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 2021.

 

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
202014.1513.05-1.10
299
0.000.000.00
202114.4513.09-1.36
289
0.000.030.03
202214.7513.15-1.60
277
0.000.060.06
202315.0313.19-1.83
265
0.000.090.09
202415.2913.24-2.05
252
0.000.120.12
202515.5413.28-2.26
238
0.000.140.14
202615.7613.31-2.45
224
0.000.170.17
202715.9613.35-2.61
209
0.000.190.19
202816.1313.38-2.76
194
0.000.210.20
202916.2913.41-2.88
178
0.010.220.22
203016.4113.43-2.98
161
0.010.240.23
203116.5213.46-3.06
145
0.010.260.25
203216.6013.48-3.12
127
0.010.270.26
203316.6713.50-3.17
110
0.010.290.27
203416.7213.52-3.20
93
0.020.300.28
203516.7513.54-3.21
75
0.020.310.29
203616.7613.55-3.21
57
0.020.320.30
203716.7613.57-3.20
39
0.030.340.31
203816.7413.58-3.16
21
0.030.350.32
203916.7113.59-3.12
2
0.030.360.33
204016.6813.60-3.08
----
0.040.370.34
204116.6413.61-3.03
----
0.040.380.34
204216.6013.62-2.98
----
0.050.400.35
204316.5613.63-2.93
----
0.050.410.35
204416.5313.64-2.89
----
0.060.420.36
204516.5113.66-2.85
----
0.060.430.37
204616.4913.67-2.82
----
0.070.440.37
204716.4813.68-2.80
----
0.080.450.37
204816.4713.69-2.78
----
0.090.460.37
204916.4513.70-2.75
----
0.100.470.37
205016.4413.71-2.73
----
0.110.480.38
205116.4513.72-2.73
----
0.120.490.37
205216.4613.72-2.74
----
0.140.490.36
205316.4813.73-2.76
----
0.150.500.35
205416.5113.73-2.78
----
0.160.500.34
205516.5413.74-2.80
----
0.180.510.33
205616.5813.74-2.84
----
0.190.510.32
205716.6313.75-2.88
----
0.210.510.30
205816.6713.75-2.92
----
0.230.510.28
205916.7113.75-2.95
----
0.240.510.27
206016.7413.76-2.99
----
0.260.510.25
206116.7913.76-3.03
----
0.280.510.23
206216.8313.76-3.07
----
0.300.510.21
206316.8813.77-3.12
----
0.320.520.19
206416.9313.77-3.16
----
0.340.520.18
206516.9713.77-3.20
----
0.360.520.16
206617.0313.77-3.25
----
0.380.520.14
206717.0813.78-3.30
----
0.400.520.12
206817.1413.78-3.36
----
0.420.520.10
206917.2013.79-3.41
----
0.430.520.09
207017.2613.79-3.47
----
0.450.520.07
207117.3213.79-3.52
----
0.470.520.06
207217.3813.80-3.58
----
0.480.520.04
207317.4413.80-3.64
----
0.500.520.02
207417.5013.80-3.70
----
0.520.530.01
207517.5613.81-3.75
----
0.530.53-0.01
207617.6213.81-3.81
----
0.550.53-0.02
207717.6813.81-3.86
----
0.560.53-0.03
207817.7413.82-3.92
----
0.570.53-0.05
207917.7913.82-3.97
----
0.590.53-0.06
208017.8513.83-4.03
----
0.600.53-0.07
208117.9113.83-4.08
----
0.610.53-0.08
208217.9613.83-4.13
----
0.620.53-0.09
208318.0113.84-4.18
----
0.630.53-0.10
208418.0713.84-4.23
----
0.640.53-0.11
208518.1213.84-4.28
----
0.650.53-0.12



 

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% 14.32% -1.76%
2039
0.15% 0.31% 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