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 2013 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
201213.8312.89-0.93
340
0.000.000.00
201313.9511.93-2.02
329
0.00-0.90-0.90
201413.9811.98-2.01
309
0.00-0.96-0.96
201513.9711.99-1.97
289
0.00-0.96-0.96
201613.9412.02-1.92
270
0.00-0.96-0.96
201713.9112.05-1.86
252
0.00-0.96-0.96
201813.9612.08-1.88
234
0.00-0.96-0.96
201914.1412.10-2.04
216
0.00-0.96-0.96
202014.3812.12-2.26
197
0.00-0.96-0.96
202114.6612.15-2.51
178
0.00-0.96-0.96
202214.9712.17-2.80
158
0.00-0.96-0.96
202315.2912.19-3.11
138
0.00-0.96-0.96
202415.6012.21-3.39
116
0.01-0.96-0.96
202515.8912.22-3.67
94
0.01-0.96-0.96
202616.1612.24-3.92
71
0.01-0.96-0.97
202716.4212.25-4.17
48
0.01-0.96-0.97
202816.6512.27-4.38
23
0.01-0.96-0.97
202916.8412.28-4.56
----
0.01-0.96-0.97
203017.0212.29-4.72
----
0.01-0.96-0.97
203117.1612.30-4.86
----
0.01-0.96-0.97
203217.2612.31-4.96
----
0.01-0.96-0.97
203317.3412.31-5.03
----
0.01-0.96-0.97
203417.3912.32-5.08
----
0.01-0.96-0.97
203517.4212.32-5.10
----
0.02-0.96-0.97
203617.4412.32-5.12
----
0.02-0.96-0.97
203717.4512.32-5.12
----
0.02-0.96-0.98
203817.4412.33-5.11
----
0.02-0.96-0.98
203917.4112.32-5.09
----
0.02-0.96-0.98
204017.3812.32-5.05
----
0.02-0.96-0.98
204117.3412.32-5.02
----
0.02-0.96-0.98
204217.3012.32-4.98
----
0.02-0.96-0.98
204317.2712.32-4.95
----
0.02-0.96-0.98
204417.2412.32-4.92
----
0.02-0.96-0.98
204517.2112.32-4.89
----
0.02-0.96-0.98
204617.1912.32-4.87
----
0.03-0.96-0.98
204717.1612.32-4.85
----
0.03-0.96-0.99
204817.1412.32-4.83
----
0.03-0.96-0.99
204917.1212.31-4.81
----
0.03-0.96-0.99
205017.1112.31-4.80
----
0.03-0.96-0.99
205117.1012.31-4.79
----
0.03-0.96-0.99
205217.1012.31-4.79
----
0.03-0.96-0.99
205317.1112.32-4.79
----
0.03-0.96-0.99
205417.1112.32-4.80
----
0.03-0.96-0.99
205517.1312.32-4.81
----
0.03-0.96-0.99
205617.1412.32-4.82
----
0.04-0.96-1.00
205717.1612.32-4.84
----
0.04-0.96-1.00
205817.1712.32-4.85
----
0.04-0.96-1.00
205917.1912.32-4.86
----
0.04-0.96-1.00
206017.1912.32-4.87
----
0.04-0.96-1.00
206117.2012.32-4.88
----
0.04-0.96-1.00
206217.2112.32-4.88
----
0.04-0.96-1.00
206317.2212.33-4.89
----
0.04-0.96-1.00
206417.2312.33-4.90
----
0.04-0.96-1.00
206517.2412.33-4.91
----
0.04-0.96-1.00
206617.2612.33-4.93
----
0.04-0.96-1.00
206717.2812.33-4.95
----
0.04-0.96-1.00
206817.3112.33-4.98
----
0.04-0.96-1.00
206917.3412.33-5.00
----
0.04-0.96-1.00
207017.3712.33-5.03
----
0.04-0.96-1.00
207117.4012.34-5.06
----
0.04-0.96-1.01
207217.4212.34-5.08
----
0.04-0.96-1.01
207317.4512.34-5.11
----
0.04-0.96-1.01
207417.4812.34-5.14
----
0.04-0.96-1.01
207517.5012.34-5.16
----
0.04-0.96-1.01
207617.5312.34-5.19
----
0.04-0.96-1.01
207717.5512.35-5.21
----
0.04-0.96-1.01
207817.5812.35-5.24
----
0.04-0.96-1.01
207917.6212.35-5.27
----
0.04-0.96-1.01
208017.6512.35-5.30
----
0.04-0.96-1.01
208117.6812.35-5.33
----
0.04-0.96-1.01
208217.7212.35-5.37
----
0.04-0.96-1.01
208317.7612.36-5.40
----
0.04-0.97-1.01
208417.8012.36-5.44
----
0.04-0.97-1.01
208517.8412.36-5.48
----
0.04-0.97-1.01
208617.8812.36-5.51
----
0.04-0.97-1.01
208717.9112.37-5.55
----
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 2012 Trustees Report.
2012-2086 16.71% 13.08% -3.63%
2028
0.02% -0.94% -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 February 20, 2013