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:
For each year from 2009-2039, multiply the 32 and 15 percent formula factors by 0.987, reducing the factors to 21 percent and 10 percent respectively, for new eligibles in 2039 and later

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
 
200811.2012.771.57 359
200911.2612.811.54 369
201011.3612.821.46 379
201111.5212.841.32 387
201211.7312.871.13 393
201311.9812.900.92 396
201412.2512.910.67 398
201512.5112.940.43 398
201612.7812.960.18 396
201713.0512.98-0.07 394
201813.2912.99-0.29 390
201913.5313.01-0.52 385
202013.7713.03-0.74 379
202113.9813.04-0.94 373
202214.1813.06-1.13 366
202314.3713.07-1.30 359
202414.5413.08-1.46 351
202514.7013.09-1.61 342
202614.8413.10-1.74 333
202714.9713.12-1.86 323
202815.0913.12-1.96 313
202915.1813.13-2.05 302
203015.2613.14-2.12 292
203115.3013.14-2.16 281
203215.3313.15-2.18 271
203315.3313.15-2.18 260
203415.3013.15-2.15 250
203515.2613.15-2.11 240
203615.2013.15-2.05 230
203715.1313.15-1.98 221
203815.0413.14-1.90 212
203914.9413.14-1.80 204
204014.8313.14-1.69 196
204114.7213.13-1.59 188
204214.6113.13-1.48 181
204314.5013.12-1.38 175
204414.3913.12-1.27 169
204514.3013.11-1.18 163
204614.2113.11-1.10 158
204714.1313.11-1.03 153
204814.0613.10-0.96 149
204913.9913.10-0.89 145
205013.9413.10-0.84 141
205113.9013.10-0.80 137
205213.8613.09-0.77 134
205313.8313.09-0.74 130
205413.8113.09-0.72 127
205513.8013.09-0.71 123
205613.7913.09-0.70 120
205713.7913.09-0.69 116
205813.7913.09-0.69 113
205913.7913.09-0.69 109
206013.7913.10-0.69 106
206113.8013.10-0.70 102
206213.8013.10-0.71 98
206313.8113.10-0.72 94
206413.8213.10-0.73 90
206513.8413.10-0.74 86
206613.8613.10-0.76 82
206713.8813.10-0.78 78
206813.9013.10-0.80 73
206913.9213.11-0.82 68
207013.9513.11-0.84 63
207113.9813.11-0.87 58
207214.0113.11-0.90 52
207314.0413.11-0.92 46
207414.0713.11-0.95 40
207514.1013.12-0.98 34
207614.1313.12-1.01 27
207714.1713.12-1.05 21
207814.2013.12-1.08 14
207914.2413.13-1.11 6
208014.2813.13-1.15 ----
208114.3113.13-1.18 ----
208214.3513.13-1.22 ----
208314.3913.13-1.25 ----
208414.4213.14-1.29 ----
208514.4613.14-1.32 ----


Summarized Rates
Years Cost
rate
Income
rate
Actuarial
balance

Change in
actuarial
balance
 
Estimates based on the Intermediate Assumptions of the 2008 Trustees Report
2008-2082 14.00% 13.85% -0.15%
1.55%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified August 11, 2008