Proposed Provision: B4.3. For the OASI and DI computation of the PIA, gradually reduce the maximum number of drop-out years from 5 to 0, phased in over the years 2027-2035.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Current Law |
Provision |
| 2025 | 169 | 169 |
| 2026 | 149 | 149 |
| 2027 | 131 | 131 |
| 2028 | 113 | 113 |
| 2029 | 95 | 95 |
| 2030 | 78 | 78 |
| 2031 | 60 | 61 |
| 2032 | 43 | 43 |
| 2033 | 26 | 26 |
| 2034 | 9 | 9 |
| 2035 | -9 | -8 |
| 2036 | -27 | -25 |
| 2037 | -45 | -43 |
| 2038 | -63 | -61 |
| 2039 | -83 | -79 |
| 2040 | -102 | -98 |
| 2041 | -122 | -117 |
| 2042 | -143 | -136 |
| 2043 | -164 | -156 |
| 2044 | -185 | -176 |
| 2045 | -206 | -196 |
| 2046 | -228 | -216 |
| 2047 | -250 | -236 |
| 2048 | -272 | -256 |
| 2049 | -295 | -277 |
| 2050 | -317 | -297 |
| 2051 | -340 | -318 |
| 2052 | -363 | -338 |
| 2053 | -386 | -359 |
| 2054 | -409 | -380 |
| 2055 | -433 | -401 |
| 2056 | -457 | -422 |
| 2057 | -481 | -443 |
| 2058 | -505 | -464 |
| 2059 | -530 | -486 |
| 2060 | -556 | -509 |
| 2061 | -582 | -532 |
| 2062 | -609 | -555 |
| 2063 | -636 | -579 |
| 2064 | -664 | -603 |
| 2065 | -692 | -628 |
| 2066 | -721 | -653 |
| 2067 | -750 | -678 |
| 2068 | -780 | -704 |
| 2069 | -810 | -730 |
| 2070 | -840 | -756 |
| 2071 | -871 | -783 |
| 2072 | -903 | -811 |
| 2073 | -935 | -839 |
| 2074 | -967 | -867 |
| 2075 | -1000 | -896 |
| 2076 | -1035 | -926 |
| 2077 | -1070 | -957 |
| 2078 | -1106 | -989 |
| 2079 | -1142 | -1021 |
| 2080 | -1180 | -1054 |
| 2081 | -1219 | -1088 |
| 2082 | -1258 | -1123 |
| 2083 | -1298 | -1158 |
| 2084 | -1338 | -1194 |
| 2085 | -1380 | -1231 |
| 2086 | -1423 | -1268 |
| 2087 | -1466 | -1306 |
| 2088 | -1510 | -1345 |
| 2089 | -1554 | -1384 |
| 2090 | -1599 | -1423 |
| 2091 | -1643 | -1462 |
| 2092 | -1687 | -1500 |
| 2093 | -1731 | -1538 |
| 2094 | -1774 | -1576 |
| 2095 | -1816 | -1613 |
| 2096 | -1858 | -1650 |
| 2097 | -1900 | -1686 |
| 2098 | -1941 | -1722 |
| 2099 | -1982 | -1757 |
| 2100 | -2022 | -1792 |
back