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 2020.

 

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
201113.0412.91-0.12
353
0.000.000.00
201212.8412.870.03
350
0.000.000.00
201312.8212.900.08
346
0.000.000.00
201412.8612.920.06
341
0.000.000.00
201512.9812.94-0.04
335
0.000.000.00
201613.1012.96-0.14
330
0.000.000.00
201713.3012.99-0.32
324
0.000.000.00
201813.5513.01-0.53
317
0.000.000.00
201913.8413.03-0.81
309
0.000.000.00
202014.1513.07-1.07
299
0.000.030.03
202114.4513.13-1.33
289
0.000.060.06
202214.7513.18-1.57
278
0.000.090.09
202315.0313.22-1.81
266
0.000.120.12
202415.2913.26-2.03
253
0.000.140.14
202515.5413.30-2.24
239
0.000.170.17
202615.7613.33-2.43
225
0.000.190.19
202715.9613.37-2.59
210
0.000.210.20
202816.1413.40-2.74
195
0.010.220.22
202916.2913.42-2.87
179
0.010.240.23
203016.4113.45-2.97
163
0.010.260.25
203116.5213.47-3.05
146
0.010.270.26
203216.6013.49-3.11
129
0.010.290.27
203316.6713.51-3.16
112
0.020.300.28
203416.7213.53-3.19
94
0.020.310.29
203516.7513.55-3.20
77
0.020.320.30
203616.7613.56-3.20
59
0.030.340.31
203716.7713.58-3.19
41
0.030.350.32
203816.7513.59-3.16
23
0.030.360.33
203916.7213.60-3.11
5
0.040.370.34
204016.6813.61-3.07
----
0.040.380.34
204116.6413.62-3.02
----
0.050.400.35
204216.6113.64-2.97
----
0.050.410.35
204316.5713.65-2.92
----
0.060.420.36
204416.5413.66-2.88
----
0.060.430.37
204516.5213.67-2.85
----
0.070.440.37
204616.5013.68-2.82
----
0.080.450.37
204716.4913.69-2.80
----
0.090.460.37
204816.4813.70-2.78
----
0.100.470.37
204916.4613.71-2.75
----
0.110.480.38
205016.4613.71-2.74
----
0.120.490.37
205116.4613.72-2.74
----
0.140.490.36
205216.4713.73-2.75
----
0.150.500.35
205316.5013.73-2.76
----
0.160.500.34
205416.5213.74-2.78
----
0.170.510.33
205516.5613.74-2.82
----
0.190.510.32
205616.6013.74-2.86
----
0.210.510.30
205716.6513.75-2.90
----
0.230.510.28
205816.6813.75-2.93
----
0.240.510.27
205916.7213.75-2.97
----
0.260.510.25
206016.7613.76-3.01
----
0.280.510.23
206116.8113.76-3.05
----
0.300.510.21
206216.8513.76-3.09
----
0.320.520.20
206316.9013.77-3.13
----
0.340.520.18
206416.9413.77-3.17
----
0.360.520.16
206516.9913.77-3.22
----
0.380.520.14
206617.0513.78-3.27
----
0.400.520.12
206717.1013.78-3.32
----
0.410.520.11
206817.1613.78-3.37
----
0.430.520.09
206917.2113.79-3.43
----
0.450.520.07
207017.2713.79-3.48
----
0.470.520.06
207117.3313.79-3.54
----
0.480.520.04
207217.3913.80-3.60
----
0.500.520.02
207317.4513.80-3.65
----
0.520.530.01
207417.5113.80-3.71
----
0.530.53-0.01
207517.5713.81-3.76
----
0.550.53-0.02
207617.6313.81-3.82
----
0.560.53-0.03
207717.6913.82-3.87
----
0.570.53-0.05
207817.7513.82-3.93
----
0.590.53-0.06
207917.8113.82-3.98
----
0.600.53-0.07
208017.8613.83-4.03
----
0.610.53-0.08
208117.9113.83-4.08
----
0.620.53-0.09
208217.9713.83-4.14
----
0.630.53-0.10
208318.0213.84-4.19
----
0.640.53-0.11
208418.0813.84-4.24
----
0.650.53-0.12
208518.1313.84-4.28
----
0.660.53-0.13



 

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 16.08% 14.33% -1.76%
2039
0.15% 0.32% 0.16%
 
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 February 8, 2011