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 2015, tax Social Security benefits in a manner similar to private pension income. Phase out the lower-income thresholds during 2015-2034.

 

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
201413.9512.67-1.29
320
0.000.000.00
201513.9713.02-0.95
306
0.000.100.10
201613.9713.01-0.96
293
0.000.120.12
201713.9713.04-0.93
279
0.000.140.14
201814.0213.09-0.93
265
0.000.150.15
201914.1513.12-1.03
251
0.000.170.17
202014.3313.15-1.18
237
0.000.190.19
202114.5013.18-1.32
224
0.000.200.20
202214.7413.22-1.51
210
0.000.210.22
202315.0013.26-1.74
196
0.000.230.23
202415.2813.29-1.98
180
0.000.240.24
202515.5413.32-2.22
165
0.000.250.25
202615.7913.35-2.44
149
0.000.260.26
202716.0313.37-2.66
133
0.000.260.27
202816.2413.39-2.86
117
0.000.270.27
202916.4413.40-3.03
100
0.000.270.27
203016.6013.42-3.19
82
0.000.270.27
203116.7513.43-3.32
64
0.000.270.27
203216.8613.43-3.43
45
0.000.270.27
203316.9513.44-3.51
26
0.000.260.27
203417.0313.44-3.59
6
0.000.260.26
203517.0913.44-3.65
----
0.000.250.26
203617.1213.44-3.69
----
0.000.250.25
203717.1413.44-3.71
----
0.000.240.24
203817.1413.43-3.71
----
0.000.240.24
203917.1213.43-3.69
----
0.000.230.23
204017.0913.42-3.66
----
0.000.220.22
204117.0513.42-3.63
----
0.000.220.22
204217.0113.41-3.60
----
0.000.210.21
204316.9813.40-3.58
----
0.000.210.21
204416.9613.40-3.56
----
0.000.200.20
204516.9413.40-3.54
----
0.000.200.20
204616.9313.39-3.54
----
0.000.190.19
204716.9213.39-3.53
----
0.000.190.19
204816.9013.39-3.52
----
0.000.190.19
204916.8913.38-3.51
----
0.000.180.18
205016.8913.38-3.51
----
0.000.180.18
205116.9013.38-3.51
----
0.000.180.18
205216.9113.38-3.53
----
0.000.180.18
205316.9413.38-3.56
----
0.000.170.17
205416.9713.38-3.59
----
0.000.170.17
205517.0113.38-3.63
----
0.000.170.17
205617.0613.39-3.68
----
0.000.170.17
205717.1113.39-3.72
----
0.000.170.17
205817.1613.39-3.77
----
0.000.170.17
205917.2113.39-3.82
----
0.000.170.17
206017.2613.39-3.86
----
0.000.160.16
206117.3113.40-3.91
----
0.000.160.16
206217.3513.40-3.95
----
0.000.160.16
206317.4013.40-4.00
----
0.000.160.16
206417.4513.40-4.04
----
0.000.160.16
206517.5013.40-4.09
----
0.000.160.16
206617.5513.41-4.14
----
0.000.160.16
206717.6013.41-4.19
----
0.000.160.16
206817.6413.41-4.23
----
0.000.160.16
206917.6913.41-4.28
----
0.000.160.16
207017.7413.42-4.32
----
0.000.160.16
207117.7813.42-4.36
----
0.000.150.15
207217.8213.42-4.40
----
0.000.150.15
207317.8413.42-4.42
----
0.000.150.15
207417.8713.42-4.44
----
0.000.150.15
207517.8813.42-4.46
----
0.000.150.15
207617.8913.42-4.47
----
0.000.150.15
207717.8913.42-4.47
----
0.000.150.15
207817.8913.42-4.47
----
0.000.150.15
207917.8913.42-4.47
----
0.000.150.15
208017.9013.42-4.48
----
0.000.150.15
208117.9113.42-4.49
----
0.000.150.15
208217.9413.42-4.51
----
0.000.150.15
208317.9613.42-4.54
----
0.000.150.15
208418.0013.43-4.57
----
0.000.150.15
208518.0413.43-4.61
----
0.000.150.15
208618.0913.43-4.66
----
0.000.150.15
208718.1413.43-4.70
----
0.000.150.15
208818.1913.44-4.75
----
0.000.150.15
208918.2413.44-4.80
----
0.000.150.15



 

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 2014 Trustees Report.
2014-2088 16.77% 14.08% -2.69%
2034
-0.00% 0.19% 0.19%
 
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 18, 2014