Detailed Single Year Tables
Description of Proposed Provision:
B6.8: Starting in 2026, provide an additional monthly benefit equal to 1/12th of 2 percent of the AWI for the second prior year. This additional benefit would be available to those meeting any of the following four requirements: (a) Social Security beneficiaries who have attained age 82; (b) Social Security beneficiaries who have attained NRA and have both AIME at or below the first PIA bend point ($1,174 for 2024 initial eligibility) and at least 11 "years of coverage" as used for Windfall Elimination Provision purposes (earnings above $31,275 for 2024); (c) Individuals who have received Social Security benefits and/or SSI payments for at least 240 distinct months after attaining age 19; or (d) SSI recipients who have attained the Social Security NRA. This additional benefit would be paid out of the applicable Social Security OASI or DI Trust Fund for any month in which the individual is in receipt of a Social Security benefit; it would be paid out of the General Fund of the Treasury for any month in which the individual is in receipt of an SSI monthly payment but not a Social Security monthly benefit.
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 |
|||
2024 | 14.71 | 13.03 | -1.68 | 188 | 0.00 | 0.00 | 0.00 | ||
2025 | 15.00 | 12.89 | -2.11 | 171 | 0.00 | 0.00 | 0.00 | ||
2026 | 15.39 | 13.08 | -2.31 | 150 | 0.18 | 0.01 | -0.18 | ||
2027 | 15.55 | 13.12 | -2.43 | 132 | 0.19 | 0.01 | -0.18 | ||
2028 | 15.61 | 13.14 | -2.47 | 114 | 0.20 | 0.01 | -0.19 | ||
2029 | 15.67 | 13.17 | -2.50 | 96 | 0.21 | 0.01 | -0.20 | ||
2030 | 15.74 | 13.19 | -2.55 | 79 | 0.22 | 0.01 | -0.20 | ||
2031 | 15.80 | 13.21 | -2.59 | 62 | 0.22 | 0.01 | -0.21 | ||
2032 | 15.83 | 13.23 | -2.60 | 45 | 0.23 | 0.01 | -0.22 | ||
2033 | 15.90 | 13.28 | -2.62 | 29 | 0.24 | 0.01 | -0.23 | ||
2034 | 16.02 | 13.29 | -2.73 | 13 | 0.25 | 0.01 | -0.23 | ||
2035 | 16.14 | 13.30 | -2.84 | — | 0.25 | 0.01 | -0.24 | ||
2036 | 16.25 | 13.31 | -2.94 | — | 0.26 | 0.02 | -0.24 | ||
2037 | 16.36 | 13.32 | -3.04 | — | 0.27 | 0.02 | -0.25 | ||
2038 | 16.45 | 13.33 | -3.12 | — | 0.27 | 0.02 | -0.26 | ||
2039 | 16.53 | 13.33 | -3.19 | — | 0.28 | 0.02 | -0.26 | ||
2040 | 16.60 | 13.34 | -3.26 | — | 0.28 | 0.02 | -0.27 | ||
2041 | 16.67 | 13.35 | -3.33 | — | 0.29 | 0.02 | -0.27 | ||
2042 | 16.73 | 13.35 | -3.38 | — | 0.29 | 0.02 | -0.28 | ||
2043 | 16.78 | 13.36 | -3.42 | — | 0.30 | 0.02 | -0.28 | ||
2044 | 16.82 | 13.36 | -3.46 | — | 0.30 | 0.02 | -0.29 | ||
2045 | 16.86 | 13.36 | -3.50 | — | 0.31 | 0.02 | -0.29 | ||
2046 | 16.90 | 13.37 | -3.53 | — | 0.31 | 0.02 | -0.29 | ||
2047 | 16.94 | 13.37 | -3.57 | — | 0.32 | 0.02 | -0.30 | ||
2048 | 16.98 | 13.37 | -3.61 | — | 0.32 | 0.02 | -0.30 | ||
2049 | 17.03 | 13.38 | -3.65 | — | 0.32 | 0.02 | -0.30 | ||
2050 | 17.08 | 13.38 | -3.69 | — | 0.32 | 0.02 | -0.30 | ||
2051 | 17.13 | 13.39 | -3.74 | — | 0.32 | 0.02 | -0.30 | ||
2052 | 17.19 | 13.39 | -3.80 | — | 0.32 | 0.02 | -0.30 | ||
2053 | 17.25 | 13.40 | -3.86 | — | 0.32 | 0.02 | -0.30 | ||
2054 | 17.32 | 13.40 | -3.92 | — | 0.32 | 0.02 | -0.30 | ||
2055 | 17.40 | 13.41 | -3.99 | — | 0.32 | 0.02 | -0.30 | ||
2056 | 17.48 | 13.42 | -4.06 | — | 0.32 | 0.02 | -0.30 | ||
2057 | 17.56 | 13.42 | -4.14 | — | 0.32 | 0.02 | -0.30 | ||
2058 | 17.65 | 13.43 | -4.22 | — | 0.32 | 0.02 | -0.30 | ||
2059 | 17.73 | 13.44 | -4.30 | — | 0.32 | 0.02 | -0.30 | ||
2060 | 17.82 | 13.44 | -4.38 | — | 0.32 | 0.02 | -0.30 | ||
2061 | 17.90 | 13.45 | -4.45 | — | 0.32 | 0.02 | -0.30 | ||
2062 | 17.98 | 13.46 | -4.52 | — | 0.32 | 0.02 | -0.30 | ||
2063 | 18.05 | 13.46 | -4.59 | — | 0.32 | 0.02 | -0.30 | ||
2064 | 18.12 | 13.47 | -4.65 | — | 0.33 | 0.02 | -0.31 | ||
2065 | 18.18 | 13.47 | -4.71 | — | 0.33 | 0.02 | -0.31 | ||
2066 | 18.25 | 13.48 | -4.77 | — | 0.33 | 0.02 | -0.31 | ||
2067 | 18.32 | 13.48 | -4.83 | — | 0.34 | 0.02 | -0.32 | ||
2068 | 18.39 | 13.49 | -4.90 | — | 0.34 | 0.02 | -0.32 | ||
2069 | 18.46 | 13.50 | -4.97 | — | 0.35 | 0.02 | -0.32 | ||
2070 | 18.53 | 13.50 | -5.03 | — | 0.35 | 0.02 | -0.33 | ||
2071 | 18.61 | 13.51 | -5.10 | — | 0.35 | 0.02 | -0.33 | ||
2072 | 18.67 | 13.51 | -5.16 | — | 0.36 | 0.02 | -0.34 | ||
2073 | 18.74 | 13.52 | -5.22 | — | 0.36 | 0.02 | -0.34 | ||
2074 | 18.80 | 13.52 | -5.28 | — | 0.37 | 0.02 | -0.35 | ||
2075 | 18.86 | 13.53 | -5.33 | — | 0.37 | 0.02 | -0.35 | ||
2076 | 18.90 | 13.53 | -5.37 | — | 0.38 | 0.02 | -0.35 | ||
2077 | 18.94 | 13.53 | -5.40 | — | 0.38 | 0.02 | -0.35 | ||
2078 | 18.96 | 13.54 | -5.43 | — | 0.38 | 0.02 | -0.36 | ||
2079 | 18.98 | 13.54 | -5.44 | — | 0.38 | 0.02 | -0.36 | ||
2080 | 18.98 | 13.54 | -5.44 | — | 0.38 | 0.02 | -0.36 | ||
2081 | 18.97 | 13.54 | -5.43 | — | 0.39 | 0.02 | -0.36 | ||
2082 | 18.96 | 13.54 | -5.42 | — | 0.39 | 0.02 | -0.36 | ||
2083 | 18.94 | 13.54 | -5.40 | — | 0.39 | 0.02 | -0.36 | ||
2084 | 18.90 | 13.54 | -5.37 | — | 0.39 | 0.02 | -0.37 | ||
2085 | 18.86 | 13.53 | -5.33 | — | 0.39 | 0.02 | -0.37 | ||
2086 | 18.81 | 13.53 | -5.28 | — | 0.39 | 0.02 | -0.37 | ||
2087 | 18.76 | 13.53 | -5.23 | — | 0.39 | 0.02 | -0.37 | ||
2088 | 18.70 | 13.52 | -5.18 | — | 0.40 | 0.03 | -0.37 | ||
2089 | 18.64 | 13.52 | -5.12 | — | 0.40 | 0.03 | -0.37 | ||
2090 | 18.59 | 13.52 | -5.07 | — | 0.40 | 0.03 | -0.37 | ||
2091 | 18.54 | 13.51 | -5.03 | — | 0.40 | 0.03 | -0.38 | ||
2092 | 18.51 | 13.51 | -4.99 | — | 0.40 | 0.03 | -0.38 | ||
2093 | 18.48 | 13.51 | -4.97 | — | 0.40 | 0.03 | -0.38 | ||
2094 | 18.47 | 13.51 | -4.96 | — | 0.40 | 0.03 | -0.38 | ||
2095 | 18.47 | 13.51 | -4.96 | — | 0.40 | 0.03 | -0.38 | ||
2096 | 18.48 | 13.51 | -4.97 | — | 0.40 | 0.03 | -0.38 | ||
2097 | 18.50 | 13.51 | -4.99 | — | 0.40 | 0.03 | -0.38 | ||
2098 | 18.53 | 13.51 | -5.01 | — | 0.40 | 0.03 | -0.38 | ||
2099 | 18.56 | 13.52 | -5.05 | — | 0.40 | 0.03 | -0.38 |
Summarized Estimates
Proposal | Change from Current Law | ||||||||
---|---|---|---|---|---|---|---|---|---|
Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
2024-2098 | 17.61% | 13.82% | -3.79% | 2034 | 0.31% | 0.02% | -0.30% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
Based on Intermediate Assumptions of the 2024 Trustees Report.