Description of Proposed Provision:
B6.6: Starting in 2025, provide a uniform PIA increase 23 years after benefit eligibility. Phase in the PIA increase at 0.5 percent per year from the 14th through the 23rd years after eligibility. The full PIA increase is equal to 5 percent of the average retired worker PIA in December of the 12th year after benefit eligibility. A similar additional PIA increase applies 42 years after benefit eligibility (age 104), phased in from the 33rd through the 42nd years after eligibility. For those past the 14th year of eligibility in 2025 (over age 76 for retirees), phase in the PIA enhancement over 10 years starting in 2025. Auxiliary beneficiaries receive benefit enhancement based on the PIA of the governing worker.

Financial Estimates for the OASDI Trust Fund Program

  Proposal   Change from Current Law
  Expressed as a percentage of
current-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
current-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201813.8112.64-1.17
288
0.000.000.00
201913.9512.87-1.08
272
0.000.000.00
202014.1212.89-1.23
256
0.000.000.00
202114.2712.92-1.35
239
0.000.000.00
202214.4412.95-1.49
223
-0.000.000.00
202314.6212.97-1.66
206
0.000.000.00
202414.8012.99-1.81
188
0.000.000.00
202515.0113.01-2.00
171
0.030.00-0.03
202615.2113.14-2.08
153
0.060.00-0.05
202715.4413.16-2.29
136
0.080.00-0.08
202815.6913.18-2.51
119
0.100.01-0.10
202915.9213.19-2.72
101
0.130.01-0.12
203016.1313.21-2.92
83
0.150.01-0.14
203116.3313.22-3.10
65
0.170.01-0.16
203216.5113.24-3.27
47
0.190.01-0.18
203316.6613.25-3.41
27
0.210.01-0.20
203416.7913.26-3.53
8
0.220.01-0.21
203516.8813.27-3.61
----
0.230.01-0.22
203616.9613.27-3.68
----
0.240.01-0.22
203717.0213.28-3.75
----
0.240.01-0.23
203817.0713.28-3.78
----
0.250.01-0.23
203917.0813.29-3.80
----
0.250.01-0.24
204017.0813.29-3.80
----
0.250.01-0.24
204117.0713.29-3.78
----
0.260.01-0.24
204217.0413.29-3.75
----
0.260.01-0.25
204317.0013.29-3.71
----
0.260.01-0.25
204416.9613.28-3.68
----
0.270.02-0.25
204516.9313.28-3.64
----
0.270.02-0.25
204616.9013.28-3.61
----
0.270.02-0.25
204716.8713.28-3.59
----
0.270.02-0.25
204816.8513.28-3.56
----
0.270.02-0.25
204916.8213.28-3.54
----
0.270.02-0.25
205016.8113.28-3.53
----
0.270.02-0.25
205116.8013.28-3.52
----
0.270.02-0.25
205216.8013.28-3.51
----
0.270.02-0.25
205316.8113.29-3.52
----
0.260.02-0.25
205416.8213.29-3.54
----
0.260.02-0.25
205516.8513.29-3.56
----
0.260.02-0.25
205616.8913.29-3.59
----
0.260.01-0.25
205716.9313.30-3.63
----
0.260.01-0.25
205816.9713.30-3.67
----
0.260.01-0.25
205917.0213.31-3.72
----
0.260.02-0.25
206017.0713.31-3.76
----
0.260.02-0.25
206117.1213.31-3.81
----
0.260.02-0.25
206217.1813.32-3.86
----
0.270.02-0.25
206317.2313.32-3.91
----
0.270.02-0.25
206417.2813.33-3.96
----
0.270.02-0.25
206517.3413.33-4.01
----
0.270.02-0.26
206617.4013.33-4.07
----
0.270.02-0.26
206717.4613.34-4.12
----
0.280.02-0.26
206817.5213.34-4.18
----
0.280.02-0.26
206917.5913.35-4.24
----
0.280.02-0.27
207017.6513.35-4.30
----
0.290.02-0.27
207117.7113.36-4.35
----
0.290.02-0.27
207217.7613.36-4.40
----
0.290.02-0.27
207317.8113.36-4.44
----
0.290.02-0.28
207417.8513.37-4.48
----
0.300.02-0.28
207517.8913.37-4.52
----
0.300.02-0.28
207617.9113.37-4.54
----
0.300.02-0.28
207717.9313.37-4.55
----
0.300.02-0.28
207817.9313.37-4.56
----
0.300.02-0.29
207917.9213.37-4.55
----
0.310.02-0.29
208017.9113.37-4.54
----
0.310.02-0.29
208117.9013.37-4.53
----
0.310.02-0.29
208217.8813.37-4.51
----
0.310.02-0.29
208317.8713.37-4.49
----
0.310.02-0.29
208417.8513.37-4.48
----
0.310.02-0.29
208517.8413.37-4.47
----
0.310.02-0.30
208617.8413.37-4.47
----
0.310.02-0.30
208717.8513.37-4.48
----
0.320.02-0.30
208817.8613.37-4.49
----
0.320.02-0.30
208917.8913.37-4.51
----
0.320.02-0.30
209017.9213.37-4.54
----
0.320.02-0.30
209117.9513.38-4.58
----
0.320.02-0.30
209218.0013.38-4.62
----
0.320.02-0.30
209318.0413.38-4.66
----
0.320.02-0.30


Summarized Estimates

  Proposal   Change from Current Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
2018-2092 16.91% 13.86% -3.06%
2034
0.22% 0.01% -0.21%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2018 Trustees Report.