Detailed Single Year Tables

Level of Monthly Benefits	Description of Proposed Provision: Increase benefits by 20 percent for all beneficiaries as of the beginning of 2016 and for those newly eligible for benefits after the beginning of 2016.

			Financial Estimates for the OASDI Trust Fund Program

	Proposal				Change from Present Law
	Expressed as a percentage of present-law taxable payroll			Trust fund ratio as of January 1	Expressed as a percentage of present-law taxable payroll
Calendar year	Cost rate	Income rate	Annual balance	Trust fund ratio as of January 1	Cost rate	Income rate	Annual balance
2015	14.13	12.82	-1.31	308	0.00	0.00	0.00
2016	16.62	12.99	-3.64	248	2.74	0.11	-2.64
2017	16.64	13.02	-3.62	219	2.75	0.11	-2.64
2018	16.73	13.05	-3.68	191	2.76	0.11	-2.65
2019	16.87	13.07	-3.81	164	2.79	0.12	-2.67
2020	17.04	13.09	-3.96	137	2.82	0.12	-2.69
2021	17.18	13.11	-4.08	111	2.84	0.12	-2.71
2022	17.39	13.14	-4.25	85	2.87	0.13	-2.75
2023	17.64	13.16	-4.48	59	2.92	0.13	-2.78
2024	17.92	13.20	-4.72	33	2.96	0.14	-2.83
2025	18.17	13.22	-4.95	7	3.00	0.14	-2.86
2026	18.41	13.24	-5.17	----	3.04	0.14	-2.90
2027	18.64	13.26	-5.38	----	3.08	0.15	-2.94
2028	18.87	13.28	-5.60	----	3.12	0.15	-2.97
2029	19.09	13.29	-5.80	----	3.16	0.15	-3.01
2030	19.29	13.31	-5.98	----	3.19	0.16	-3.04
2031	19.47	13.32	-6.14	----	3.22	0.16	-3.07
2032	19.62	13.34	-6.29	----	3.25	0.16	-3.09
2033	19.75	13.35	-6.40	----	3.27	0.16	-3.11
2034	19.84	13.35	-6.48	----	3.29	0.16	-3.12
2035	19.92	13.36	-6.56	----	3.30	0.16	-3.14
2036	19.99	13.37	-6.62	----	3.31	0.16	-3.15
2037	20.04	13.37	-6.66	----	3.32	0.17	-3.15
2038	20.05	13.38	-6.67	----	3.32	0.17	-3.16
2039	20.05	13.38	-6.67	----	3.32	0.17	-3.16
2040	20.03	13.38	-6.65	----	3.32	0.17	-3.15
2041	20.00	13.38	-6.62	----	3.32	0.17	-3.15
2042	19.98	13.38	-6.59	----	3.31	0.17	-3.14
2043	19.95	13.38	-6.56	----	3.31	0.17	-3.14
2044	19.92	13.38	-6.54	----	3.30	0.17	-3.13
2045	19.89	13.38	-6.51	----	3.30	0.17	-3.13
2046	19.87	13.38	-6.48	----	3.29	0.17	-3.13
2047	19.85	13.38	-6.47	----	3.29	0.17	-3.12
2048	19.84	13.39	-6.45	----	3.29	0.17	-3.12
2049	19.83	13.39	-6.44	----	3.29	0.17	-3.12
2050	19.83	13.39	-6.44	----	3.29	0.17	-3.12
2051	19.84	13.39	-6.45	----	3.29	0.17	-3.12
2052	19.87	13.39	-6.48	----	3.30	0.17	-3.13
2053	19.91	13.40	-6.51	----	3.30	0.17	-3.13
2054	19.95	13.40	-6.55	----	3.31	0.17	-3.14
2055	20.01	13.40	-6.60	----	3.32	0.17	-3.15
2056	20.07	13.41	-6.66	----	3.33	0.17	-3.16
2057	20.13	13.41	-6.72	----	3.34	0.17	-3.17
2058	20.20	13.42	-6.78	----	3.35	0.17	-3.18
2059	20.26	13.42	-6.84	----	3.36	0.17	-3.19
2060	20.33	13.43	-6.90	----	3.37	0.17	-3.20
2061	20.39	13.43	-6.96	----	3.38	0.18	-3.21
2062	20.45	13.44	-7.02	----	3.39	0.18	-3.22
2063	20.51	13.44	-7.08	----	3.41	0.18	-3.23
2064	20.58	13.44	-7.13	----	3.42	0.18	-3.24
2065	20.64	13.45	-7.20	----	3.43	0.18	-3.25
2066	20.71	13.45	-7.26	----	3.44	0.18	-3.26
2067	20.78	13.46	-7.32	----	3.45	0.18	-3.27
2068	20.85	13.46	-7.39	----	3.46	0.18	-3.28
2069	20.92	13.47	-7.45	----	3.47	0.18	-3.29
2070	20.99	13.47	-7.52	----	3.49	0.18	-3.30
2071	21.05	13.47	-7.57	----	3.50	0.18	-3.31
2072	21.10	13.48	-7.62	----	3.50	0.18	-3.32
2073	21.15	13.48	-7.67	----	3.51	0.18	-3.33
2074	21.18	13.48	-7.70	----	3.52	0.18	-3.33
2075	21.21	13.49	-7.72	----	3.52	0.18	-3.34
2076	21.22	13.49	-7.74	----	3.53	0.18	-3.34
2077	21.23	13.49	-7.74	----	3.53	0.18	-3.34
2078	21.23	13.49	-7.75	----	3.53	0.18	-3.34
2079	21.24	13.49	-7.75	----	3.53	0.18	-3.34
2080	21.24	13.49	-7.75	----	3.53	0.18	-3.34
2081	21.25	13.49	-7.76	----	3.53	0.18	-3.35
2082	21.26	13.49	-7.77	----	3.53	0.18	-3.35
2083	21.28	13.49	-7.79	----	3.54	0.19	-3.35
2084	21.32	13.49	-7.83	----	3.54	0.19	-3.36
2085	21.36	13.49	-7.86	----	3.55	0.19	-3.36
2086	21.40	13.50	-7.91	----	3.56	0.19	-3.37
2087	21.45	13.50	-7.95	----	3.57	0.19	-3.38
2088	21.50	13.50	-8.00	----	3.57	0.19	-3.39
2089	21.55	13.51	-8.05	----	3.58	0.19	-3.40
2090	21.61	13.51	-8.10	----	3.59	0.19	-3.40

				Summarized Estimates

	Proposal				Change from Present Law
Years	Cost rate	Income rate	Actuarial balance	Year of reserve depletion¹	Cost rate	Income rate	Actuarial balance

Based on Intermediate Assumptions of the 2015 Trustees Report.
2015-2089	19.79%	14.02%	-5.77%	2025	3.25%	0.16%	-3.08%

¹ Under present law, the year of Trust Fund reserve depletion is 2034.


	Privacy Policy \| Website Policies & Other Important Information \| Site Map Last reviewed or modified September 1, 2015

Detailed Single Year Tables

Description of Proposed Provision: Increase benefits by 20 percent for all beneficiaries as of the beginning of 2016 and for those newly eligible for benefits after the beginning of 2016.

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates

Description of Proposed Provision:
Increase benefits by 20 percent for all beneficiaries as of the beginning of 2016 and for those newly eligible for benefits after the beginning of 2016.