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 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
201513.9712.01-1.96
306
0.00-0.91-0.91
201613.9711.93-2.04
286
0.00-0.96-0.96
201713.9711.95-2.02
264
0.00-0.96-0.96
201814.0211.97-2.05
243
0.00-0.96-0.96
201914.1511.99-2.16
223
0.00-0.96-0.96
202014.3312.00-2.33
202
0.00-0.96-0.96
202114.5112.02-2.48
182
0.00-0.96-0.96
202214.7412.05-2.69
161
0.00-0.96-0.96
202315.0112.07-2.93
140
0.00-0.96-0.96
202415.2812.09-3.19
118
0.00-0.96-0.96
202515.5512.11-3.44
96
0.01-0.96-0.96
202615.8012.13-3.67
73
0.01-0.96-0.96
202716.0312.15-3.89
50
0.01-0.96-0.96
202816.2512.16-4.09
26
0.01-0.96-0.97
202916.4412.18-4.27
2
0.01-0.96-0.97
203016.6112.19-4.42
----
0.01-0.96-0.97
203116.7612.20-4.56
----
0.01-0.96-0.97
203216.8712.21-4.67
----
0.01-0.96-0.97
203316.9612.22-4.75
----
0.01-0.96-0.97
203417.0512.22-4.82
----
0.01-0.96-0.97
203517.1012.23-4.87
----
0.01-0.96-0.97
203617.1412.23-4.91
----
0.01-0.96-0.97
203717.1612.24-4.92
----
0.01-0.96-0.97
203817.1512.24-4.92
----
0.02-0.96-0.97
203917.1312.24-4.90
----
0.02-0.96-0.98
204017.1012.24-4.86
----
0.02-0.96-0.98
204117.0712.24-4.83
----
0.02-0.96-0.98
204217.0312.24-4.79
----
0.02-0.96-0.98
204317.0012.24-4.76
----
0.02-0.96-0.98
204416.9812.24-4.74
----
0.02-0.96-0.98
204516.9612.24-4.72
----
0.02-0.96-0.98
204616.9512.24-4.71
----
0.02-0.96-0.98
204716.9412.24-4.70
----
0.02-0.96-0.98
204816.9312.24-4.69
----
0.03-0.96-0.98
204916.9212.24-4.68
----
0.03-0.96-0.99
205016.9212.24-4.68
----
0.03-0.96-0.99
205116.9212.24-4.68
----
0.03-0.96-0.99
205216.9412.24-4.70
----
0.03-0.96-0.99
205316.9712.25-4.72
----
0.03-0.96-0.99
205417.0012.25-4.75
----
0.03-0.96-0.99
205517.0512.25-4.79
----
0.03-0.96-0.99
205617.1012.26-4.84
----
0.03-0.96-0.99
205717.1512.26-4.89
----
0.03-0.96-1.00
205817.2012.26-4.93
----
0.04-0.96-1.00
205917.2512.27-4.98
----
0.04-0.96-1.00
206017.3012.27-5.03
----
0.04-0.96-1.00
206117.3412.27-5.07
----
0.04-0.96-1.00
206217.3912.28-5.12
----
0.04-0.96-1.00
206317.4412.28-5.16
----
0.04-0.96-1.00
206417.4912.28-5.21
----
0.04-0.96-1.00
206517.5412.28-5.25
----
0.04-0.96-1.00
206617.5912.29-5.30
----
0.04-0.96-1.00
206717.6412.29-5.35
----
0.04-0.96-1.00
206817.6912.29-5.39
----
0.04-0.96-1.00
206917.7412.30-5.44
----
0.04-0.96-1.00
207017.7812.30-5.48
----
0.04-0.96-1.01
207117.8312.30-5.52
----
0.04-0.96-1.01
207217.8612.30-5.56
----
0.04-0.96-1.01
207317.8912.31-5.58
----
0.04-0.96-1.01
207417.9112.31-5.60
----
0.04-0.96-1.01
207517.9312.31-5.62
----
0.04-0.96-1.01
207617.9312.31-5.63
----
0.04-0.96-1.01
207717.9412.31-5.63
----
0.04-0.96-1.01
207817.9412.31-5.63
----
0.04-0.96-1.01
207917.9412.31-5.63
----
0.04-0.96-1.01
208017.9512.31-5.64
----
0.04-0.96-1.01
208117.9612.31-5.65
----
0.04-0.96-1.01
208217.9812.31-5.67
----
0.04-0.96-1.01
208318.0112.31-5.70
----
0.04-0.97-1.01
208418.0512.31-5.73
----
0.04-0.97-1.01
208518.0912.32-5.77
----
0.04-0.97-1.01
208618.1312.32-5.81
----
0.04-0.97-1.01
208718.1812.32-5.86
----
0.04-0.97-1.01
208818.2312.32-5.91
----
0.04-0.97-1.01
208918.2912.33-5.96
----
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 2014 Trustees Report.
2014-2088 16.79% 12.94% -3.85%
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 18, 2014