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:
E1.9: Increase the payroll tax rate (currently 12.4 percent) by 0.1 percentage point each year from 2020-2043, until the rate reaches 14.8 percent in 2043. Then increase the payroll tax rate an additional 0.1 percentage point in each year from 2082-2086, until the rate reaches 15.3 percent for 2086 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
201713.7212.92-0.80
293
0.000.000.00
201813.8612.96-0.90
277
0.000.000.00
201913.9912.97-1.02
262
0.000.000.00
202014.1313.07-1.06
246
0.000.090.09
202114.2713.19-1.08
232
0.000.190.19
202214.4913.32-1.17
218
0.000.280.28
202314.7613.44-1.32
203
0.000.380.38
202415.0213.56-1.46
189
0.000.470.47
202515.2813.68-1.61
174
0.000.570.57
202615.4713.79-1.68
161
0.000.660.66
202715.6513.90-1.75
148
0.000.760.76
202815.8114.01-1.80
136
0.000.850.85
202915.9614.12-1.85
124
0.000.950.95
203016.1014.22-1.88
113
0.001.041.05
203116.2214.33-1.89
102
0.001.141.14
203216.3214.43-1.89
91
0.001.231.24
203316.4014.53-1.87
80
0.001.331.33
203416.4614.63-1.83
70
-0.011.421.43
203516.4914.73-1.76
60
-0.011.521.52
203616.5514.83-1.72
50
-0.011.611.62
203716.5914.93-1.66
40
-0.011.701.71
203816.6015.03-1.58
31
-0.011.801.81
203916.6015.12-1.48
22
-0.011.891.90
204016.5815.22-1.36
13
-0.011.992.00
204116.5515.31-1.24
5
-0.012.082.09
204216.5215.41-1.11
----
-0.012.172.19
204316.4915.50-0.99
----
-0.012.272.28
204416.4515.50-0.95
----
-0.022.272.29
204516.4315.50-0.93
----
-0.022.272.29
204616.4115.50-0.90
----
-0.022.272.29
204716.3815.50-0.88
----
-0.022.272.29
204816.3615.51-0.86
----
-0.022.272.29
204916.3515.51-0.84
----
-0.022.272.30
205016.3315.51-0.83
----
-0.022.272.30
205116.3315.51-0.83
----
-0.032.272.30
205216.3415.51-0.83
----
-0.032.282.30
205316.3615.51-0.85
----
-0.032.282.30
205416.3915.52-0.88
----
-0.032.282.31
205516.4315.52-0.91
----
-0.032.282.31
205616.4715.52-0.95
----
-0.032.282.31
205716.5215.53-0.99
----
-0.042.282.31
205816.5715.53-1.04
----
-0.042.282.32
205916.6215.54-1.08
----
-0.042.282.32
206016.6615.54-1.12
----
-0.042.282.32
206116.7115.54-1.17
----
-0.042.282.32
206216.7615.55-1.21
----
-0.052.282.33
206316.8115.55-1.26
----
-0.052.282.33
206416.8515.56-1.30
----
-0.052.282.33
206516.9015.56-1.34
----
-0.052.282.33
206616.9515.56-1.39
----
-0.052.282.34
206717.0015.57-1.44
----
-0.062.282.34
206817.0515.57-1.48
----
-0.062.282.34
206917.1015.58-1.53
----
-0.062.282.34
207017.1515.58-1.58
----
-0.062.282.34
207117.2015.58-1.62
----
-0.062.282.35
207217.2415.59-1.65
----
-0.072.282.35
207317.2715.59-1.68
----
-0.072.282.35
207417.3015.59-1.71
----
-0.072.282.35
207517.3215.59-1.73
----
-0.072.282.35
207617.3315.60-1.74
----
-0.072.282.36
207717.3415.60-1.74
----
-0.072.292.36
207817.3415.60-1.74
----
-0.072.292.36
207917.3315.60-1.73
----
-0.072.292.36
208017.3315.60-1.73
----
-0.082.292.36
208117.3215.60-1.73
----
-0.082.292.36
208217.3315.69-1.64
----
-0.082.382.46
208317.3415.79-1.56
----
-0.082.472.55
208417.3615.88-1.48
----
-0.082.572.65
208517.3915.98-1.41
----
-0.082.662.74
208617.4216.08-1.35
----
-0.082.762.84
208717.4616.08-1.38
----
-0.082.762.84
208817.5016.09-1.42
----
-0.082.762.85
208917.5516.09-1.46
----
-0.082.762.85
209017.5916.09-1.50
----
-0.082.772.85
209117.6416.10-1.54
----
-0.082.772.85



 

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 16.47% 15.59% -0.89%
2041
-0.03% 1.74% 1.77%
 
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 August 30, 2016