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 2029.
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 |
|||
| 2022 | 14.05 | 12.79 | -1.26 | 230 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.31 | 13.04 | -1.27 | 211 | 0.00 | 0.00 | 0.00 | ||
| 2024 | 14.45 | 12.95 | -1.49 | 194 | 0.00 | 0.00 | 0.00 | ||
| 2025 | 14.66 | 12.97 | -1.69 | 177 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 14.88 | 13.08 | -1.80 | 160 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.10 | 13.10 | -2.00 | 143 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.33 | 13.14 | -2.19 | 126 | 0.00 | 0.00 | 0.00 | ||
| 2029 | 15.53 | 13.17 | -2.35 | 109 | -0.00 | -0.00 | 0.00 | ||
| 2030 | 15.72 | 13.20 | -2.52 | 91 | -0.00 | -0.00 | 0.00 | ||
| 2031 | 15.90 | 13.23 | -2.67 | 74 | -0.00 | -0.00 | 0.00 | ||
| 2032 | 16.06 | 13.24 | -2.82 | 57 | -0.01 | -0.00 | 0.01 | ||
| 2033 | 16.19 | 13.26 | -2.94 | 39 | -0.01 | -0.00 | 0.01 | ||
| 2034 | 16.31 | 13.26 | -3.04 | 22 | -0.01 | -0.00 | 0.01 | ||
| 2035 | 16.40 | 13.27 | -3.13 | 3 | -0.02 | -0.00 | 0.02 | ||
| 2036 | 16.47 | 13.28 | -3.20 | ---- | -0.02 | -0.00 | 0.02 | ||
| 2037 | 16.55 | 13.28 | -3.26 | ---- | -0.03 | -0.00 | 0.03 | ||
| 2038 | 16.60 | 13.29 | -3.31 | ---- | -0.04 | -0.00 | 0.03 | ||
| 2039 | 16.65 | 13.29 | -3.35 | ---- | -0.04 | -0.00 | 0.04 | ||
| 2040 | 16.67 | 13.30 | -3.38 | ---- | -0.05 | -0.00 | 0.04 | ||
| 2041 | 16.69 | 13.30 | -3.39 | ---- | -0.05 | -0.00 | 0.05 | ||
| 2042 | 16.71 | 13.30 | -3.41 | ---- | -0.06 | -0.00 | 0.05 | ||
| 2043 | 16.72 | 13.30 | -3.42 | ---- | -0.06 | -0.00 | 0.06 | ||
| 2044 | 16.74 | 13.30 | -3.44 | ---- | -0.06 | -0.00 | 0.06 | ||
| 2045 | 16.75 | 13.30 | -3.45 | ---- | -0.07 | -0.00 | 0.06 | ||
| 2046 | 16.77 | 13.31 | -3.46 | ---- | -0.07 | -0.00 | 0.07 | ||
| 2047 | 16.79 | 13.31 | -3.48 | ---- | -0.08 | -0.00 | 0.07 | ||
| 2048 | 16.81 | 13.31 | -3.50 | ---- | -0.08 | -0.00 | 0.08 | ||
| 2049 | 16.83 | 13.31 | -3.52 | ---- | -0.09 | -0.01 | 0.08 | ||
| 2050 | 16.86 | 13.31 | -3.55 | ---- | -0.09 | -0.01 | 0.08 | ||
| 2051 | 16.89 | 13.32 | -3.57 | ---- | -0.09 | -0.01 | 0.09 | ||
| 2052 | 16.92 | 13.32 | -3.60 | ---- | -0.10 | -0.01 | 0.09 | ||
| 2053 | 16.96 | 13.32 | -3.63 | ---- | -0.10 | -0.01 | 0.09 | ||
| 2054 | 17.00 | 13.33 | -3.67 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2055 | 17.04 | 13.33 | -3.72 | ---- | -0.10 | -0.01 | 0.10 | ||
| 2056 | 17.10 | 13.33 | -3.76 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2057 | 17.15 | 13.34 | -3.82 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2058 | 17.21 | 13.34 | -3.87 | ---- | -0.11 | -0.01 | 0.10 | ||
| 2059 | 17.28 | 13.35 | -3.93 | ---- | -0.11 | -0.01 | 0.11 | ||
| 2060 | 17.34 | 13.35 | -3.98 | ---- | -0.11 | -0.01 | 0.11 | ||
| 2061 | 17.40 | 13.36 | -4.04 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2062 | 17.45 | 13.36 | -4.09 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2063 | 17.51 | 13.37 | -4.14 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2064 | 17.56 | 13.37 | -4.19 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2065 | 17.61 | 13.37 | -4.24 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2066 | 17.66 | 13.38 | -4.28 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2067 | 17.71 | 13.38 | -4.33 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2068 | 17.77 | 13.39 | -4.38 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2069 | 17.82 | 13.39 | -4.43 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2070 | 17.88 | 13.40 | -4.48 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2071 | 17.93 | 13.40 | -4.53 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2072 | 17.99 | 13.40 | -4.58 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2073 | 18.04 | 13.41 | -4.63 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2074 | 18.09 | 13.41 | -4.67 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2075 | 18.13 | 13.41 | -4.71 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2076 | 18.16 | 13.42 | -4.74 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2077 | 18.19 | 13.42 | -4.77 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2078 | 18.19 | 13.42 | -4.77 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2079 | 18.19 | 13.42 | -4.77 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2080 | 18.18 | 13.42 | -4.75 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2081 | 18.15 | 13.42 | -4.73 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2082 | 18.12 | 13.42 | -4.70 | ---- | -0.13 | -0.01 | 0.12 | ||
| 2083 | 18.08 | 13.42 | -4.66 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2084 | 18.04 | 13.41 | -4.62 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2085 | 17.98 | 13.41 | -4.57 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2086 | 17.92 | 13.41 | -4.52 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2087 | 17.86 | 13.40 | -4.46 | ---- | -0.12 | -0.01 | 0.12 | ||
| 2088 | 17.79 | 13.40 | -4.39 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2089 | 17.73 | 13.39 | -4.34 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2090 | 17.67 | 13.39 | -4.28 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2091 | 17.62 | 13.39 | -4.23 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2092 | 17.58 | 13.38 | -4.20 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2093 | 17.55 | 13.38 | -4.17 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2094 | 17.53 | 13.38 | -4.15 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2095 | 17.52 | 13.38 | -4.14 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2096 | 17.52 | 13.38 | -4.14 | ---- | -0.12 | -0.01 | 0.11 | ||
| 2097 | 17.53 | 13.38 | -4.15 | ---- | -0.12 | -0.01 | 0.11 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2022-2096 | 17.12% | 13.77% | -3.34% | 2035 | -0.08% | -0.00% | 0.08% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2022 Trustees Report.