Description of Proposed Provision:
B7.11: Beginning in January 2021, eliminate the retirement earnings test for all beneficiaries under normal retirement age, including retired workers, aged spouses, aged widow(er)s, young spouses with a child in care, young surviving spouses with a child in care, and children.

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
202114.5512.93-1.62
235
0.280.01-0.26
202214.7012.96-1.74
217
0.260.01-0.25
202314.8712.98-1.89
199
0.250.01-0.24
202415.0413.01-2.04
181
0.240.01-0.23
202515.2113.02-2.19
162
0.230.01-0.22
202615.3813.15-2.23
144
0.220.01-0.21
202715.5713.17-2.41
127
0.210.01-0.20
202815.7713.18-2.59
110
0.190.01-0.18
202915.9613.20-2.76
92
0.160.01-0.15
203016.1213.21-2.91
75
0.140.01-0.13
203116.2813.22-3.05
57
0.120.01-0.11
203216.4113.23-3.18
38
0.100.01-0.09
203316.5313.24-3.29
20
0.080.01-0.08
203416.6313.25-3.38
0
0.070.01-0.06
203516.7013.26-3.44
----
0.050.00-0.05
203616.7613.26-3.49
----
0.030.00-0.03
203716.8013.27-3.53
----
0.010.00-0.01
203816.8213.27-3.55
----
-0.000.000.01
203916.8113.27-3.54
----
-0.020.000.02
204016.8013.27-3.53
----
-0.03-0.000.03
204116.7713.27-3.50
----
-0.04-0.000.03
204216.7413.27-3.46
----
-0.04-0.000.04
204316.6913.27-3.42
----
-0.04-0.000.04
204416.6513.27-3.38
----
-0.05-0.000.05
204516.6113.27-3.34
----
-0.05-0.000.05
204616.5713.27-3.30
----
-0.06-0.000.06
204716.5413.27-3.27
----
-0.06-0.000.06
204816.5113.26-3.24
----
-0.07-0.000.07
204916.4813.26-3.22
----
-0.08-0.000.07
205016.4613.26-3.20
----
-0.08-0.000.08
205116.4513.26-3.19
----
-0.08-0.000.08
205216.4513.27-3.19
----
-0.08-0.000.08
205316.4613.27-3.19
----
-0.08-0.000.08
205416.4813.27-3.21
----
-0.08-0.000.08
205516.5113.27-3.24
----
-0.08-0.000.08
205616.5413.28-3.26
----
-0.08-0.000.08
205716.5713.28-3.30
----
-0.09-0.000.09
205816.6213.28-3.33
----
-0.10-0.000.09
205916.6613.29-3.37
----
-0.10-0.000.10
206016.7013.29-3.41
----
-0.11-0.000.10
206116.7513.29-3.45
----
-0.11-0.010.10
206216.8013.30-3.50
----
-0.11-0.010.11
206316.8513.30-3.55
----
-0.11-0.010.11
206416.9013.31-3.59
----
-0.11-0.010.11
206516.9513.31-3.64
----
-0.12-0.010.11
206617.0113.31-3.70
----
-0.12-0.010.11
206717.0613.32-3.75
----
-0.12-0.010.11
206817.1213.32-3.80
----
-0.12-0.010.11
206917.1813.33-3.86
----
-0.12-0.010.11
207017.2413.33-3.92
----
-0.12-0.010.11
207117.3013.33-3.97
----
-0.12-0.010.11
207217.3513.34-4.01
----
-0.12-0.010.12
207317.3913.34-4.05
----
-0.13-0.010.12
207417.4213.34-4.08
----
-0.13-0.010.13
207517.4513.35-4.10
----
-0.14-0.010.13
207617.4713.35-4.12
----
-0.14-0.010.14
207717.4813.35-4.13
----
-0.15-0.010.14
207817.4813.35-4.13
----
-0.15-0.010.14
207917.4713.35-4.12
----
-0.15-0.010.14
208017.4513.35-4.11
----
-0.15-0.010.14
208117.4413.35-4.09
----
-0.15-0.010.14
208217.4213.35-4.07
----
-0.15-0.010.14
208317.4013.34-4.06
----
-0.15-0.010.14
208417.3913.34-4.05
----
-0.15-0.010.14
208517.3913.34-4.04
----
-0.14-0.010.14
208617.3913.34-4.04
----
-0.14-0.010.13
208717.4013.34-4.05
----
-0.14-0.010.13
208817.4113.34-4.07
----
-0.13-0.010.13
208917.4313.35-4.09
----
-0.13-0.010.13
209017.4713.35-4.12
----
-0.13-0.010.13
209117.5013.35-4.15
----
-0.13-0.010.13
209217.5413.35-4.19
----
-0.13-0.010.13
209317.5913.36-4.23
----
-0.14-0.010.13


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 16.66% 13.84% -2.82%
2034
-0.02% -0.00% 0.02%

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