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:
Tax Social Security benefits in a manner similar to private pension income beginning in 2011. Phase out the lower-income thresholds during 2011-2030.

 

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
201013.0912.33-0.76
355
0.000.000.00
201113.0413.02-0.02
353
0.000.100.10
201212.8413.000.16
351
0.000.130.13
201312.8213.050.23
347
0.000.150.15
201412.8613.090.23
343
0.000.180.18
201512.9813.140.16
339
0.000.200.20
201613.1013.190.09
335
0.000.230.23
201713.3013.24-0.06
331
0.000.250.25
201813.5513.29-0.25
326
0.000.280.28
201913.8413.33-0.51
319
0.000.300.30
202014.1513.37-0.77
312
0.000.330.33
202114.4513.41-1.04
304
0.000.350.35
202214.7513.45-1.30
294
0.000.360.36
202315.0313.48-1.55
284
0.000.380.38
202415.2813.50-1.78
273
0.000.380.39
202515.5313.52-2.01
261
0.000.390.39
202615.7613.54-2.21
248
0.000.390.40
202715.9513.55-2.40
234
0.000.390.40
202816.1313.56-2.56
220
0.000.390.39
202916.2813.57-2.71
205
0.000.390.39
203016.4013.58-2.83
190
0.000.380.39
203116.5013.57-2.93
175
0.000.370.37
203216.5913.57-3.02
159
0.000.360.36
203316.6613.57-3.09
142
0.000.350.35
203416.7013.56-3.14
125
0.000.340.34
203516.7313.56-3.17
108
0.000.330.33
203616.7413.55-3.19
91
0.000.320.32
203716.7413.54-3.19
73
0.000.310.31
203816.7113.53-3.18
56
0.000.300.30
203916.6813.52-3.16
38
0.000.290.29
204016.6413.51-3.13
20
0.000.290.29
204116.6013.51-3.09
2
0.000.280.28
204216.5513.50-3.06
----
0.000.270.27
204316.5113.49-3.02
----
0.000.260.26
204416.4713.48-2.99
----
0.000.250.26
204516.4413.47-2.97
----
0.000.250.25
204616.4213.47-2.95
----
0.000.240.24
204716.4013.46-2.93
----
0.000.240.24
204816.3713.46-2.92
----
0.000.230.23
204916.3513.45-2.90
----
0.000.230.23
205016.3313.45-2.88
----
0.000.220.22
205116.3213.45-2.88
----
0.000.220.22
205216.3213.44-2.88
----
0.000.220.22
205316.3313.44-2.89
----
0.000.210.21
205416.3513.44-2.91
----
0.000.210.21
205516.3713.44-2.93
----
0.000.210.21
205616.3913.44-2.95
----
0.000.210.21
205716.4213.44-2.98
----
0.000.200.20
205816.4413.44-3.00
----
0.000.200.20
205916.4613.44-3.02
----
0.000.200.20
206016.4813.44-3.04
----
0.000.200.20
206116.5113.44-3.07
----
0.000.200.20
206216.5313.44-3.09
----
0.000.190.19
206316.5613.44-3.12
----
0.000.190.19
206416.5913.44-3.14
----
0.000.190.19
206516.6213.44-3.17
----
0.000.190.19
206616.6513.44-3.21
----
0.000.190.19
206716.6913.45-3.24
----
0.000.190.19
206816.7213.45-3.28
----
0.000.190.19
206916.7613.45-3.32
----
0.000.180.19
207016.8113.45-3.36
----
0.000.180.18
207116.8513.45-3.40
----
0.000.180.18
207216.8913.46-3.44
----
0.000.180.18
207316.9413.46-3.48
----
0.000.180.18
207416.9813.46-3.52
----
0.000.180.18
207517.0313.46-3.56
----
0.000.180.18
207617.0713.47-3.61
----
0.000.180.18
207717.1213.47-3.65
----
0.000.180.18
207817.1613.47-3.69
----
0.000.180.18
207917.2113.47-3.73
----
0.000.180.18
208017.2513.48-3.77
----
0.000.180.18
208117.2913.48-3.82
----
0.000.180.18
208217.3413.48-3.86
----
0.000.180.18
208317.3813.48-3.90
----
0.000.180.18
208417.4313.49-3.94
----
0.000.180.18
208517.4713.49-3.98
----
0.000.180.18



 

Summarized Estimates

 
  Proposal
  Change from Present Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of
exhaustion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2010 Trustees Report.
2010-2084 15.93% 14.26% -1.66%
2041
-0.00% 0.26% 0.26%
 
1 Under present law, the year of exhaustion is 2037.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified January 25, 2011