Detailed Single Year Tables

Description of Proposed Provision:
B1.5: Progressive price indexing (60th percentile) of PIA factors beginning with individuals newly eligible for OASDI benefits in 2023: Create a new bend point at the 60th percentile of the AIME distribution of newly retired workers. Maintain current-law benefits for earners at the 60th percentile and below. Reduce the 32 and 15 percent factors above the 60th percentile such that the initial benefit for a worker with AIME equal to the taxable maximum grows by inflation rather than the growth in the SSA average wage index.

			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
2016	14.05	12.94	-1.10	303	0.00	0.00	0.00
2017	13.72	12.92	-0.80	293	0.00	0.00	0.00
2018	13.86	12.96	-0.90	277	0.00	0.00	0.00
2019	13.99	12.97	-1.02	262	0.00	0.00	0.00
2020	14.13	12.98	-1.15	246	0.00	0.00	0.00
2021	14.27	13.00	-1.27	231	0.00	0.00	0.00
2022	14.49	13.03	-1.46	216	0.00	0.00	0.00
2023	14.76	13.06	-1.70	200	0.00	0.00	0.00
2024	15.02	13.09	-1.93	183	0.00	0.00	0.00
2025	15.28	13.11	-2.17	165	0.00	0.00	0.00
2026	15.46	13.13	-2.34	149	-0.01	0.00	0.01
2027	15.63	13.14	-2.49	132	-0.01	0.00	0.01
2028	15.79	13.16	-2.64	115	-0.02	0.00	0.02
2029	15.93	13.17	-2.77	98	-0.03	0.00	0.03
2030	16.06	13.18	-2.88	82	-0.05	0.00	0.04
2031	16.16	13.19	-2.97	64	-0.06	0.00	0.06
2032	16.25	13.20	-3.05	47	-0.08	0.00	0.08
2033	16.30	13.20	-3.10	29	-0.10	-0.01	0.10
2034	16.34	13.21	-3.13	11	-0.13	-0.01	0.12
2035	16.34	13.21	-3.14	----	-0.15	-0.01	0.14
2036	16.37	13.21	-3.16	----	-0.18	-0.01	0.17
2037	16.39	13.22	-3.17	----	-0.21	-0.01	0.20
2038	16.37	13.22	-3.15	----	-0.24	-0.01	0.23
2039	16.34	13.22	-3.12	----	-0.27	-0.01	0.26
2040	16.28	13.22	-3.07	----	-0.31	-0.02	0.29
2041	16.22	13.21	-3.00	----	-0.34	-0.02	0.33
2042	16.15	13.21	-2.94	----	-0.38	-0.02	0.36
2043	16.08	13.21	-2.87	----	-0.42	-0.02	0.40
2044	16.01	13.21	-2.81	----	-0.46	-0.02	0.43
2045	15.95	13.20	-2.75	----	-0.50	-0.03	0.47
2046	15.89	13.20	-2.69	----	-0.54	-0.03	0.51
2047	15.82	13.20	-2.62	----	-0.58	-0.03	0.55
2048	15.76	13.20	-2.57	----	-0.62	-0.03	0.59
2049	15.70	13.20	-2.51	----	-0.66	-0.04	0.63
2050	15.65	13.19	-2.46	----	-0.71	-0.04	0.67
2051	15.61	13.19	-2.41	----	-0.75	-0.04	0.71
2052	15.57	13.19	-2.38	----	-0.80	-0.04	0.76
2053	15.55	13.19	-2.36	----	-0.85	-0.05	0.80
2054	15.53	13.19	-2.34	----	-0.89	-0.05	0.84
2055	15.52	13.19	-2.33	----	-0.94	-0.05	0.89
2056	15.52	13.19	-2.32	----	-0.99	-0.05	0.94
2057	15.52	13.19	-2.32	----	-1.04	-0.06	0.98
2058	15.52	13.19	-2.32	----	-1.09	-0.06	1.03
2059	15.52	13.20	-2.33	----	-1.14	-0.06	1.07
2060	15.53	13.20	-2.33	----	-1.18	-0.07	1.12
2061	15.53	13.20	-2.33	----	-1.23	-0.07	1.16
2062	15.54	13.20	-2.34	----	-1.27	-0.07	1.20
2063	15.55	13.20	-2.35	----	-1.31	-0.07	1.24
2064	15.56	13.20	-2.35	----	-1.35	-0.08	1.27
2065	15.57	13.20	-2.37	----	-1.39	-0.08	1.31
2066	15.58	13.20	-2.38	----	-1.42	-0.08	1.34
2067	15.60	13.21	-2.40	----	-1.46	-0.08	1.38
2068	15.62	13.21	-2.42	----	-1.49	-0.08	1.41
2069	15.65	13.21	-2.44	----	-1.52	-0.08	1.43
2070	15.67	13.21	-2.46	----	-1.55	-0.09	1.46
2071	15.69	13.21	-2.48	----	-1.57	-0.09	1.49
2072	15.71	13.21	-2.49	----	-1.60	-0.09	1.51
2073	15.72	13.21	-2.51	----	-1.62	-0.09	1.53
2074	15.73	13.22	-2.51	----	-1.64	-0.09	1.55
2075	15.73	13.22	-2.52	----	-1.66	-0.09	1.56
2076	15.73	13.22	-2.52	----	-1.67	-0.09	1.58
2077	15.72	13.22	-2.51	----	-1.69	-0.09	1.59
2078	15.71	13.22	-2.50	----	-1.70	-0.10	1.60
2079	15.70	13.22	-2.48	----	-1.71	-0.10	1.61
2080	15.69	13.22	-2.47	----	-1.71	-0.10	1.62
2081	15.68	13.21	-2.46	----	-1.72	-0.10	1.62
2082	15.68	13.21	-2.46	----	-1.73	-0.10	1.63
2083	15.68	13.21	-2.47	----	-1.74	-0.10	1.64
2084	15.70	13.22	-2.48	----	-1.74	-0.10	1.65
2085	15.72	13.22	-2.50	----	-1.75	-0.10	1.65
2086	15.75	13.22	-2.53	----	-1.76	-0.10	1.66
2087	15.78	13.22	-2.56	----	-1.77	-0.10	1.67
2088	15.81	13.22	-2.59	----	-1.77	-0.10	1.67
2089	15.85	13.23	-2.63	----	-1.78	-0.10	1.68
2090	15.89	13.23	-2.66	----	-1.79	-0.10	1.68
2091	15.93	13.23	-2.70	----	-1.79	-0.10	1.69

				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 2016 Trustees Report.
2016-2090	15.75%	13.80%	-1.94%	2034	-0.76%	-0.04%	0.71%

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 August 30, 2016

Detailed Single Year Tables

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates