| Skip to contentSocial Security Online | Actuarial Publications |
|---------------------------------------|------------------------|

| www.socialsecurity.gov | Home  FAQs  Contact Us  Search | **Search**  |
|------------------------|-----------------------------------------------------------------|------------------|

| Solvency provisions | Detailed Single Year TablesUpdated May 3, 2006   |
|---------------------|-------------------------------------------------------|

| Coverage of Employment | Description of Proposed Provision:      Cover newly hired State and local government employees beginning in 2006 |
|------------------------|------------------------------------------------------------------------------------------------------------------|
|                        |

*Estimates based on the intermediate assumptions      of the 2005 Trustees Report*

       Financial Estimates for the OASDI Trust Fund Program                Percentage of taxable payroll           Trust fund ratio as of January 1            OASDI taxable payroll(in billions of dollars)           Calendaryear           Costrate           Incomerate           Annualbalance           With thisprovision           Presentlaw           Percentageincrease200511.1312.721.593204,7304,7300.0200610.9712.731.763374,9964,9850.2200710.8912.741.853555,2715,2440.5200810.9012.781.883715,5545,5110.8200911.0112.771.753845,8425,7841.0201011.1212.791.673976,1396,0651.2201111.2612.841.574086,4446,3541.4201211.4912.871.384166,7516,6461.6201311.7312.901.164227,0676,9461.7201411.9912.910.924257,3947,2581.9201512.2512.930.684287,7367,5832.0201612.5212.950.424288,0897,9192.1201712.8112.960.154268,4558,2682.3201813.1012.98-0.124228,8348,6302.4201913.3913.00-0.394189,2289,0052.5202013.6913.02-0.674119,6339,3912.6202113.9913.04-0.9540410,0559,7942.7202214.2813.05-1.2339510,49110,2092.8202314.5713.07-1.5038410,94310,6402.9202414.8513.09-1.7637311,41111,0852.9202515.1213.10-2.0236011,89511,5453.0202615.4013.12-2.2834612,39912,0243.1202715.6513.14-2.5133212,92912,5273.2202815.8713.15-2.7231613,48313,0543.3202916.0713.16-2.9030014,05813,5993.4203016.2513.18-3.0728414,65614,1663.5203116.4213.19-3.2326715,28114,7583.5203216.5713.20-3.3724915,93915,3813.6203316.6813.21-3.4823116,62816,0333.7203416.7713.21-3.5621317,34816,7143.8203516.8413.22-3.6219418,09417,4183.9203616.9113.22-3.6817518,86318,1533.9203716.9613.23-3.7315619,66918,9233.9203816.9913.23-3.7613620,51319,7284.0203917.0113.24-3.7711621,39420,5694.0204017.0213.24-3.789622,31021,4424.0204117.0413.24-3.807523,25722,3534.0204217.0713.24-3.835424,24423,3024.0204317.0913.24-3.853325,27424,2924.0204417.1113.25-3.871126,34525,3214.0204517.1413.25-3.89----27,45226,3864.0204617.1713.25-3.92----28,60227,4914.0204717.2113.26-3.96----29,80028,6424.0204817.2513.26-3.99----31,04729,8424.0204917.2913.26-4.03----32,34031,0854.0205017.3313.26-4.07----33,68232,3744.0205117.3813.27-4.11----35,08033,7194.0205217.4413.27-4.17----36,53835,1204.0205317.5013.28-4.22----38,05536,5794.0205417.5613.28-4.28----39,63838,1014.0205517.6213.28-4.33----41,28339,6824.0205617.6913.29-4.40----42,99141,3244.0205717.7513.29-4.46----44,77143,0364.0205817.8213.30-4.52----46,62444,8174.0205917.8913.30-4.59----48,55246,6704.0206017.9513.31-4.65----50,55948,6004.0206118.0213.31-4.71----52,64550,6054.0206218.0913.31-4.78----54,82352,6994.0206318.1613.32-4.84----57,09554,8834.0206418.2313.32-4.91----59,45857,1554.0206518.3013.33-4.98----61,91859,5204.0206618.3713.33-5.04----64,46061,9644.0206718.4413.34-5.11----67,10964,5114.0206818.5113.34-5.17----69,88867,1834.0206918.5713.34-5.22----72,78769,9704.0207018.6213.35-5.28----75,80172,8684.0207118.6813.35-5.33----78,93575,8814.0207218.7313.35-5.37----82,19579,0154.0207318.7813.36-5.42----85,59482,2824.0207418.8313.36-5.47----89,13385,6854.0207518.8813.36-5.51----92,81089,2214.0207618.9313.37-5.56----96,63792,9004.0207718.9713.37-5.60----100,61896,7274.0207819.0213.37-5.65----104,762100,7114.0207919.0713.37-5.70----109,076104,8594.0208019.1213.38-5.74----113,564109,1744.0Summarized RatesYearsCostrateIncomerateActuarialbalance         Change inactuarialbalance2005-207915.54%13.84%-1.7%0.22% Privacy Policy      | Website Policies        & Other Important Information      | Site Map