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:
Cover newly hired State and local government employees beginning in 2011.

 

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
201113.0412.94-0.09
353
0.000.030.03
201212.8412.930.09
351
0.000.060.06
201312.8212.990.17
346
0.000.090.09
201412.8613.040.18
342
0.000.120.12
201512.9813.080.11
338
0.000.150.15
201613.1113.130.03
333
0.000.170.17
201713.3113.18-0.13
328
0.000.190.19
201813.5513.23-0.32
322
0.000.210.21
201913.8413.26-0.58
316
0.010.230.22
202014.1513.29-0.86
308
0.010.250.24
202114.4613.33-1.13
299
0.010.260.25
202214.7613.36-1.40
289
0.010.280.27
202315.0413.39-1.65
278
0.010.290.28
202415.3013.42-1.88
266
0.020.300.29
202515.5513.45-2.10
253
0.020.320.30
202615.7813.48-2.30
240
0.020.330.31
202715.9813.50-2.48
226
0.030.340.32
202816.1613.52-2.64
211
0.030.350.32
202916.3213.55-2.77
196
0.030.360.33
203016.4413.57-2.87
180
0.040.380.34
203116.5513.59-2.96
164
0.040.390.35
203216.6413.61-3.03
148
0.050.400.35
203316.7113.62-3.09
131
0.050.410.36
203416.7613.64-3.12
114
0.060.420.36
203516.7913.65-3.14
97
0.060.430.37
203616.8113.67-3.14
80
0.070.440.37
203716.8213.68-3.14
63
0.080.450.37
203816.8113.69-3.11
45
0.090.460.37
203916.7813.70-3.08
28
0.100.480.37
204016.7513.72-3.04
10
0.110.490.38
204116.7213.72-3.00
----
0.120.490.37
204216.6913.72-2.97
----
0.140.500.36
204316.6613.73-2.94
----
0.150.500.35
204416.6413.73-2.91
----
0.170.510.34
204516.6213.74-2.88
----
0.180.510.33
204616.6113.74-2.88
----
0.190.510.32
204716.6113.74-2.87
----
0.210.510.30
204816.6113.74-2.87
----
0.230.510.28
204916.6013.74-2.86
----
0.250.510.27
205016.5913.74-2.85
----
0.260.510.25
205116.6013.74-2.86
----
0.280.510.23
205216.6313.74-2.88
----
0.300.520.21
205316.6513.74-2.91
----
0.320.520.20
205416.6913.75-2.94
----
0.340.520.18
205516.7213.75-2.97
----
0.360.520.16
205616.7713.75-3.01
----
0.380.520.14
205716.8113.76-3.05
----
0.390.520.13
205816.8513.76-3.09
----
0.410.520.11
205916.8913.76-3.13
----
0.430.520.09
206016.9313.77-3.16
----
0.450.520.08
206116.9713.77-3.20
----
0.460.520.06
206217.0113.77-3.24
----
0.480.520.05
206317.0513.77-3.28
----
0.490.530.03
206417.0913.78-3.32
----
0.510.530.02
206517.1413.78-3.36
----
0.520.530.00
206617.1913.78-3.40
----
0.540.53-0.01
206717.2413.79-3.45
----
0.550.53-0.02
206817.2913.79-3.50
----
0.560.53-0.03
206917.3413.79-3.55
----
0.580.53-0.05
207017.3913.80-3.60
----
0.590.53-0.06
207117.4513.80-3.65
----
0.600.53-0.07
207217.5013.80-3.70
----
0.610.53-0.08
207317.5613.81-3.75
----
0.620.53-0.09
207417.6113.81-3.80
----
0.630.53-0.10
207517.6613.81-3.85
----
0.640.53-0.11
207617.7213.82-3.90
----
0.640.53-0.11
207717.7713.82-3.95
----
0.650.53-0.12
207817.8213.82-4.00
----
0.660.53-0.13
207917.8713.83-4.05
----
0.670.53-0.13
208017.9213.83-4.09
----
0.670.53-0.14
208117.9713.83-4.14
----
0.680.53-0.15
208218.0213.84-4.19
----
0.680.53-0.15
208318.0713.84-4.23
----
0.690.53-0.15
208418.1213.84-4.28
----
0.690.53-0.16
208518.1613.84-4.32
----
0.700.53-0.16



 

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 16.15% 14.41% -1.75%
2040
0.22% 0.40% 0.17%
 
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 21, 2011