Detailed Single Year Tables
Description of Proposed Provision:
B3.16: For retired worker and disabled worker beneficiaries becoming initially eligible in January 2028 or later, phase in a new benefit formula (from 2028 to 2037). Replace the existing two primary insurance amount (PIA) bend points with three new bend points as follows: (1) 25% AWI/12 from 2 years prior to initial eligibility; (2) 100% AWI/12 from 2 years prior to initial eligibility; and (3) 125% AWI/12 from 2 years prior to initial eligibility. The new PIA factors are 95%, 27.5%, 5% and 2%. During the phase in, those becoming newly eligible for benefits will receive an increasing portion of their benefits based on the new formula, reaching 100% of the new formula in 2037.
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 |
|||
| 2021 | 14.11 | 12.31 | -1.81 | 253 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.30 | 12.93 | -1.38 | 231 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.43 | 12.91 | -1.52 | 214 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.64 | 12.94 | -1.69 | 196 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 14.86 | 12.96 | -1.90 | 178 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 15.10 | 13.08 | -2.03 | 159 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.36 | 13.10 | -2.26 | 141 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.62 | 13.14 | -2.49 | 122 | -0.00 | -0.00 | 0.00 | ||
| 2029 | 15.87 | 13.17 | -2.70 | 104 | -0.00 | -0.00 | 0.00 | ||
| 2030 | 16.10 | 13.19 | -2.91 | 85 | -0.00 | -0.00 | 0.00 | ||
| 2031 | 16.28 | 13.21 | -3.07 | 66 | -0.01 | -0.00 | 0.01 | ||
| 2032 | 16.42 | 13.22 | -3.20 | 47 | -0.02 | -0.00 | 0.02 | ||
| 2033 | 16.53 | 13.23 | -3.30 | 27 | -0.03 | -0.00 | 0.03 | ||
| 2034 | 16.61 | 13.23 | -3.38 | 8 | -0.05 | -0.00 | 0.04 | ||
| 2035 | 16.67 | 13.24 | -3.43 | ---- | -0.07 | -0.00 | 0.07 | ||
| 2036 | 16.70 | 13.25 | -3.45 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2037 | 16.72 | 13.25 | -3.47 | ---- | -0.14 | -0.01 | 0.13 | ||
| 2038 | 16.72 | 13.25 | -3.47 | ---- | -0.19 | -0.01 | 0.18 | ||
| 2039 | 16.71 | 13.25 | -3.45 | ---- | -0.25 | -0.01 | 0.23 | ||
| 2040 | 16.67 | 13.25 | -3.42 | ---- | -0.31 | -0.02 | 0.29 | ||
| 2041 | 16.64 | 13.25 | -3.39 | ---- | -0.38 | -0.02 | 0.35 | ||
| 2042 | 16.59 | 13.25 | -3.34 | ---- | -0.45 | -0.02 | 0.42 | ||
| 2043 | 16.52 | 13.25 | -3.27 | ---- | -0.52 | -0.03 | 0.49 | ||
| 2044 | 16.45 | 13.24 | -3.20 | ---- | -0.60 | -0.03 | 0.56 | ||
| 2045 | 16.37 | 13.24 | -3.13 | ---- | -0.67 | -0.04 | 0.64 | ||
| 2046 | 16.31 | 13.24 | -3.07 | ---- | -0.75 | -0.04 | 0.71 | ||
| 2047 | 16.25 | 13.24 | -3.01 | ---- | -0.83 | -0.05 | 0.78 | ||
| 2048 | 16.20 | 13.23 | -2.96 | ---- | -0.90 | -0.05 | 0.85 | ||
| 2049 | 16.14 | 13.23 | -2.91 | ---- | -0.97 | -0.06 | 0.92 | ||
| 2050 | 16.10 | 13.23 | -2.86 | ---- | -1.04 | -0.06 | 0.98 | ||
| 2051 | 16.05 | 13.23 | -2.82 | ---- | -1.11 | -0.06 | 1.05 | ||
| 2052 | 16.01 | 13.23 | -2.79 | ---- | -1.17 | -0.07 | 1.11 | ||
| 2053 | 15.98 | 13.23 | -2.76 | ---- | -1.24 | -0.07 | 1.17 | ||
| 2054 | 15.96 | 13.23 | -2.73 | ---- | -1.30 | -0.07 | 1.22 | ||
| 2055 | 15.94 | 13.23 | -2.71 | ---- | -1.35 | -0.08 | 1.27 | ||
| 2056 | 15.93 | 13.23 | -2.70 | ---- | -1.40 | -0.08 | 1.32 | ||
| 2057 | 15.93 | 13.23 | -2.70 | ---- | -1.45 | -0.08 | 1.37 | ||
| 2058 | 15.94 | 13.23 | -2.70 | ---- | -1.50 | -0.09 | 1.41 | ||
| 2059 | 15.95 | 13.23 | -2.71 | ---- | -1.54 | -0.09 | 1.45 | ||
| 2060 | 15.96 | 13.24 | -2.73 | ---- | -1.58 | -0.09 | 1.49 | ||
| 2061 | 15.98 | 13.24 | -2.74 | ---- | -1.62 | -0.09 | 1.53 | ||
| 2062 | 16.00 | 13.24 | -2.76 | ---- | -1.65 | -0.10 | 1.56 | ||
| 2063 | 16.02 | 13.24 | -2.78 | ---- | -1.68 | -0.10 | 1.58 | ||
| 2064 | 16.04 | 13.24 | -2.80 | ---- | -1.71 | -0.10 | 1.61 | ||
| 2065 | 16.07 | 13.25 | -2.82 | ---- | -1.73 | -0.10 | 1.63 | ||
| 2066 | 16.10 | 13.25 | -2.85 | ---- | -1.75 | -0.10 | 1.65 | ||
| 2067 | 16.13 | 13.25 | -2.88 | ---- | -1.77 | -0.10 | 1.67 | ||
| 2068 | 16.17 | 13.26 | -2.92 | ---- | -1.79 | -0.11 | 1.68 | ||
| 2069 | 16.21 | 13.26 | -2.95 | ---- | -1.80 | -0.11 | 1.69 | ||
| 2070 | 16.26 | 13.26 | -2.99 | ---- | -1.81 | -0.11 | 1.71 | ||
| 2071 | 16.30 | 13.27 | -3.03 | ---- | -1.82 | -0.11 | 1.72 | ||
| 2072 | 16.34 | 13.27 | -3.07 | ---- | -1.83 | -0.11 | 1.72 | ||
| 2073 | 16.38 | 13.27 | -3.11 | ---- | -1.84 | -0.11 | 1.73 | ||
| 2074 | 16.42 | 13.28 | -3.15 | ---- | -1.85 | -0.11 | 1.74 | ||
| 2075 | 16.46 | 13.28 | -3.18 | ---- | -1.86 | -0.11 | 1.75 | ||
| 2076 | 16.48 | 13.28 | -3.20 | ---- | -1.87 | -0.11 | 1.75 | ||
| 2077 | 16.50 | 13.28 | -3.22 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2078 | 16.50 | 13.28 | -3.22 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2079 | 16.50 | 13.28 | -3.21 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2080 | 16.48 | 13.28 | -3.20 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2081 | 16.46 | 13.28 | -3.17 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2082 | 16.42 | 13.28 | -3.14 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2083 | 16.38 | 13.28 | -3.10 | ---- | -1.87 | -0.11 | 1.76 | ||
| 2084 | 16.34 | 13.28 | -3.06 | ---- | -1.86 | -0.11 | 1.75 | ||
| 2085 | 16.28 | 13.27 | -3.01 | ---- | -1.86 | -0.11 | 1.75 | ||
| 2086 | 16.23 | 13.27 | -2.95 | ---- | -1.85 | -0.11 | 1.74 | ||
| 2087 | 16.16 | 13.27 | -2.90 | ---- | -1.84 | -0.11 | 1.73 | ||
| 2088 | 16.10 | 13.26 | -2.84 | ---- | -1.84 | -0.11 | 1.73 | ||
| 2089 | 16.04 | 13.26 | -2.78 | ---- | -1.83 | -0.11 | 1.72 | ||
| 2090 | 15.99 | 13.26 | -2.73 | ---- | -1.82 | -0.11 | 1.72 | ||
| 2091 | 15.95 | 13.25 | -2.69 | ---- | -1.82 | -0.11 | 1.71 | ||
| 2092 | 15.92 | 13.25 | -2.67 | ---- | -1.82 | -0.11 | 1.71 | ||
| 2093 | 15.90 | 13.25 | -2.65 | ---- | -1.81 | -0.11 | 1.71 | ||
| 2094 | 15.89 | 13.25 | -2.64 | ---- | -1.81 | -0.11 | 1.71 | ||
| 2095 | 15.89 | 13.25 | -2.64 | ---- | -1.81 | -0.11 | 1.71 | ||
| 2096 | 15.89 | 13.25 | -2.64 | ---- | -1.81 | -0.11 | 1.71 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2021-2095 | 16.26% | 13.72% | -2.54% | 2034 | -1.06% | -0.06% | 1.00% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2021 Trustees Report.