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 2016. 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
201413.9512.67-1.29
320
0.000.000.00
201513.9712.92-1.05
306
0.000.000.00
201613.9712.64-1.33
292
0.00-0.25-0.25
201713.9712.66-1.31
275
0.00-0.25-0.25
201814.0212.69-1.33
259
0.00-0.25-0.25
201914.1512.70-1.45
243
0.00-0.24-0.25
202014.3312.72-1.62
226
0.00-0.24-0.24
202114.5012.74-1.76
210
0.00-0.24-0.24
202214.7412.77-1.97
194
0.00-0.24-0.24
202315.0012.79-2.21
177
0.00-0.24-0.24
202415.2812.82-2.46
159
0.00-0.23-0.23
202515.5412.84-2.70
141
0.00-0.23-0.23
202615.7912.86-2.93
122
0.00-0.23-0.23
202716.0312.88-3.15
103
0.00-0.22-0.22
202816.2512.90-3.34
84
0.00-0.22-0.22
202916.4412.92-3.52
64
0.00-0.21-0.21
203016.6112.94-3.67
43
0.00-0.21-0.21
203116.7512.96-3.79
22
0.00-0.20-0.20
203216.8712.97-3.89
0
0.00-0.19-0.20
203316.9512.99-3.97
----
0.00-0.19-0.19
203417.0413.00-4.04
----
0.00-0.18-0.18
203517.0913.01-4.08
----
0.00-0.18-0.18
203617.1313.02-4.10
----
0.00-0.17-0.17
203717.1413.03-4.11
----
0.00-0.16-0.16
203817.1413.04-4.10
----
0.00-0.15-0.16
203917.1213.05-4.07
----
0.00-0.15-0.15
204017.0913.06-4.03
----
0.00-0.14-0.14
204117.0513.06-3.99
----
0.00-0.13-0.13
204217.0113.07-3.94
----
0.00-0.13-0.13
204316.9813.08-3.90
----
0.00-0.12-0.12
204416.9613.08-3.87
----
0.00-0.11-0.12
204516.9413.09-3.85
----
0.00-0.11-0.11
204616.9313.10-3.83
----
0.00-0.10-0.10
204716.9213.10-3.82
----
0.00-0.10-0.10
204816.9013.11-3.80
----
0.00-0.09-0.09
204916.8913.11-3.78
----
0.00-0.09-0.09
205016.8913.12-3.77
----
0.00-0.08-0.08
205116.9013.13-3.77
----
0.00-0.08-0.08
205216.9113.13-3.78
----
0.00-0.07-0.07
205316.9413.14-3.80
----
0.00-0.07-0.07
205416.9713.14-3.83
----
0.00-0.07-0.07
205517.0113.15-3.86
----
0.00-0.06-0.06
205617.0613.16-3.90
----
0.00-0.06-0.06
205717.1113.17-3.95
----
0.00-0.05-0.06
205817.1613.17-3.99
----
0.00-0.05-0.05
205917.2113.18-4.03
----
0.00-0.05-0.05
206017.2613.18-4.07
----
0.00-0.05-0.05
206117.3113.19-4.12
----
0.00-0.04-0.04
206217.3513.20-4.16
----
0.00-0.04-0.04
206317.4013.20-4.20
----
0.00-0.04-0.04
206417.4513.21-4.24
----
0.00-0.04-0.04
206517.5013.21-4.28
----
0.00-0.03-0.03
206617.5513.22-4.33
----
0.00-0.03-0.03
206717.6013.22-4.37
----
0.00-0.03-0.03
206817.6513.23-4.42
----
0.00-0.03-0.03
206917.6913.23-4.46
----
0.00-0.03-0.03
207017.7413.24-4.50
----
0.00-0.03-0.03
207117.7813.24-4.54
----
0.00-0.02-0.02
207217.8213.24-4.57
----
0.00-0.02-0.02
207317.8413.25-4.60
----
0.00-0.02-0.02
207417.8713.25-4.62
----
0.00-0.02-0.02
207517.8813.25-4.63
----
0.00-0.02-0.02
207617.8913.25-4.64
----
0.00-0.02-0.02
207717.8913.26-4.64
----
0.00-0.02-0.02
207817.8913.26-4.64
----
0.00-0.02-0.02
207917.9013.26-4.64
----
0.00-0.02-0.02
208017.9013.26-4.64
----
0.00-0.01-0.01
208117.9113.26-4.66
----
0.00-0.01-0.01
208217.9413.26-4.67
----
0.00-0.01-0.01
208317.9613.26-4.70
----
0.00-0.01-0.01
208418.0013.27-4.73
----
0.00-0.01-0.01
208518.0413.27-4.77
----
0.00-0.01-0.01
208618.0913.27-4.82
----
0.00-0.01-0.01
208718.1413.28-4.86
----
0.00-0.01-0.01
208818.1913.28-4.91
----
0.00-0.01-0.01
208918.2413.28-4.96
----
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 2014 Trustees Report.
2014-2088 16.77% 13.77% -3.00%
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 September 18, 2014