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 12.6 percent in 2012, 12.9 percent in 2020, 13.1 in percent in 2030, 13.9 percent in 2040, 13.5 percent in 2050, and 13.3 percent in 2060.

Financial Estimates for the OASDI Trust Fund Program
  Percentage of taxable payroll

Trust fund
ratio as of
January 1
Calendar
year
Cost
rate
Income
rate
Annual
balance
 
200912.3512.830.48 354
201012.5012.870.37 360
201112.3712.870.50 366
201212.2413.060.82 369
201312.3813.090.71 369
201412.6213.110.49 367
201512.8813.130.26 364
201613.1813.15-0.03 360
201713.4913.18-0.32 353
201813.8313.19-0.64 346
201914.1713.21-0.95 336
202014.5013.52-0.98 326
202114.8113.54-1.27 316
202215.0913.56-1.54 305
202315.3713.57-1.79 294
202415.6213.59-2.03 282
202515.8613.61-2.25 269
202616.0813.62-2.45 255
202716.2813.64-2.64 241
202816.4713.65-2.81 226
202916.6213.66-2.95 210
203016.7613.87-2.89 194
203116.8713.88-2.99 178
203216.9613.89-3.07 162
203317.0313.89-3.13 146
203417.0713.90-3.17 129
203517.0913.91-3.19 112
203617.1113.91-3.19 95
203717.1013.91-3.19 78
203817.0813.92-3.16 61
203917.0313.92-3.12 43
204016.9814.68-2.30 26
204116.9314.68-2.25 13
204216.8714.68-2.20 ----
204316.8214.68-2.14 ----
204416.7814.68-2.10 ----
204516.7414.68-2.06 ----
204616.7014.68-2.02 ----
204716.6714.68-1.99 ----
204816.6414.68-1.96 ----
204916.6114.68-1.93 ----
205016.5914.30-2.29 ----
205116.5814.30-2.28 ----
205216.5714.30-2.27 ----
205316.5714.30-2.27 ----
205416.5814.31-2.27 ----
205516.5914.31-2.29 ----
205616.6114.31-2.30 ----
205716.6414.31-2.32 ----
205816.6614.32-2.34 ----
205916.6814.32-2.36 ----
206016.7014.13-2.57 ----
206116.7214.13-2.59 ----
206216.7514.14-2.61 ----
206316.7714.14-2.63 ----
206416.8014.14-2.65 ----
206516.8314.15-2.68 ----
206616.8614.15-2.71 ----
206716.9014.15-2.74 ----
206816.9314.15-2.78 ----
206916.9714.16-2.82 ----
207017.0114.16-2.85 ----
207117.0614.16-2.89 ----
207217.1014.17-2.93 ----
207317.1414.17-2.97 ----
207417.1914.17-3.01 ----
207517.2414.18-3.06 ----
207617.2814.18-3.10 ----
207717.3314.19-3.15 ----
207817.3814.19-3.19 ----
207917.4314.19-3.24 ----
208017.4814.20-3.29 ----
208117.5414.20-3.34 ----
208217.5914.20-3.38 ----
208317.6414.21-3.43 ----
208417.6914.21-3.48 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2009 Trustees Report
2009-2083 16.00% 14.73% -1.28%
0.73%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 28, 2010