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 threshold for taxation of OASDI benefits to $50,000 for single filers and $100,000 for joint filers starting in 2015. Taxation of benefits revenues transferred to the Hospital Insurance (HI) Trust Fund would be the same as if the current-law computation applied.

 

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
201414.0412.83-1.20
315
0.000.000.00
201513.9712.61-1.36
301
0.00-0.25-0.25
201613.9112.63-1.28
284
0.00-0.25-0.25
201713.8812.66-1.22
268
0.00-0.24-0.24
201813.9112.69-1.22
252
0.00-0.24-0.24
201914.0612.71-1.35
238
0.00-0.24-0.24
202014.2612.73-1.53
223
0.00-0.24-0.24
202114.4412.76-1.69
208
0.00-0.24-0.24
202214.7012.79-1.91
193
0.00-0.24-0.24
202314.9712.81-2.16
176
0.00-0.23-0.23
202415.2312.83-2.40
160
0.00-0.23-0.23
202515.4812.84-2.63
143
0.00-0.23-0.23
202615.7112.86-2.85
125
0.00-0.22-0.22
202715.9312.88-3.05
107
0.00-0.22-0.22
202816.1412.90-3.24
89
0.00-0.21-0.22
202916.3312.91-3.41
69
0.00-0.21-0.21
203016.4912.93-3.57
49
0.00-0.20-0.21
203116.6312.94-3.69
29
0.00-0.20-0.20
203216.7512.96-3.80
7
0.00-0.19-0.19
203316.8612.97-3.89
----
0.00-0.19-0.19
203416.9312.98-3.95
----
0.00-0.18-0.18
203516.9812.99-3.99
----
0.00-0.17-0.17
203617.0113.00-4.01
----
0.00-0.17-0.17
203717.0213.01-4.01
----
0.00-0.16-0.16
203817.0213.02-4.00
----
0.00-0.15-0.15
203916.9913.03-3.97
----
0.00-0.14-0.15
204016.9613.03-3.93
----
0.00-0.14-0.14
204116.9313.04-3.89
----
0.00-0.13-0.13
204216.8913.05-3.85
----
0.00-0.12-0.12
204316.8613.05-3.81
----
0.00-0.12-0.12
204416.8413.06-3.79
----
0.00-0.11-0.11
204516.8313.06-3.76
----
0.00-0.11-0.11
204616.8213.07-3.75
----
0.00-0.10-0.10
204716.8113.08-3.73
----
0.00-0.09-0.09
204816.7913.08-3.71
----
0.00-0.09-0.09
204916.7913.09-3.70
----
0.00-0.08-0.08
205016.7813.09-3.69
----
0.00-0.08-0.08
205116.7913.10-3.69
----
0.00-0.07-0.07
205216.8113.10-3.71
----
0.00-0.07-0.07
205316.8413.11-3.73
----
0.00-0.06-0.06
205416.8713.12-3.75
----
0.00-0.06-0.06
205516.9113.12-3.79
----
0.00-0.06-0.06
205616.9613.13-3.83
----
0.00-0.05-0.05
205717.0013.14-3.87
----
0.00-0.05-0.05
205817.0513.14-3.91
----
0.00-0.05-0.05
205917.1013.15-3.95
----
0.00-0.04-0.04
206017.1413.15-3.99
----
0.00-0.04-0.04
206117.1813.16-4.03
----
0.00-0.04-0.04
206217.2313.16-4.06
----
0.00-0.04-0.04
206317.2713.17-4.10
----
0.00-0.03-0.03
206417.3113.17-4.14
----
0.00-0.03-0.03
206517.3613.18-4.18
----
0.00-0.03-0.03
206617.4013.18-4.22
----
0.00-0.03-0.03
206717.4513.19-4.26
----
0.00-0.03-0.03
206817.4913.19-4.30
----
0.00-0.03-0.03
206917.5413.19-4.35
----
0.00-0.02-0.02
207017.5813.20-4.39
----
0.00-0.02-0.02
207117.6213.20-4.42
----
0.00-0.02-0.02
207217.6613.21-4.45
----
0.00-0.02-0.02
207317.6813.21-4.47
----
0.00-0.02-0.02
207417.7013.21-4.49
----
0.00-0.02-0.02
207517.7213.21-4.51
----
0.00-0.02-0.02
207617.7313.21-4.52
----
0.00-0.02-0.02
207717.7413.22-4.52
----
0.00-0.01-0.01
207817.7413.22-4.52
----
0.00-0.01-0.01
207917.7513.22-4.53
----
0.00-0.01-0.01
208017.7613.22-4.54
----
0.00-0.01-0.01
208117.7813.22-4.56
----
0.00-0.01-0.01
208217.8013.22-4.58
----
0.00-0.01-0.01
208317.8313.23-4.61
----
0.00-0.01-0.01
208417.8713.23-4.64
----
0.00-0.01-0.01
208517.9113.23-4.68
----
0.00-0.01-0.01
208617.9613.23-4.73
----
0.00-0.01-0.01
208718.0113.24-4.78
----
0.00-0.01-0.01
208818.0713.24-4.82
----
0.00-0.01-0.01



 

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 2013 Trustees Report.
2013-2087 16.60% 13.76% -2.84%
2032
0.00% -0.12% -0.12%
 
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 August 1, 2014