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 2028-2057, and to 18.0 percent in years 2058 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
201514.1312.82-1.31
308
0.000.000.00
201613.8812.88-1.00
298
0.000.000.00
201713.8912.91-0.98
280
0.000.000.00
201813.9712.94-1.03
264
0.000.000.00
201914.0912.95-1.14
248
0.000.000.00
202014.2312.96-1.26
233
0.000.000.00
202114.3512.98-1.36
219
0.000.000.00
202214.5213.01-1.51
204
0.000.000.00
202314.7213.03-1.69
189
0.000.000.00
202414.9613.06-1.89
173
0.000.000.00
202515.1613.08-2.08
157
0.000.000.00
202615.3613.10-2.27
142
0.000.000.00
202715.5613.11-2.45
126
0.000.000.00
202815.7515.67-0.08
110
0.002.542.54
202915.9315.78-0.14
110
0.002.642.65
203016.0915.80-0.29
109
-0.012.642.65
203116.2415.81-0.43
108
-0.012.642.65
203216.3715.82-0.55
106
-0.012.642.65
203316.4715.83-0.64
104
-0.012.642.65
203416.5415.84-0.71
101
-0.012.642.65
203516.6115.84-0.77
98
-0.012.642.65
203616.6715.85-0.82
94
-0.012.652.65
203716.7115.85-0.85
90
-0.012.652.66
203816.7215.86-0.86
86
-0.012.652.66
203916.7215.86-0.86
83
-0.012.652.66
204016.7015.86-0.84
79
-0.012.652.66
204116.6715.86-0.81
75
-0.022.652.66
204216.6515.86-0.79
71
-0.022.652.66
204316.6215.86-0.76
68
-0.022.652.67
204416.6015.86-0.73
64
-0.022.652.67
204516.5715.86-0.71
61
-0.022.652.67
204616.5515.86-0.69
57
-0.022.652.67
204716.5315.87-0.67
54
-0.032.652.67
204816.5215.87-0.65
51
-0.032.652.68
204916.5115.87-0.64
48
-0.032.652.68
205016.5115.87-0.64
45
-0.032.652.68
205116.5215.87-0.65
42
-0.032.652.68
205216.5415.87-0.66
38
-0.042.652.69
205316.5615.88-0.69
35
-0.042.652.69
205416.6015.88-0.72
31
-0.042.652.69
205516.6415.88-0.76
28
-0.042.652.70
205616.6915.89-0.80
23
-0.052.652.70
205716.7415.89-0.85
19
-0.052.652.70
205816.8018.381.58
14
-0.055.135.19
205916.8418.491.64
24
-0.065.245.29
206016.8918.491.60
34
-0.065.245.30
206116.9418.501.55
44
-0.065.245.30
206216.9918.501.51
53
-0.075.245.31
206317.0418.511.47
63
-0.075.245.31
206417.0918.511.42
72
-0.075.245.32
206517.1418.521.37
81
-0.085.255.32
206617.1918.521.33
90
-0.085.255.33
206717.2518.531.28
99
-0.085.255.33
206817.3018.531.23
107
-0.095.255.34
206917.3618.541.18
115
-0.095.255.34
207017.4118.541.13
123
-0.095.255.35
207117.4618.541.09
131
-0.105.255.35
207217.5018.551.05
139
-0.105.255.35
207317.5318.551.02
146
-0.105.265.36
207417.5618.561.00
154
-0.115.265.36
207517.5718.560.99
162
-0.115.265.37
207617.5818.560.98
169
-0.115.265.37
207717.5918.570.98
177
-0.125.265.38
207817.5918.570.98
185
-0.125.265.38
207917.5918.570.98
193
-0.125.275.39
208017.5818.570.99
201
-0.125.275.39
208117.5918.570.98
210
-0.135.275.40
208217.6018.570.98
218
-0.135.275.40
208317.6218.580.96
226
-0.135.275.40
208417.6418.580.94
234
-0.135.275.41
208517.6718.580.91
243
-0.145.285.41
208617.7118.590.88
250
-0.145.285.42
208717.7418.590.85
258
-0.145.285.42
208817.7818.600.81
266
-0.155.285.43
208917.8218.600.78
274
-0.155.285.43
209017.8618.610.74
281
-0.155.295.44



 

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 2015 Trustees Report.
2015-2089 16.50% 16.77% 0.27%
N/A
-0.04% 2.91% 2.95%
 
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 September 1, 2015