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 2013, tax Social Security benefits in a manner similar to private pension income. Phase out the lower-income thresholds during 2013-2032.

 

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
201313.9512.93-1.02
329
0.000.100.10
201413.9813.05-0.93
316
0.000.120.12
201513.9713.10-0.87
304
0.000.140.14
201613.9413.15-0.79
292
0.000.170.17
201713.9113.20-0.72
281
0.000.190.19
201813.9613.25-0.71
270
0.000.210.21
201914.1313.29-0.84
260
0.000.240.24
202014.3713.33-1.04
248
0.000.260.26
202114.6513.39-1.27
236
0.000.280.28
202214.9713.43-1.54
223
0.000.300.30
202315.2913.46-1.83
210
0.000.320.32
202415.5913.49-2.10
196
0.000.330.33
202515.8813.52-2.36
181
0.000.340.34
202616.1513.55-2.60
166
0.000.350.35
202716.4113.57-2.84
150
0.000.360.36
202816.6313.58-3.05
133
0.000.360.36
202916.8313.60-3.23
115
0.000.360.36
203017.0013.61-3.40
97
0.000.360.36
203117.1413.61-3.53
78
0.000.350.36
203217.2513.62-3.63
59
0.000.350.35
203317.3313.61-3.71
39
0.000.340.34
203417.3813.61-3.77
18
0.000.330.33
203517.4113.60-3.81
----
0.000.320.32
203617.4313.59-3.83
----
0.000.310.31
203717.4313.59-3.85
----
0.000.300.30
203817.4213.58-3.84
----
0.000.290.30
203917.3913.57-3.82
----
0.000.290.29
204017.3613.56-3.80
----
0.000.280.28
204117.3213.55-3.77
----
0.000.270.27
204217.2813.54-3.74
----
0.000.260.26
204317.2413.53-3.71
----
0.000.260.26
204417.2113.53-3.69
----
0.000.250.25
204517.1813.52-3.67
----
0.000.240.24
204617.1613.51-3.65
----
0.000.240.24
204717.1413.51-3.63
----
0.000.230.23
204817.1113.50-3.61
----
0.000.230.23
204917.0913.50-3.60
----
0.000.220.22
205017.0813.49-3.59
----
0.000.220.22
205117.0713.49-3.58
----
0.000.210.22
205217.0713.49-3.58
----
0.000.210.21
205317.0713.48-3.59
----
0.000.210.21
205417.0813.48-3.60
----
0.000.210.21
205517.0913.48-3.61
----
0.000.200.20
205617.1113.48-3.63
----
0.000.200.20
205717.1213.48-3.64
----
0.000.200.20
205817.1413.48-3.66
----
0.000.190.20
205917.1513.48-3.67
----
0.000.190.19
206017.1513.47-3.68
----
0.000.190.19
206117.1613.47-3.69
----
0.000.190.19
206217.1713.47-3.70
----
0.000.190.19
206317.1813.47-3.70
----
0.000.180.18
206417.1913.47-3.72
----
0.000.180.18
206517.2013.47-3.73
----
0.000.180.18
206617.2213.47-3.75
----
0.000.180.18
206717.2413.47-3.77
----
0.000.180.18
206817.2713.47-3.80
----
0.000.180.18
206917.2913.47-3.82
----
0.000.180.18
207017.3213.47-3.85
----
0.000.170.18
207117.3513.47-3.88
----
0.000.170.17
207217.3813.47-3.90
----
0.000.170.17
207317.4013.47-3.93
----
0.000.170.17
207417.4313.48-3.96
----
0.000.170.17
207517.4613.48-3.98
----
0.000.170.17
207617.4913.48-4.01
----
0.000.170.17
207717.5113.48-4.03
----
0.000.170.17
207817.5413.48-4.06
----
0.000.170.17
207917.5713.48-4.09
----
0.000.170.17
208017.6013.48-4.12
----
0.000.170.17
208117.6413.49-4.15
----
0.000.170.17
208217.6813.49-4.19
----
0.000.170.17
208317.7213.49-4.23
----
0.000.170.17
208417.7513.49-4.26
----
0.000.170.17
208517.7913.49-4.30
----
0.000.170.17
208617.8313.50-4.34
----
0.000.170.17
208717.8713.50-4.37
----
0.000.170.17



 

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 16.69% 14.26% -2.43%
2034
-0.00% 0.24% 0.24%
 
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