Detailed Single Year Tables
Description of Proposed Provision:
B4.2: Increase the number of years used to calculate benefits for retirees and survivors (but not for disabled workers) from 35 to 40, phased in over the years 2024-2032.
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 | 15.37 | 13.09 | -2.28 | 131 | -0.01 | -0.00 | 0.01 | ||
2028 | 15.54 | 13.13 | -2.41 | 114 | -0.02 | -0.00 | 0.01 | ||
2029 | 15.69 | 13.16 | -2.53 | 96 | -0.02 | -0.00 | 0.02 | ||
2030 | 15.83 | 13.18 | -2.65 | 79 | -0.04 | -0.00 | 0.03 | ||
2031 | 15.95 | 13.21 | -2.74 | 61 | -0.05 | -0.00 | 0.05 | ||
2032 | 16.07 | 13.23 | -2.84 | 44 | -0.07 | -0.00 | 0.07 | ||
2033 | 16.18 | 13.24 | -2.93 | 26 | -0.09 | -0.01 | 0.09 | ||
2034 | 16.27 | 13.25 | -3.01 | 9 | -0.12 | -0.01 | 0.11 | ||
2035 | 16.34 | 13.26 | -3.08 | ---- | -0.14 | -0.01 | 0.13 | ||
2036 | 16.39 | 13.26 | -3.12 | ---- | -0.17 | -0.01 | 0.16 | ||
2037 | 16.44 | 13.27 | -3.17 | ---- | -0.20 | -0.01 | 0.19 | ||
2038 | 16.47 | 13.27 | -3.20 | ---- | -0.23 | -0.01 | 0.21 | ||
2039 | 16.49 | 13.28 | -3.22 | ---- | -0.25 | -0.02 | 0.24 | ||
2040 | 16.50 | 13.28 | -3.22 | ---- | -0.28 | -0.02 | 0.26 | ||
2041 | 16.50 | 13.28 | -3.22 | ---- | -0.31 | -0.02 | 0.29 | ||
2042 | 16.49 | 13.28 | -3.21 | ---- | -0.33 | -0.02 | 0.31 | ||
2043 | 16.48 | 13.28 | -3.19 | ---- | -0.35 | -0.02 | 0.33 | ||
2044 | 16.47 | 13.28 | -3.18 | ---- | -0.38 | -0.02 | 0.36 | ||
2045 | 16.46 | 13.28 | -3.18 | ---- | -0.40 | -0.02 | 0.38 | ||
2046 | 16.46 | 13.28 | -3.17 | ---- | -0.42 | -0.03 | 0.40 | ||
2047 | 16.46 | 13.29 | -3.17 | ---- | -0.45 | -0.03 | 0.42 | ||
2048 | 16.46 | 13.29 | -3.17 | ---- | -0.47 | -0.03 | 0.44 | ||
2049 | 16.47 | 13.29 | -3.18 | ---- | -0.49 | -0.03 | 0.46 | ||
2050 | 16.48 | 13.29 | -3.19 | ---- | -0.51 | -0.03 | 0.48 | ||
2051 | 16.49 | 13.29 | -3.20 | ---- | -0.53 | -0.03 | 0.50 | ||
2052 | 16.51 | 13.29 | -3.22 | ---- | -0.55 | -0.03 | 0.51 | ||
2053 | 16.54 | 13.30 | -3.25 | ---- | -0.56 | -0.03 | 0.53 | ||
2054 | 16.58 | 13.30 | -3.28 | ---- | -0.58 | -0.04 | 0.55 | ||
2055 | 16.63 | 13.31 | -3.33 | ---- | -0.60 | -0.04 | 0.56 | ||
2056 | 16.69 | 13.31 | -3.38 | ---- | -0.61 | -0.04 | 0.57 | ||
2057 | 16.75 | 13.32 | -3.44 | ---- | -0.63 | -0.04 | 0.59 | ||
2058 | 16.82 | 13.32 | -3.50 | ---- | -0.64 | -0.04 | 0.60 | ||
2059 | 16.89 | 13.33 | -3.56 | ---- | -0.65 | -0.04 | 0.61 | ||
2060 | 16.96 | 13.33 | -3.63 | ---- | -0.66 | -0.04 | 0.62 | ||
2061 | 17.03 | 13.34 | -3.69 | ---- | -0.67 | -0.04 | 0.62 | ||
2062 | 17.09 | 13.34 | -3.74 | ---- | -0.67 | -0.04 | 0.63 | ||
2063 | 17.15 | 13.35 | -3.80 | ---- | -0.68 | -0.04 | 0.64 | ||
2064 | 17.20 | 13.35 | -3.85 | ---- | -0.68 | -0.04 | 0.64 | ||
2065 | 17.26 | 13.36 | -3.90 | ---- | -0.69 | -0.04 | 0.64 | ||
2066 | 17.31 | 13.36 | -3.95 | ---- | -0.69 | -0.04 | 0.65 | ||
2067 | 17.37 | 13.37 | -4.00 | ---- | -0.69 | -0.04 | 0.65 | ||
2068 | 17.42 | 13.37 | -4.05 | ---- | -0.70 | -0.04 | 0.65 | ||
2069 | 17.47 | 13.38 | -4.10 | ---- | -0.70 | -0.04 | 0.66 | ||
2070 | 17.53 | 13.38 | -4.15 | ---- | -0.70 | -0.04 | 0.66 | ||
2071 | 17.58 | 13.38 | -4.19 | ---- | -0.71 | -0.04 | 0.66 | ||
2072 | 17.63 | 13.39 | -4.24 | ---- | -0.71 | -0.04 | 0.66 | ||
2073 | 17.67 | 13.39 | -4.28 | ---- | -0.71 | -0.04 | 0.67 | ||
2074 | 17.72 | 13.40 | -4.32 | ---- | -0.71 | -0.04 | 0.67 | ||
2075 | 17.75 | 13.40 | -4.35 | ---- | -0.71 | -0.04 | 0.67 | ||
2076 | 17.77 | 13.40 | -4.37 | ---- | -0.72 | -0.04 | 0.67 | ||
2077 | 17.79 | 13.40 | -4.38 | ---- | -0.72 | -0.04 | 0.67 | ||
2078 | 17.79 | 13.40 | -4.38 | ---- | -0.72 | -0.04 | 0.67 | ||
2079 | 17.78 | 13.40 | -4.37 | ---- | -0.72 | -0.04 | 0.67 | ||
2080 | 17.75 | 13.40 | -4.35 | ---- | -0.71 | -0.04 | 0.67 | ||
2081 | 17.72 | 13.40 | -4.32 | ---- | -0.71 | -0.04 | 0.67 | ||
2082 | 17.68 | 13.40 | -4.28 | ---- | -0.71 | -0.04 | 0.67 | ||
2083 | 17.64 | 13.40 | -4.24 | ---- | -0.71 | -0.04 | 0.66 | ||
2084 | 17.58 | 13.39 | -4.19 | ---- | -0.71 | -0.04 | 0.66 | ||
2085 | 17.53 | 13.39 | -4.14 | ---- | -0.70 | -0.04 | 0.66 | ||
2086 | 17.46 | 13.39 | -4.08 | ---- | -0.70 | -0.04 | 0.65 | ||
2087 | 17.39 | 13.38 | -4.01 | ---- | -0.69 | -0.04 | 0.65 | ||
2088 | 17.33 | 13.38 | -3.95 | ---- | -0.69 | -0.04 | 0.65 | ||
2089 | 17.26 | 13.37 | -3.89 | ---- | -0.69 | -0.04 | 0.64 | ||
2090 | 17.21 | 13.37 | -3.84 | ---- | -0.68 | -0.04 | 0.64 | ||
2091 | 17.16 | 13.37 | -3.79 | ---- | -0.68 | -0.04 | 0.64 | ||
2092 | 17.12 | 13.36 | -3.76 | ---- | -0.68 | -0.04 | 0.64 | ||
2093 | 17.09 | 13.36 | -3.73 | ---- | -0.68 | -0.04 | 0.64 | ||
2094 | 17.08 | 13.36 | -3.71 | ---- | -0.68 | -0.04 | 0.63 | ||
2095 | 17.07 | 13.36 | -3.71 | ---- | -0.68 | -0.04 | 0.63 | ||
2096 | 17.07 | 13.36 | -3.71 | ---- | -0.68 | -0.04 | 0.63 | ||
2097 | 17.08 | 13.36 | -3.71 | ---- | -0.68 | -0.04 | 0.63 | ||
2098 | 17.09 | 13.36 | -3.73 | ---- | -0.68 | -0.04 | 0.63 |
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 | 16.91% | 13.75% | -3.16% | 2034 | -0.47% | -0.03% | 0.45% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
Based on Intermediate Assumptions of the 2023 Trustees Report.