Detailed Single Year Tables
Description of Proposed Provision:
H4: Increase the threshold for taxation of OASDI benefits to $50,000 for single filers and $100,000 for joint filers starting in 2022. Taxation of benefits revenues transferred to the Hospital Insurance (HI) Trust Fund would be the same as if the current-law computation applied.
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 | 12.74 | -1.51 | 233 | 0.00 | -0.19 | -0.19 | ||
| 2023 | 14.44 | 12.76 | -1.67 | 215 | 0.00 | -0.18 | -0.18 | ||
| 2024 | 14.65 | 12.80 | -1.85 | 198 | 0.00 | -0.18 | -0.18 | ||
| 2025 | 14.88 | 12.82 | -2.06 | 179 | 0.00 | -0.18 | -0.18 | ||
| 2026 | 15.11 | 12.90 | -2.21 | 161 | 0.00 | -0.22 | -0.22 | ||
| 2027 | 15.35 | 12.93 | -2.42 | 142 | 0.00 | -0.22 | -0.22 | ||
| 2028 | 15.58 | 12.98 | -2.61 | 123 | 0.00 | -0.21 | -0.21 | ||
| 2029 | 15.83 | 13.02 | -2.82 | 104 | 0.00 | -0.21 | -0.21 | ||
| 2030 | 16.02 | 13.04 | -2.98 | 85 | 0.00 | -0.20 | -0.20 | ||
| 2031 | 16.19 | 13.06 | -3.13 | 65 | 0.00 | -0.20 | -0.20 | ||
| 2032 | 16.33 | 13.08 | -3.26 | 46 | 0.00 | -0.19 | -0.19 | ||
| 2033 | 16.45 | 13.09 | -3.36 | 26 | 0.00 | -0.19 | -0.19 | ||
| 2034 | 16.55 | 13.11 | -3.45 | 7 | 0.00 | -0.18 | -0.18 | ||
| 2035 | 16.63 | 13.12 | -3.51 | ---- | 0.00 | -0.17 | -0.18 | ||
| 2036 | 16.69 | 13.13 | -3.56 | ---- | 0.00 | -0.17 | -0.17 | ||
| 2037 | 16.74 | 13.14 | -3.60 | ---- | 0.00 | -0.16 | -0.16 | ||
| 2038 | 16.79 | 13.15 | -3.63 | ---- | 0.00 | -0.16 | -0.16 | ||
| 2039 | 16.82 | 13.16 | -3.65 | ---- | 0.00 | -0.15 | -0.15 | ||
| 2040 | 16.85 | 13.17 | -3.68 | ---- | 0.00 | -0.14 | -0.15 | ||
| 2041 | 16.86 | 13.18 | -3.68 | ---- | 0.00 | -0.14 | -0.14 | ||
| 2042 | 16.86 | 13.19 | -3.67 | ---- | 0.00 | -0.13 | -0.13 | ||
| 2043 | 16.85 | 13.19 | -3.66 | ---- | 0.00 | -0.13 | -0.13 | ||
| 2044 | 16.83 | 13.20 | -3.64 | ---- | 0.00 | -0.12 | -0.12 | ||
| 2045 | 16.82 | 13.20 | -3.61 | ---- | 0.00 | -0.12 | -0.12 | ||
| 2046 | 16.80 | 13.21 | -3.59 | ---- | 0.00 | -0.11 | -0.11 | ||
| 2047 | 16.79 | 13.21 | -3.58 | ---- | 0.00 | -0.11 | -0.11 | ||
| 2048 | 16.79 | 13.22 | -3.57 | ---- | 0.00 | -0.10 | -0.10 | ||
| 2049 | 16.78 | 13.23 | -3.56 | ---- | 0.00 | -0.10 | -0.10 | ||
| 2050 | 16.79 | 13.23 | -3.56 | ---- | 0.00 | -0.09 | -0.09 | ||
| 2051 | 16.79 | 13.24 | -3.56 | ---- | 0.00 | -0.09 | -0.09 | ||
| 2052 | 16.81 | 13.24 | -3.56 | ---- | 0.00 | -0.08 | -0.08 | ||
| 2053 | 16.83 | 13.25 | -3.58 | ---- | 0.00 | -0.08 | -0.08 | ||
| 2054 | 16.86 | 13.26 | -3.60 | ---- | 0.00 | -0.07 | -0.07 | ||
| 2055 | 16.89 | 13.27 | -3.63 | ---- | 0.00 | -0.07 | -0.07 | ||
| 2056 | 16.93 | 13.27 | -3.66 | ---- | 0.00 | -0.07 | -0.07 | ||
| 2057 | 16.98 | 13.28 | -3.70 | ---- | 0.00 | -0.06 | -0.06 | ||
| 2058 | 17.03 | 13.29 | -3.74 | ---- | 0.00 | -0.06 | -0.06 | ||
| 2059 | 17.08 | 13.30 | -3.79 | ---- | 0.00 | -0.06 | -0.06 | ||
| 2060 | 17.14 | 13.30 | -3.84 | ---- | 0.00 | -0.05 | -0.05 | ||
| 2061 | 17.20 | 13.31 | -3.89 | ---- | 0.00 | -0.05 | -0.05 | ||
| 2062 | 17.27 | 13.32 | -3.95 | ---- | 0.00 | -0.05 | -0.05 | ||
| 2063 | 17.33 | 13.33 | -4.00 | ---- | 0.00 | -0.05 | -0.05 | ||
| 2064 | 17.39 | 13.33 | -4.06 | ---- | 0.00 | -0.04 | -0.04 | ||
| 2065 | 17.46 | 13.34 | -4.12 | ---- | 0.00 | -0.04 | -0.04 | ||
| 2066 | 17.52 | 13.35 | -4.18 | ---- | 0.00 | -0.04 | -0.04 | ||
| 2067 | 17.59 | 13.35 | -4.24 | ---- | 0.00 | -0.04 | -0.04 | ||
| 2068 | 17.66 | 13.36 | -4.30 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2069 | 17.73 | 13.37 | -4.37 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2070 | 17.80 | 13.37 | -4.43 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2071 | 17.87 | 13.38 | -4.49 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2072 | 17.93 | 13.39 | -4.54 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2073 | 17.98 | 13.39 | -4.59 | ---- | 0.00 | -0.03 | -0.03 | ||
| 2074 | 18.04 | 13.40 | -4.64 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2075 | 18.08 | 13.40 | -4.68 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2076 | 18.11 | 13.41 | -4.71 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2077 | 18.14 | 13.41 | -4.73 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2078 | 18.15 | 13.41 | -4.74 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2079 | 18.15 | 13.42 | -4.74 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2080 | 18.14 | 13.42 | -4.72 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2081 | 18.12 | 13.42 | -4.70 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2082 | 18.09 | 13.42 | -4.68 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2083 | 18.07 | 13.42 | -4.65 | ---- | 0.00 | -0.02 | -0.02 | ||
| 2084 | 18.03 | 13.41 | -4.62 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2085 | 18.00 | 13.41 | -4.58 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2086 | 17.96 | 13.41 | -4.55 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2087 | 17.92 | 13.41 | -4.51 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2088 | 17.90 | 13.41 | -4.49 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2089 | 17.88 | 13.41 | -4.47 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2090 | 17.87 | 13.41 | -4.46 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2091 | 17.87 | 13.41 | -4.46 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2092 | 17.88 | 13.41 | -4.47 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2093 | 17.90 | 13.41 | -4.49 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2094 | 17.94 | 13.41 | -4.52 | ---- | 0.00 | -0.01 | -0.01 | ||
| 2095 | 17.97 | 13.42 | -4.56 | ---- | 0.00 | -0.01 | -0.01 | ||
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 | 17.06% | 13.76% | -3.30% | 2034 | 0.00% | -0.09% | -0.09% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2020 Trustees Report.