Detailed Single Year Tables

Level of Monthly Benefits (PIA)	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	Trust fund ratio as of January 1
2009	12.35	12.83	0.48	354
2010	14.96	12.96	-2.00	301
2011	14.81	12.96	-1.85	290
2012	14.65	12.96	-1.68	277
2013	14.82	13.00	-1.82	261
2014	15.11	13.02	-2.09	244
2015	15.42	13.05	-2.37	226
2016	15.78	13.07	-2.71	208
2017	16.16	13.10	-3.06	188
2018	16.56	13.12	-3.44	167
2019	16.97	13.14	-3.82	145
2020	17.37	13.17	-4.20	121
2021	17.74	13.19	-4.54	97
2022	18.08	13.22	-4.87	72
2023	18.41	13.24	-5.17	45
2024	18.72	13.26	-5.46	18
2025	19.00	13.28	-5.73	----
2026	19.27	13.30	-5.97	----
2027	19.51	13.31	-6.20	----
2028	19.73	13.33	-6.40	----
2029	19.92	13.35	-6.57	----
2030	20.08	13.36	-6.73	----
2031	20.22	13.37	-6.85	----
2032	20.33	13.38	-6.95	----
2033	20.41	13.39	-7.02	----
2034	20.46	13.40	-7.06	----
2035	20.50	13.41	-7.09	----
2036	20.51	13.41	-7.10	----
2037	20.51	13.42	-7.09	----
2038	20.48	13.42	-7.06	----
2039	20.43	13.42	-7.01	----
2040	20.37	13.42	-6.95	----
2041	20.30	13.42	-6.88	----
2042	20.24	13.42	-6.82	----
2043	20.18	13.42	-6.76	----
2044	20.12	13.42	-6.71	----
2045	20.08	13.42	-6.66	----
2046	20.04	13.42	-6.62	----
2047	20.01	13.42	-6.59	----
2048	19.97	13.42	-6.55	----
2049	19.93	13.42	-6.52	----
2050	19.91	13.42	-6.49	----
2051	19.89	13.42	-6.47	----
2052	19.89	13.42	-6.47	----
2053	19.89	13.42	-6.47	----
2054	19.90	13.43	-6.48	----
2055	19.92	13.43	-6.49	----
2056	19.95	13.43	-6.51	----
2057	19.97	13.44	-6.54	----
2058	20.00	13.44	-6.56	----
2059	20.03	13.44	-6.59	----
2060	20.06	13.45	-6.61	----
2061	20.08	13.45	-6.63	----
2062	20.11	13.45	-6.66	----
2063	20.14	13.45	-6.69	----
2064	20.18	13.46	-6.72	----
2065	20.22	13.46	-6.75	----
2066	20.26	13.46	-6.79	----
2067	20.30	13.47	-6.83	----
2068	20.35	13.47	-6.88	----
2069	20.39	13.47	-6.92	----
2070	20.44	13.48	-6.97	----
2071	20.50	13.48	-7.02	----
2072	20.55	13.49	-7.06	----
2073	20.61	13.49	-7.12	----
2074	20.66	13.49	-7.17	----
2075	20.72	13.50	-7.22	----
2076	20.77	13.50	-7.27	----
2077	20.83	13.51	-7.33	----
2078	20.89	13.51	-7.38	----
2079	20.96	13.51	-7.44	----
2080	21.02	13.52	-7.50	----
2081	21.08	13.52	-7.56	----
2082	21.15	13.53	-7.62	----
2083	21.21	13.53	-7.68	----
2084	21.27	13.54	-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%


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified November 4, 2009

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.

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.