Detailed Single Year Tables
Description of 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 2022-2030.
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 |
|||
| 2020 | 13.92 | 13.00 | -0.92 | 261 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.05 | 12.90 | -1.15 | 248 | 0.00 | 0.00 | 0.00 | ||
| 2022 | 14.25 | 12.93 | -1.32 | 233 | -0.00 | -0.00 | 0.00 | ||
| 2023 | 14.43 | 12.94 | -1.49 | 217 | -0.00 | -0.00 | 0.00 | ||
| 2024 | 14.64 | 12.98 | -1.66 | 200 | -0.01 | -0.00 | 0.01 | ||
| 2025 | 14.86 | 13.00 | -1.87 | 183 | -0.02 | -0.00 | 0.02 | ||
| 2026 | 15.08 | 13.12 | -1.96 | 166 | -0.03 | -0.00 | 0.03 | ||
| 2027 | 15.30 | 13.15 | -2.16 | 149 | -0.04 | -0.00 | 0.04 | ||
| 2028 | 15.52 | 13.19 | -2.33 | 131 | -0.06 | -0.00 | 0.06 | ||
| 2029 | 15.74 | 13.22 | -2.52 | 114 | -0.09 | -0.00 | 0.08 | ||
| 2030 | 15.90 | 13.24 | -2.67 | 96 | -0.12 | -0.01 | 0.11 | ||
| 2031 | 16.03 | 13.25 | -2.79 | 79 | -0.15 | -0.01 | 0.15 | ||
| 2032 | 16.14 | 13.26 | -2.89 | 61 | -0.19 | -0.01 | 0.18 | ||
| 2033 | 16.23 | 13.27 | -2.96 | 44 | -0.23 | -0.01 | 0.22 | ||
| 2034 | 16.29 | 13.27 | -3.01 | 26 | -0.26 | -0.01 | 0.25 | ||
| 2035 | 16.32 | 13.28 | -3.05 | 8 | -0.30 | -0.01 | 0.29 | ||
| 2036 | 16.35 | 13.28 | -3.06 | ---- | -0.34 | -0.02 | 0.32 | ||
| 2037 | 16.36 | 13.29 | -3.08 | ---- | -0.38 | -0.02 | 0.36 | ||
| 2038 | 16.37 | 13.29 | -3.09 | ---- | -0.41 | -0.02 | 0.39 | ||
| 2039 | 16.37 | 13.29 | -3.08 | ---- | -0.44 | -0.02 | 0.42 | ||
| 2040 | 16.37 | 13.29 | -3.08 | ---- | -0.48 | -0.02 | 0.45 | ||
| 2041 | 16.35 | 13.29 | -3.06 | ---- | -0.51 | -0.03 | 0.48 | ||
| 2042 | 16.32 | 13.29 | -3.03 | ---- | -0.54 | -0.03 | 0.51 | ||
| 2043 | 16.28 | 13.29 | -2.99 | ---- | -0.57 | -0.03 | 0.54 | ||
| 2044 | 16.24 | 13.29 | -2.95 | ---- | -0.59 | -0.03 | 0.56 | ||
| 2045 | 16.20 | 13.29 | -2.91 | ---- | -0.62 | -0.03 | 0.59 | ||
| 2046 | 16.16 | 13.28 | -2.87 | ---- | -0.64 | -0.03 | 0.61 | ||
| 2047 | 16.12 | 13.28 | -2.84 | ---- | -0.67 | -0.04 | 0.63 | ||
| 2048 | 16.09 | 13.28 | -2.81 | ---- | -0.69 | -0.04 | 0.66 | ||
| 2049 | 16.07 | 13.28 | -2.79 | ---- | -0.72 | -0.04 | 0.68 | ||
| 2050 | 16.05 | 13.28 | -2.77 | ---- | -0.74 | -0.04 | 0.70 | ||
| 2051 | 16.04 | 13.28 | -2.75 | ---- | -0.76 | -0.04 | 0.72 | ||
| 2052 | 16.03 | 13.28 | -2.75 | ---- | -0.77 | -0.04 | 0.73 | ||
| 2053 | 16.04 | 13.29 | -2.75 | ---- | -0.79 | -0.04 | 0.75 | ||
| 2054 | 16.05 | 13.29 | -2.76 | ---- | -0.81 | -0.04 | 0.76 | ||
| 2055 | 16.07 | 13.29 | -2.78 | ---- | -0.82 | -0.05 | 0.78 | ||
| 2056 | 16.10 | 13.29 | -2.80 | ---- | -0.84 | -0.05 | 0.79 | ||
| 2057 | 16.13 | 13.30 | -2.83 | ---- | -0.85 | -0.05 | 0.80 | ||
| 2058 | 16.17 | 13.30 | -2.87 | ---- | -0.86 | -0.05 | 0.81 | ||
| 2059 | 16.22 | 13.30 | -2.91 | ---- | -0.87 | -0.05 | 0.82 | ||
| 2060 | 16.27 | 13.31 | -2.96 | ---- | -0.88 | -0.05 | 0.83 | ||
| 2061 | 16.32 | 13.31 | -3.01 | ---- | -0.89 | -0.05 | 0.84 | ||
| 2062 | 16.37 | 13.32 | -3.06 | ---- | -0.89 | -0.05 | 0.84 | ||
| 2063 | 16.43 | 13.32 | -3.11 | ---- | -0.90 | -0.05 | 0.85 | ||
| 2064 | 16.49 | 13.33 | -3.16 | ---- | -0.91 | -0.05 | 0.85 | ||
| 2065 | 16.55 | 13.33 | -3.22 | ---- | -0.91 | -0.05 | 0.86 | ||
| 2066 | 16.61 | 13.33 | -3.27 | ---- | -0.92 | -0.05 | 0.87 | ||
| 2067 | 16.67 | 13.34 | -3.33 | ---- | -0.92 | -0.05 | 0.87 | ||
| 2068 | 16.74 | 13.34 | -3.39 | ---- | -0.93 | -0.05 | 0.87 | ||
| 2069 | 16.80 | 13.35 | -3.45 | ---- | -0.93 | -0.05 | 0.88 | ||
| 2070 | 16.87 | 13.35 | -3.52 | ---- | -0.94 | -0.05 | 0.88 | ||
| 2071 | 16.93 | 13.36 | -3.57 | ---- | -0.94 | -0.05 | 0.89 | ||
| 2072 | 16.98 | 13.36 | -3.62 | ---- | -0.94 | -0.05 | 0.89 | ||
| 2073 | 17.04 | 13.37 | -3.67 | ---- | -0.95 | -0.05 | 0.89 | ||
| 2074 | 17.08 | 13.37 | -3.71 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2075 | 17.12 | 13.37 | -3.75 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2076 | 17.16 | 13.38 | -3.78 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2077 | 17.18 | 13.38 | -3.80 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2078 | 17.19 | 13.38 | -3.81 | ---- | -0.96 | -0.05 | 0.91 | ||
| 2079 | 17.19 | 13.38 | -3.81 | ---- | -0.96 | -0.05 | 0.91 | ||
| 2080 | 17.18 | 13.38 | -3.80 | ---- | -0.96 | -0.05 | 0.91 | ||
| 2081 | 17.16 | 13.38 | -3.78 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2082 | 17.14 | 13.38 | -3.76 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2083 | 17.11 | 13.38 | -3.73 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2084 | 17.08 | 13.37 | -3.70 | ---- | -0.96 | -0.05 | 0.90 | ||
| 2085 | 17.04 | 13.37 | -3.67 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2086 | 17.01 | 13.37 | -3.64 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2087 | 16.97 | 13.37 | -3.61 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2088 | 16.95 | 13.37 | -3.58 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2089 | 16.93 | 13.36 | -3.56 | ---- | -0.95 | -0.05 | 0.89 | ||
| 2090 | 16.92 | 13.36 | -3.55 | ---- | -0.95 | -0.05 | 0.89 | ||
| 2091 | 16.92 | 13.36 | -3.56 | ---- | -0.95 | -0.05 | 0.89 | ||
| 2092 | 16.93 | 13.36 | -3.57 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2093 | 16.95 | 13.37 | -3.59 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2094 | 16.98 | 13.37 | -3.62 | ---- | -0.95 | -0.05 | 0.90 | ||
| 2095 | 17.02 | 13.37 | -3.65 | ---- | -0.95 | -0.05 | 0.90 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2020-2094 | 16.43% | 13.81% | -2.61% | 2035 | -0.63% | -0.03% | 0.60% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2020 Trustees Report.