70
----
0.02-0.96-0.98
204316.8812.21-4.68
----
0.02-0.96-0.98
204416.8612.21-4.66
----
0.02-0.96-0.98
204516.8512.21-4.64
----
0.02-0.96-0.98
204616.8412.21-4.63
----
0.02-0.96-0.98
204716.8312.21-4.62
----
0.03-0.96-0.98
204816.8212.21-4.61
----
0.03-0.96-0.99
204916.8112.21-4.60
----
0.03-0.96-0.99
205016.8112.21-4.60
----
0.03-0.96-0.99
205116.8212.21-4.61
----
0.03-0.96-0.99
205216.8412.21-4.63
----
0.03-0.96-0.99
205316.8712.21-4.65
----
0.03-0.96-0.99
205416.9012.22-4.68
----
0.03-0.96-0.99
205516.9412.22-4.72
----
0.03-0.96-0.99
205616.9912.22-4.77
----
0.03-0.96-1.00
205717.0412.23-4.81
----
0.04-0.96-1.00
205817.0912.23-4.86
----
0.04-0.96-1.00
205917.1312.23-4.90
----
0.04-0.96-1.00
206017.1812.23-4.94
----
0.04-0.96-1.00
206117.2212.24-4.99
----
0.04-0.96-1.00
206217.2712.24-5.03
----
0.04-0.96-1.00
206317.3112.24-5.07
----
0.04-0.96-1.00
206417.3512.24-5.11
----
0.04-0.96-1.00
206517.4012.25-5.15
----
0.04-0.96-1.00
206617.4412.25-5.20
----
0.04-0.96-1.00
206717.4912.25-5.24
----
0.04-0.96-1.00
206817.5412.25-5.28
----
0.04-0.96-1.00
206917.5812.26-5.33
----
0.04-0.96-1.01
207017.6312.26-5.37
----
0.04-0.96-1.01
207117.6712.26-5.41
----
0.04-0.96-1.01
207217.7012.26-5.44
----
0.04-0.96-1.01
207317.7312.26-5.46
----
0.04-0.96-1.01
207417.7512.27-5.48
----
0.04-0.96-1.01
207517.7612.27-5.50
----
0.04-0.96-1.01
207617.7712.27-5.51
----
0.04-0.96-1.01
207717.7812.27-5.51
----
0.04-0.96-1.01
207817.7812.27-5.52
----
0.04-0.96-1.01
207917.7912.27-5.52
----
0.04-0.96-1.01
208017.8012.27-5.54
----
0.04-0.97-1.01
208117.8212.27-5.55
----
0.04-0.97-1.01
208217.8412.27-5.58
----
0.04-0.97-1.01
208317.8812.27-5.61
----
0.04-0.97-1.01
208417.9112.27-5.64
----
0.04-0.97-1.01
208517.9612.27-5.68
----
0.04-0.97-1.01
208618.0112.28-5.73
----
0.04-0.97-1.01
208718.0612.28-5.78
----
0.04-0.97-1.01
208818.1112.28-5.83
----
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 2013 Trustees Report.
2013-2087 16.62% 12.93% -3.69%
2029
0.02% -0.95% -0.97%
 
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 September 11, 2013