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 2010.

Financial Estimates for the OASDI Trust Fund Program
  Percentage of taxable payroll

Trust fund
ratio as of
January 1
Calendar
year
Cost
rate
Income
rate
Annual
balance
 
200912.3512.830.48 354
201012.5012.890.40 360
201112.3712.930.56 367
201212.2412.970.73 370
201312.3813.030.65 369
201412.6213.070.44 366
201512.8813.110.23 363
201613.1813.15-0.03 358
201713.5013.20-0.30 352
201813.8313.23-0.60 345
201914.1713.27-0.91 336
202014.5113.30-1.20 325
202114.8213.34-1.48 314
202215.1113.37-1.74 302
202315.3813.40-1.98 289
202415.6413.43-2.21 276
202515.8813.46-2.42 262
202616.1113.49-2.62 247
202716.3113.52-2.80 232
202816.5013.54-2.96 215
202916.6613.57-3.09 199
203016.8013.59-3.21 182
203116.9213.61-3.31 164
203217.0213.63-3.39 146
203317.0913.65-3.44 128
203417.1413.67-3.47 109
203517.1813.68-3.49 91
203617.2013.70-3.50 72
203717.2013.71-3.49 52
203817.1913.73-3.46 33
203917.1513.74-3.42 14
204017.1213.74-3.37 ----
204117.0813.75-3.33 ----
204217.0413.75-3.29 ----
204317.0013.76-3.24 ----
204416.9713.76-3.21 ----
204516.9513.76-3.18 ----
204616.9313.76-3.17 ----
204716.9213.77-3.16 ----
204816.9113.77-3.14 ----
204916.8913.77-3.13 ----
205016.8913.77-3.12 ----
205116.9013.77-3.13 ----
205216.9213.77-3.14 ----
205316.9413.78-3.16 ----
205416.9613.78-3.18 ----
205517.0013.78-3.22 ----
205617.0413.78-3.25 ----
205717.0813.79-3.29 ----
205817.1213.79-3.33 ----
205917.1613.80-3.36 ----
206017.2013.80-3.40 ----
206117.2413.80-3.43 ----
206217.2813.81-3.47 ----
206317.3213.81-3.51 ----
206417.3613.81-3.55 ----
206517.4013.81-3.59 ----
206617.4513.82-3.63 ----
206717.5013.82-3.68 ----
206817.5513.83-3.73 ----
206917.6013.83-3.78 ----
207017.6613.83-3.82 ----
207117.7113.84-3.87 ----
207217.7613.84-3.92 ----
207317.8213.84-3.98 ----
207417.8813.85-4.03 ----
207517.9313.85-4.08 ----
207617.9913.85-4.13 ----
207718.0413.86-4.18 ----
207818.1013.86-4.24 ----
207918.1613.87-4.29 ----
208018.2213.87-4.35 ----
208118.2713.87-4.40 ----
208218.3313.88-4.46 ----
208318.3913.88-4.51 ----
208418.4513.88-4.56 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2009 Trustees Report
2009-2083 16.24% 14.41% -1.83%
0.17%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified December 17, 2009