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 15.5 percent in 2015 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
201413.9512.67-1.29
320
0.000.000.00
201513.9715.701.73
306
0.002.782.78
201613.9615.811.85
311
-0.012.922.93
201713.9615.831.86
316
-0.012.922.93
201814.0115.851.84
321
-0.012.922.93
201914.1415.861.72
324
-0.012.922.93
202014.3215.881.56
328
-0.012.922.93
202114.4915.901.41
331
-0.012.922.93
202214.7215.931.20
333
-0.012.922.93
202314.9915.950.96
333
-0.012.922.93
202415.2615.970.71
333
-0.012.922.93
202515.5315.990.46
332
-0.022.922.93
202615.7716.010.23
332
-0.022.922.94
202716.0116.020.02
331
-0.022.922.94
202816.2216.04-0.19
330
-0.022.922.94
202916.4216.05-0.36
329
-0.022.922.94
203016.5816.07-0.51
328
-0.022.922.94
203116.7216.08-0.64
327
-0.032.922.95
203216.8416.09-0.75
325
-0.032.922.95
203316.9216.09-0.83
324
-0.032.922.95
203417.0016.10-0.90
321
-0.032.922.95
203517.0616.11-0.95
319
-0.032.922.96
203617.0916.11-0.98
317
-0.042.922.96
203717.1016.12-0.99
315
-0.042.922.96
203817.1016.12-0.98
314
-0.042.922.96
203917.0716.12-0.95
312
-0.042.922.97
204017.0416.12-0.92
311
-0.052.922.97
204117.0016.12-0.88
310
-0.052.922.97
204216.9616.12-0.84
310
-0.052.922.97
204316.9316.12-0.81
309
-0.052.922.98
204416.9016.12-0.78
309
-0.062.922.98
204516.8816.12-0.76
309
-0.062.922.98
204616.8716.12-0.74
308
-0.062.932.99
204716.8516.12-0.73
308
-0.062.932.99
204816.8416.13-0.71
308
-0.072.932.99
204916.8216.13-0.70
309
-0.072.933.00
205016.8216.13-0.69
309
-0.072.933.00
205116.8216.13-0.69
309
-0.082.933.00
205216.8316.13-0.70
309
-0.082.933.01
205316.8616.14-0.72
308
-0.082.933.01
205416.8916.14-0.75
308
-0.082.933.01
205516.9316.14-0.78
307
-0.092.933.02
205616.9716.15-0.83
306
-0.092.933.02
205717.0216.15-0.87
305
-0.092.933.02
205817.0716.15-0.91
303
-0.092.933.03
205917.1116.16-0.95
301
-0.102.933.03
206017.1616.16-1.00
299
-0.102.933.03
206117.2116.17-1.04
297
-0.102.933.03
206217.2516.17-1.08
294
-0.102.933.04
206317.3016.17-1.12
292
-0.102.933.04
206417.3416.18-1.16
289
-0.112.933.04
206517.3916.18-1.21
285
-0.112.943.04
206617.4416.19-1.25
282
-0.112.943.04
206717.4916.19-1.30
278
-0.112.943.05
206817.5316.19-1.34
273
-0.112.943.05
206917.5816.20-1.38
269
-0.112.943.05
207017.6316.20-1.43
264
-0.112.943.05
207117.6716.20-1.46
259
-0.112.943.05
207217.7016.21-1.50
254
-0.112.943.05
207317.7316.21-1.52
249
-0.122.943.06
207417.7516.21-1.54
244
-0.122.943.06
207517.7716.21-1.55
238
-0.122.943.06
207617.7716.22-1.56
233
-0.122.943.06
207717.7816.22-1.56
227
-0.122.943.06
207817.7816.22-1.56
222
-0.122.953.06
207917.7816.22-1.56
216
-0.122.953.06
208017.7916.22-1.57
210
-0.122.953.06
208117.8016.22-1.58
204
-0.122.953.06
208217.8216.22-1.60
198
-0.122.953.06
208317.8516.23-1.62
192
-0.122.953.07
208417.8916.23-1.66
185
-0.122.953.07
208517.9316.23-1.69
178
-0.122.953.07
208617.9716.24-1.74
171
-0.122.953.07
208718.0216.24-1.78
163
-0.122.953.07
208818.0816.24-1.83
155
-0.122.953.07
208918.1316.25-1.88
147
-0.112.963.07



 

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 2014 Trustees Report.
2014-2088 16.71% 16.77% 0.06%
N/A
-0.06% 2.88% 2.94%
 
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 18, 2014