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:
Increase benefits by 20 percent for all beneficiaries as of the beginning of 2010 and for those newly eligible for benefits after the beginning of 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
201014.9612.96-2.00 301
201114.8112.96-1.85 290
201214.6512.96-1.68 277
201314.8213.00-1.82 261
201415.1113.02-2.09 244
201515.4213.05-2.37 226
201615.7813.07-2.71 208
201716.1613.10-3.06 188
201816.5613.12-3.44 167
201916.9713.14-3.82 145
202017.3713.17-4.20 121
202117.7413.19-4.54 97
202218.0813.22-4.87 72
202318.4113.24-5.17 45
202418.7213.26-5.46 18
202519.0013.28-5.73 ----
202619.2713.30-5.97 ----
202719.5113.31-6.20 ----
202819.7313.33-6.40 ----
202919.9213.35-6.57 ----
203020.0813.36-6.73 ----
203120.2213.37-6.85 ----
203220.3313.38-6.95 ----
203320.4113.39-7.02 ----
203420.4613.40-7.06 ----
203520.5013.41-7.09 ----
203620.5113.41-7.10 ----
203720.5113.42-7.09 ----
203820.4813.42-7.06 ----
203920.4313.42-7.01 ----
204020.3713.42-6.95 ----
204120.3013.42-6.88 ----
204220.2413.42-6.82 ----
204320.1813.42-6.76 ----
204420.1213.42-6.71 ----
204520.0813.42-6.66 ----
204620.0413.42-6.62 ----
204720.0113.42-6.59 ----
204819.9713.42-6.55 ----
204919.9313.42-6.52 ----
205019.9113.42-6.49 ----
205119.8913.42-6.47 ----
205219.8913.42-6.47 ----
205319.8913.42-6.47 ----
205419.9013.43-6.48 ----
205519.9213.43-6.49 ----
205619.9513.43-6.51 ----
205719.9713.44-6.54 ----
205820.0013.44-6.56 ----
205920.0313.44-6.59 ----
206020.0613.45-6.61 ----
206120.0813.45-6.63 ----
206220.1113.45-6.66 ----
206320.1413.45-6.69 ----
206420.1813.46-6.72 ----
206520.2213.46-6.75 ----
206620.2613.46-6.79 ----
206720.3013.47-6.83 ----
206820.3513.47-6.88 ----
206920.3913.47-6.92 ----
207020.4413.48-6.97 ----
207120.5013.48-7.02 ----
207220.5513.49-7.06 ----
207320.6113.49-7.12 ----
207420.6613.49-7.17 ----
207520.7213.50-7.22 ----
207620.7713.50-7.27 ----
207720.8313.51-7.33 ----
207820.8913.51-7.38 ----
207920.9613.51-7.44 ----
208021.0213.52-7.50 ----
208121.0813.52-7.56 ----
208221.1513.53-7.62 ----
208321.2113.53-7.68 ----
208421.2713.54-7.74 ----


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 19.15% 14.17% -4.98%
-2.98%

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified November 4, 2009