Detailed Single Year Tables
Description of Proposed Provision:
B1.4: Progressive price indexing (50th percentile) of PIA factors beginning with individuals newly eligible for OASDI benefits in 2026: Create a new bend point at the 50th percentile of the AIME distribution of newly retired workers. Maintain current-law benefits for earners at the 50th percentile and below. Reduce the 32 and 15 percent factors above the 50th 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 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 |
|||
| 2019 | 13.91 | 12.85 | -1.06 | 273 | 0.00 | 0.00 | 0.00 | ||
| 2020 | 13.94 | 12.87 | -1.07 | 260 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.09 | 12.90 | -1.19 | 245 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.23 | 12.92 | -1.31 | 229 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.40 | 12.94 | -1.46 | 213 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.59 | 12.97 | -1.62 | 197 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 14.79 | 12.99 | -1.80 | 180 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 14.99 | 13.11 | -1.88 | 163 | -0.00 | -0.00 | 0.00 | ||
| 2027 | 15.19 | 13.13 | -2.06 | 147 | -0.00 | -0.00 | 0.00 | ||
| 2028 | 15.43 | 13.17 | -2.25 | 130 | -0.00 | -0.00 | 0.00 | ||
| 2029 | 15.62 | 13.19 | -2.43 | 114 | -0.01 | -0.00 | 0.01 | ||
| 2030 | 15.79 | 13.20 | -2.59 | 97 | -0.02 | -0.00 | 0.01 | ||
| 2031 | 15.94 | 13.22 | -2.73 | 81 | -0.02 | -0.00 | 0.02 | ||
| 2032 | 16.07 | 13.23 | -2.85 | 64 | -0.04 | -0.00 | 0.04 | ||
| 2033 | 16.18 | 13.23 | -2.94 | 46 | -0.05 | -0.00 | 0.05 | ||
| 2034 | 16.25 | 13.24 | -3.01 | 29 | -0.07 | -0.00 | 0.07 | ||
| 2035 | 16.30 | 13.25 | -3.05 | 11 | -0.10 | -0.00 | 0.09 | ||
| 2036 | 16.33 | 13.25 | -3.08 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2037 | 16.36 | 13.25 | -3.10 | ---- | -0.16 | -0.01 | 0.15 | ||
| 2038 | 16.37 | 13.26 | -3.11 | ---- | -0.20 | -0.01 | 0.19 | ||
| 2039 | 16.37 | 13.26 | -3.11 | ---- | -0.24 | -0.01 | 0.22 | ||
| 2040 | 16.34 | 13.26 | -3.08 | ---- | -0.28 | -0.01 | 0.26 | ||
| 2041 | 16.29 | 13.26 | -3.03 | ---- | -0.32 | -0.02 | 0.30 | ||
| 2042 | 16.22 | 13.25 | -2.97 | ---- | -0.37 | -0.02 | 0.35 | ||
| 2043 | 16.14 | 13.25 | -2.89 | ---- | -0.42 | -0.02 | 0.39 | ||
| 2044 | 16.06 | 13.25 | -2.81 | ---- | -0.47 | -0.03 | 0.44 | ||
| 2045 | 15.97 | 13.24 | -2.73 | ---- | -0.52 | -0.03 | 0.49 | ||
| 2046 | 15.88 | 13.24 | -2.64 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2047 | 15.80 | 13.23 | -2.56 | ---- | -0.63 | -0.03 | 0.59 | ||
| 2048 | 15.72 | 13.23 | -2.49 | ---- | -0.68 | -0.04 | 0.65 | ||
| 2049 | 15.64 | 13.23 | -2.41 | ---- | -0.74 | -0.04 | 0.70 | ||
| 2050 | 15.56 | 13.22 | -2.34 | ---- | -0.80 | -0.04 | 0.76 | ||
| 2051 | 15.50 | 13.22 | -2.27 | ---- | -0.87 | -0.05 | 0.82 | ||
| 2052 | 15.44 | 13.22 | -2.22 | ---- | -0.93 | -0.05 | 0.88 | ||
| 2053 | 15.38 | 13.22 | -2.16 | ---- | -0.99 | -0.06 | 0.94 | ||
| 2054 | 15.33 | 13.22 | -2.11 | ---- | -1.06 | -0.06 | 1.00 | ||
| 2055 | 15.29 | 13.21 | -2.07 | ---- | -1.12 | -0.06 | 1.06 | ||
| 2056 | 15.25 | 13.21 | -2.04 | ---- | -1.19 | -0.07 | 1.12 | ||
| 2057 | 15.22 | 13.21 | -2.01 | ---- | -1.26 | -0.07 | 1.18 | ||
| 2058 | 15.20 | 13.21 | -1.99 | ---- | -1.32 | -0.08 | 1.25 | ||
| 2059 | 15.18 | 13.21 | -1.97 | ---- | -1.39 | -0.08 | 1.31 | ||
| 2060 | 15.17 | 13.21 | -1.96 | ---- | -1.46 | -0.08 | 1.38 | ||
| 2061 | 15.15 | 13.21 | -1.94 | ---- | -1.53 | -0.09 | 1.44 | ||
| 2062 | 15.14 | 13.21 | -1.93 | ---- | -1.59 | -0.09 | 1.50 | ||
| 2063 | 15.13 | 13.21 | -1.92 | ---- | -1.66 | -0.10 | 1.56 | ||
| 2064 | 15.12 | 13.21 | -1.90 | ---- | -1.72 | -0.10 | 1.62 | ||
| 2065 | 15.11 | 13.21 | -1.89 | ---- | -1.79 | -0.10 | 1.68 | ||
| 2066 | 15.10 | 13.21 | -1.89 | ---- | -1.85 | -0.11 | 1.75 | ||
| 2067 | 15.10 | 13.21 | -1.88 | ---- | -1.92 | -0.11 | 1.81 | ||
| 2068 | 15.09 | 13.21 | -1.88 | ---- | -1.98 | -0.12 | 1.87 | ||
| 2069 | 15.09 | 13.22 | -1.87 | ---- | -2.05 | -0.12 | 1.93 | ||
| 2070 | 15.08 | 13.22 | -1.87 | ---- | -2.11 | -0.12 | 1.99 | ||
| 2071 | 15.08 | 13.22 | -1.86 | ---- | -2.17 | -0.13 | 2.05 | ||
| 2072 | 15.07 | 13.22 | -1.85 | ---- | -2.23 | -0.13 | 2.10 | ||
| 2073 | 15.05 | 13.22 | -1.84 | ---- | -2.29 | -0.13 | 2.16 | ||
| 2074 | 15.04 | 13.22 | -1.82 | ---- | -2.35 | -0.14 | 2.22 | ||
| 2075 | 15.02 | 13.22 | -1.81 | ---- | -2.41 | -0.14 | 2.27 | ||
| 2076 | 14.99 | 13.21 | -1.78 | ---- | -2.46 | -0.14 | 2.32 | ||
| 2077 | 14.96 | 13.21 | -1.75 | ---- | -2.51 | -0.15 | 2.37 | ||
| 2078 | 14.92 | 13.21 | -1.71 | ---- | -2.56 | -0.15 | 2.41 | ||
| 2079 | 14.87 | 13.21 | -1.67 | ---- | -2.60 | -0.15 | 2.45 | ||
| 2080 | 14.82 | 13.21 | -1.62 | ---- | -2.64 | -0.16 | 2.49 | ||
| 2081 | 14.77 | 13.20 | -1.57 | ---- | -2.67 | -0.16 | 2.52 | ||
| 2082 | 14.72 | 13.20 | -1.52 | ---- | -2.71 | -0.16 | 2.55 | ||
| 2083 | 14.67 | 13.20 | -1.47 | ---- | -2.74 | -0.16 | 2.57 | ||
| 2084 | 14.62 | 13.19 | -1.42 | ---- | -2.76 | -0.16 | 2.60 | ||
| 2085 | 14.57 | 13.19 | -1.38 | ---- | -2.79 | -0.16 | 2.62 | ||
| 2086 | 14.53 | 13.19 | -1.34 | ---- | -2.81 | -0.17 | 2.64 | ||
| 2087 | 14.50 | 13.19 | -1.31 | ---- | -2.83 | -0.17 | 2.67 | ||
| 2088 | 14.47 | 13.18 | -1.29 | ---- | -2.85 | -0.17 | 2.69 | ||
| 2089 | 14.46 | 13.18 | -1.28 | ---- | -2.88 | -0.17 | 2.71 | ||
| 2090 | 14.46 | 13.18 | -1.28 | ---- | -2.90 | -0.17 | 2.73 | ||
| 2091 | 14.47 | 13.18 | -1.29 | ---- | -2.92 | -0.17 | 2.75 | ||
| 2092 | 14.49 | 13.18 | -1.30 | ---- | -2.94 | -0.17 | 2.77 | ||
| 2093 | 14.51 | 13.19 | -1.32 | ---- | -2.96 | -0.17 | 2.79 | ||
| 2094 | 14.54 | 13.19 | -1.35 | ---- | -2.98 | -0.18 | 2.81 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2019-2093 | 15.43% | 13.75% | -1.69% | 2035 | -1.16% | -0.07% | 1.10% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2019 Trustees Report.