Detailed Single Year Tables
Description of Proposed Provision:
B7.8: Replace the Windfall Elimination Provision (WEP) and Government Pension Offset (GPO) with a revised reduction for most OASI benefits based on all earnings, beginning with beneficiaries newly eligible in 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 |
|||
| 2023 | 14.53 | 13.29 | -1.24 | 204 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.87 | 12.89 | -1.98 | 187 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 15.04 | 12.97 | -2.07 | 168 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 15.23 | 13.08 | -2.15 | 149 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.38 | 13.09 | -2.29 | 131 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.55 | 13.13 | -2.42 | 114 | 0.00 | 0.00 | 0.00 | ||
| 2029 | 15.72 | 13.16 | -2.56 | 96 | 0.00 | 0.00 | 0.00 | ||
| 2030 | 15.87 | 13.18 | -2.69 | 78 | -0.00 | -0.00 | 0.00 | ||
| 2031 | 16.00 | 13.21 | -2.79 | 61 | -0.00 | -0.00 | 0.00 | ||
| 2032 | 16.14 | 13.24 | -2.90 | 43 | -0.00 | -0.00 | 0.00 | ||
| 2033 | 16.26 | 13.25 | -3.01 | 25 | -0.01 | -0.00 | 0.01 | ||
| 2034 | 16.37 | 13.26 | -3.12 | 7 | -0.01 | -0.00 | 0.01 | ||
| 2035 | 16.46 | 13.27 | -3.20 | ---- | -0.01 | -0.00 | 0.01 | ||
| 2036 | 16.54 | 13.27 | -3.26 | ---- | -0.02 | -0.00 | 0.02 | ||
| 2037 | 16.61 | 13.28 | -3.33 | ---- | -0.02 | -0.00 | 0.02 | ||
| 2038 | 16.67 | 13.29 | -3.38 | ---- | -0.03 | -0.00 | 0.03 | ||
| 2039 | 16.71 | 13.29 | -3.42 | ---- | -0.03 | -0.00 | 0.03 | ||
| 2040 | 16.74 | 13.29 | -3.45 | ---- | -0.04 | -0.00 | 0.04 | ||
| 2041 | 16.76 | 13.30 | -3.46 | ---- | -0.05 | -0.00 | 0.04 | ||
| 2042 | 16.77 | 13.30 | -3.47 | ---- | -0.05 | -0.00 | 0.05 | ||
| 2043 | 16.77 | 13.30 | -3.47 | ---- | -0.06 | -0.00 | 0.05 | ||
| 2044 | 16.79 | 13.30 | -3.48 | ---- | -0.06 | -0.00 | 0.06 | ||
| 2045 | 16.80 | 13.30 | -3.49 | ---- | -0.07 | -0.00 | 0.06 | ||
| 2046 | 16.81 | 13.31 | -3.51 | ---- | -0.07 | -0.00 | 0.07 | ||
| 2047 | 16.83 | 13.31 | -3.52 | ---- | -0.07 | -0.00 | 0.07 | ||
| 2048 | 16.85 | 13.31 | -3.54 | ---- | -0.08 | -0.00 | 0.07 | ||
| 2049 | 16.87 | 13.31 | -3.56 | ---- | -0.08 | -0.01 | 0.08 | ||
| 2050 | 16.90 | 13.32 | -3.58 | ---- | -0.09 | -0.01 | 0.08 | ||
| 2051 | 16.93 | 13.32 | -3.61 | ---- | -0.09 | -0.01 | 0.09 | ||
| 2052 | 16.96 | 13.32 | -3.64 | ---- | -0.09 | -0.01 | 0.09 | ||
| 2053 | 17.01 | 13.33 | -3.68 | ---- | -0.10 | -0.01 | 0.09 | ||
| 2054 | 17.06 | 13.33 | -3.73 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2055 | 17.13 | 13.34 | -3.79 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2056 | 17.20 | 13.34 | -3.85 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2057 | 17.27 | 13.35 | -3.92 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2058 | 17.35 | 13.35 | -3.99 | ---- | -0.11 | -0.01 | 0.11 | ||
| 2059 | 17.42 | 13.36 | -4.06 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2060 | 17.50 | 13.37 | -4.13 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2061 | 17.57 | 13.37 | -4.20 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2062 | 17.64 | 13.38 | -4.26 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2063 | 17.70 | 13.38 | -4.32 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2064 | 17.76 | 13.39 | -4.37 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2065 | 17.82 | 13.39 | -4.43 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2066 | 17.88 | 13.40 | -4.48 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2067 | 17.93 | 13.40 | -4.53 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2068 | 17.99 | 13.41 | -4.58 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2069 | 18.05 | 13.41 | -4.64 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2070 | 18.10 | 13.42 | -4.69 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2071 | 18.16 | 13.42 | -4.74 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2072 | 18.20 | 13.42 | -4.78 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2073 | 18.25 | 13.43 | -4.83 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2074 | 18.30 | 13.43 | -4.87 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2075 | 18.33 | 13.43 | -4.90 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2076 | 18.36 | 13.44 | -4.92 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2077 | 18.37 | 13.44 | -4.93 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2078 | 18.37 | 13.44 | -4.93 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2079 | 18.36 | 13.44 | -4.92 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2080 | 18.34 | 13.44 | -4.90 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2081 | 18.30 | 13.44 | -4.87 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2082 | 18.26 | 13.44 | -4.83 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2083 | 18.22 | 13.43 | -4.78 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2084 | 18.16 | 13.43 | -4.73 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2085 | 18.10 | 13.43 | -4.67 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2086 | 18.03 | 13.42 | -4.61 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2087 | 17.96 | 13.42 | -4.55 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2088 | 17.89 | 13.41 | -4.48 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2089 | 17.83 | 13.41 | -4.42 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2090 | 17.77 | 13.41 | -4.36 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2091 | 17.72 | 13.40 | -4.31 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2092 | 17.68 | 13.40 | -4.28 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2093 | 17.65 | 13.40 | -4.25 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2094 | 17.63 | 13.40 | -4.23 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2095 | 17.62 | 13.40 | -4.22 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2096 | 17.62 | 13.40 | -4.22 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2097 | 17.63 | 13.40 | -4.23 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2098 | 17.65 | 13.40 | -4.25 | ---- | -0.12 | -0.01 | 0.12 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2023-2097 | 17.30% | 13.77% | -3.53% | 2034 | -0.08% | -0.01% | 0.08% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2023 Trustees Report.