Proposed Provision: B3.13. For retired worker beneficiaries newly eligible in 2023 (excluding disabled workers), add a new bend point at the wage-indexed equivalent of the 50th percentile of the AIME distribution minus $100 (for 2015 eligibility) and change the PIA factors to 95/32/15/5. Also move the current-law first bend point from the wage-indexed equivalent of $826 in 2015 to $1,050 in 2015. Phase this provision in over 10 years (2023-2032). The phase-in would work on a weighted-average basis: 90% of CL formula + 10% of proposal formula for 2023, 80% of CL formula + 20% of proposal formula for 2024, and so on.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Present Law |
Provision |
| 2016 | 303 | 303 |
| 2017 | 293 | 293 |
| 2018 | 277 | 277 |
| 2019 | 262 | 262 |
| 2020 | 246 | 246 |
| 2021 | 231 | 231 |
| 2022 | 216 | 216 |
| 2023 | 200 | 200 |
| 2024 | 183 | 183 |
| 2025 | 165 | 165 |
| 2026 | 149 | 149 |
| 2027 | 132 | 132 |
| 2028 | 115 | 115 |
| 2029 | 98 | 98 |
| 2030 | 81 | 81 |
| 2031 | 64 | 63 |
| 2032 | 46 | 45 |
| 2033 | 27 | 27 |
| 2034 | 8 | 8 |
| 2035 | -11 | -12 |
| 2036 | -30 | -31 |
| 2037 | -50 | -51 |
| 2038 | -71 | -71 |
| 2039 | -91 | -92 |
| 2040 | -112 | -113 |
| 2041 | -133 | -134 |
| 2042 | -154 | -155 |
| 2043 | -176 | -176 |
| 2044 | -197 | -198 |
| 2045 | -218 | -219 |
| 2046 | -240 | -240 |
| 2047 | -262 | -262 |
| 2048 | -283 | -283 |
| 2049 | -305 | -305 |
| 2050 | -327 | -326 |
| 2051 | -349 | -348 |
| 2052 | -371 | -370 |
| 2053 | -393 | -391 |
| 2054 | -415 | -413 |
| 2055 | -437 | -435 |
| 2056 | -460 | -457 |
| 2057 | -482 | -480 |
| 2058 | -506 | -503 |
| 2059 | -529 | -526 |
| 2060 | -553 | -550 |
| 2061 | -578 | -574 |
| 2062 | -603 | -598 |
| 2063 | -628 | -623 |
| 2064 | -654 | -649 |
| 2065 | -680 | -675 |
| 2066 | -706 | -701 |
| 2067 | -733 | -727 |
| 2068 | -760 | -754 |
| 2069 | -788 | -782 |
| 2070 | -816 | -809 |
| 2071 | -845 | -838 |
| 2072 | -874 | -867 |
| 2073 | -905 | -897 |
| 2074 | -935 | -927 |
| 2075 | -967 | -959 |
| 2076 | -1000 | -991 |
| 2077 | -1033 | -1024 |
| 2078 | -1068 | -1058 |
| 2079 | -1102 | -1092 |
| 2080 | -1138 | -1127 |
| 2081 | -1173 | -1162 |
| 2082 | -1208 | -1197 |
| 2083 | -1243 | -1231 |
| 2084 | -1279 | -1266 |
| 2085 | -1314 | -1301 |
| 2086 | -1349 | -1335 |
| 2087 | -1384 | -1370 |
| 2088 | -1419 | -1405 |
| 2089 | -1455 | -1440 |
| 2090 | -1491 | -1476 |
| 2091 | -1528 | -1512 |
back