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:
Starting in 2014, tax Social Security benefits in a manner similar to private pension income. Phase out the lower-income thresholds during 2014-2023.

 

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
201313.9512.69-1.26
330
0.000.000.00
201414.0412.95-1.09
315
0.000.120.12
201513.9713.02-0.95
302
0.000.150.15
201613.9113.07-0.84
287
0.000.190.19
201713.8813.13-0.75
274
0.000.230.23
201813.9113.18-0.73
262
0.000.250.25
201914.0613.23-0.83
251
0.000.280.28
202014.2613.26-0.99
239
0.000.300.30
202114.4413.30-1.14
228
0.000.310.31
202214.7013.34-1.36
215
0.000.320.32
202314.9713.36-1.61
202
0.000.320.32
202415.2313.37-1.86
189
0.000.310.31
202515.4713.38-2.10
175
0.000.310.31
202615.7113.39-2.32
161
0.000.300.30
202715.9313.39-2.53
146
0.000.300.30
202816.1313.40-2.73
131
0.000.290.29
202916.3213.41-2.92
114
0.000.280.28
203016.4913.41-3.08
98
0.000.280.28
203116.6313.41-3.22
80
0.000.270.27
203216.7513.41-3.34
61
0.000.260.26
203316.8613.41-3.44
42
0.000.260.26
203416.9313.41-3.52
23
0.000.250.25
203516.9813.41-3.57
3
0.000.240.25
203617.0113.41-3.60
----
0.000.240.24
203717.0213.40-3.62
----
0.000.230.23
203817.0213.40-3.62
----
0.000.230.23
203916.9913.39-3.60
----
0.000.220.22
204016.9613.38-3.58
----
0.000.210.21
204116.9313.38-3.55
----
0.000.210.21
204216.8913.37-3.52
----
0.000.200.20
204316.8613.37-3.50
----
0.000.200.20
204416.8413.36-3.48
----
0.000.190.19
204516.8313.36-3.47
----
0.000.190.19
204616.8213.35-3.46
----
0.000.190.19
204716.8113.35-3.45
----
0.000.180.18
204816.7913.35-3.44
----
0.000.180.18
204916.7813.35-3.44
----
0.000.180.18
205016.7813.34-3.44
----
0.000.170.17
205116.7913.34-3.45
----
0.000.170.17
205216.8113.34-3.47
----
0.000.170.17
205316.8413.34-3.49
----
0.000.170.17
205416.8713.34-3.53
----
0.000.170.17
205516.9113.34-3.57
----
0.000.160.16
205616.9613.35-3.61
----
0.000.160.16
205717.0013.35-3.66
----
0.000.160.16
205817.0513.35-3.70
----
0.000.160.16
205917.0913.35-3.74
----
0.000.160.16
206017.1413.35-3.79
----
0.000.160.16
206117.1813.35-3.83
----
0.000.160.16
206217.2313.36-3.87
----
0.000.160.16
206317.2713.36-3.91
----
0.000.150.15
206417.3113.36-3.95
----
0.000.150.15
206517.3613.36-4.00
----
0.000.150.15
206617.4013.36-4.04
----
0.000.150.15
206717.4513.36-4.08
----
0.000.150.15
206817.4913.37-4.13
----
0.000.150.15
206917.5413.37-4.17
----
0.000.150.15
207017.5813.37-4.21
----
0.000.150.15
207117.6213.37-4.25
----
0.000.150.15
207217.6613.37-4.28
----
0.000.150.15
207317.6813.38-4.31
----
0.000.150.15
207417.7013.38-4.33
----
0.000.150.15
207517.7213.38-4.34
----
0.000.150.15
207617.7313.38-4.35
----
0.000.150.15
207717.7413.38-4.36
----
0.000.150.15
207817.7413.38-4.36
----
0.000.140.15
207917.7513.38-4.37
----
0.000.140.14
208017.7613.38-4.38
----
0.000.140.14
208117.7813.38-4.40
----
0.000.140.14
208217.8013.38-4.42
----
0.000.140.14
208317.8313.38-4.45
----
0.000.140.14
208417.8713.38-4.49
----
0.000.140.14
208517.9113.38-4.53
----
0.000.140.14
208617.9613.39-4.58
----
0.000.140.14
208718.0113.39-4.62
----
0.000.140.14
208818.0613.39-4.67
----
0.000.140.14



 

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 2013 Trustees Report.
2013-2087 16.60% 14.08% -2.51%
2035
-0.00% 0.21% 0.21%
 
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 11, 2013