Detailed Single Year Tables
Description of Proposed Provision:
D4: Establish an alternative benefit for a surviving spouse. For the surviving spouse, the alternative benefit would equal 75 percent of the sum of the survivor's own worker benefit and the deceased worker's PIA (including any actuarial reductions or delayed retirement credits). If the deceased worker died before becoming entitled, use the age 62 actuarial reduction if deceased before age 62, or the applicable actuarial reduction/DRC for entitlement at the age of death if deceased after 62. The alternative benefit would not exceed the PIA of a hypothetical earner who earns the SSA average wage index (AWI) every year, and who becomes eligible for retired-worker benefits in the same year in which the deceased worker became entitled to worker benefits or died (if before entitlement). The alternative benefit would be paid only if more than the current-law benefit. This benefit would be available to surviving spouses on the rolls at the beginning of 2026 and those becoming eligible after 2025.
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 | 15.31 | 13.08 | -2.23 | 151 | 0.11 | 0.01 | -0.10 | ||
2027 | 15.47 | 13.11 | -2.36 | 133 | 0.11 | 0.01 | -0.10 | ||
2028 | 15.52 | 13.14 | -2.39 | 115 | 0.11 | 0.01 | -0.10 | ||
2029 | 15.58 | 13.17 | -2.41 | 98 | 0.11 | 0.01 | -0.10 | ||
2030 | 15.64 | 13.18 | -2.45 | 81 | 0.11 | 0.01 | -0.10 | ||
2031 | 15.68 | 13.21 | -2.48 | 65 | 0.11 | 0.01 | -0.10 | ||
2032 | 15.71 | 13.23 | -2.48 | 49 | 0.11 | 0.01 | -0.10 | ||
2033 | 15.77 | 13.27 | -2.50 | 33 | 0.11 | 0.01 | -0.10 | ||
2034 | 15.88 | 13.28 | -2.60 | 17 | 0.11 | 0.01 | -0.10 | ||
2035 | 15.99 | 13.29 | -2.70 | 1 | 0.11 | 0.01 | -0.10 | ||
2036 | 16.10 | 13.30 | -2.80 | — | 0.11 | 0.01 | -0.10 | ||
2037 | 16.20 | 13.31 | -2.89 | — | 0.11 | 0.01 | -0.10 | ||
2038 | 16.29 | 13.32 | -2.97 | — | 0.11 | 0.01 | -0.10 | ||
2039 | 16.36 | 13.33 | -3.04 | — | 0.11 | 0.01 | -0.10 | ||
2040 | 16.43 | 13.33 | -3.10 | — | 0.11 | 0.01 | -0.10 | ||
2041 | 16.50 | 13.34 | -3.16 | — | 0.11 | 0.01 | -0.11 | ||
2042 | 16.55 | 13.34 | -3.21 | — | 0.11 | 0.01 | -0.11 | ||
2043 | 16.59 | 13.34 | -3.25 | — | 0.11 | 0.01 | -0.11 | ||
2044 | 16.63 | 13.35 | -3.28 | — | 0.11 | 0.01 | -0.11 | ||
2045 | 16.66 | 13.35 | -3.31 | — | 0.11 | 0.01 | -0.11 | ||
2046 | 16.70 | 13.35 | -3.34 | — | 0.11 | 0.01 | -0.10 | ||
2047 | 16.74 | 13.36 | -3.38 | — | 0.11 | 0.01 | -0.10 | ||
2048 | 16.78 | 13.36 | -3.41 | — | 0.11 | 0.01 | -0.10 | ||
2049 | 16.82 | 13.37 | -3.45 | — | 0.11 | 0.01 | -0.10 | ||
2050 | 16.87 | 13.37 | -3.50 | — | 0.11 | 0.01 | -0.10 | ||
2051 | 16.92 | 13.38 | -3.55 | — | 0.11 | 0.01 | -0.10 | ||
2052 | 16.98 | 13.38 | -3.60 | — | 0.11 | 0.01 | -0.10 | ||
2053 | 17.05 | 13.39 | -3.66 | — | 0.11 | 0.01 | -0.11 | ||
2054 | 17.11 | 13.39 | -3.72 | — | 0.11 | 0.01 | -0.11 | ||
2055 | 17.19 | 13.40 | -3.79 | — | 0.11 | 0.01 | -0.11 | ||
2056 | 17.27 | 13.40 | -3.87 | — | 0.11 | 0.01 | -0.11 | ||
2057 | 17.36 | 13.41 | -3.95 | — | 0.11 | 0.01 | -0.11 | ||
2058 | 17.44 | 13.42 | -4.03 | — | 0.11 | 0.01 | -0.11 | ||
2059 | 17.53 | 13.43 | -4.11 | — | 0.11 | 0.01 | -0.11 | ||
2060 | 17.62 | 13.43 | -4.18 | — | 0.11 | 0.01 | -0.11 | ||
2061 | 17.70 | 13.44 | -4.26 | — | 0.11 | 0.01 | -0.11 | ||
2062 | 17.77 | 13.44 | -4.33 | — | 0.11 | 0.01 | -0.11 | ||
2063 | 17.84 | 13.45 | -4.39 | — | 0.11 | 0.01 | -0.11 | ||
2064 | 17.90 | 13.46 | -4.45 | — | 0.12 | 0.01 | -0.11 | ||
2065 | 17.97 | 13.46 | -4.51 | — | 0.12 | 0.01 | -0.11 | ||
2066 | 18.03 | 13.47 | -4.57 | — | 0.12 | 0.01 | -0.11 | ||
2067 | 18.10 | 13.47 | -4.63 | — | 0.12 | 0.01 | -0.11 | ||
2068 | 18.16 | 13.48 | -4.69 | — | 0.12 | 0.01 | -0.11 | ||
2069 | 18.23 | 13.48 | -4.75 | — | 0.12 | 0.01 | -0.11 | ||
2070 | 18.30 | 13.49 | -4.81 | — | 0.12 | 0.01 | -0.11 | ||
2071 | 18.37 | 13.49 | -4.88 | — | 0.12 | 0.01 | -0.11 | ||
2072 | 18.43 | 13.50 | -4.94 | — | 0.12 | 0.01 | -0.11 | ||
2073 | 18.49 | 13.50 | -4.99 | — | 0.12 | 0.01 | -0.11 | ||
2074 | 18.55 | 13.51 | -5.04 | — | 0.12 | 0.01 | -0.11 | ||
2075 | 18.60 | 13.51 | -5.09 | — | 0.12 | 0.01 | -0.11 | ||
2076 | 18.65 | 13.52 | -5.13 | — | 0.12 | 0.01 | -0.11 | ||
2077 | 18.68 | 13.52 | -5.16 | — | 0.12 | 0.01 | -0.11 | ||
2078 | 18.70 | 13.52 | -5.18 | — | 0.12 | 0.01 | -0.11 | ||
2079 | 18.72 | 13.52 | -5.19 | — | 0.12 | 0.01 | -0.11 | ||
2080 | 18.72 | 13.52 | -5.19 | — | 0.12 | 0.01 | -0.11 | ||
2081 | 18.71 | 13.52 | -5.19 | — | 0.12 | 0.01 | -0.11 | ||
2082 | 18.69 | 13.52 | -5.17 | — | 0.12 | 0.01 | -0.11 | ||
2083 | 18.67 | 13.52 | -5.14 | — | 0.12 | 0.01 | -0.11 | ||
2084 | 18.63 | 13.52 | -5.11 | — | 0.12 | 0.01 | -0.11 | ||
2085 | 18.59 | 13.52 | -5.07 | — | 0.12 | 0.01 | -0.11 | ||
2086 | 18.54 | 13.51 | -5.02 | — | 0.12 | 0.01 | -0.11 | ||
2087 | 18.48 | 13.51 | -4.97 | — | 0.12 | 0.01 | -0.11 | ||
2088 | 18.42 | 13.51 | -4.91 | — | 0.12 | 0.01 | -0.11 | ||
2089 | 18.36 | 13.50 | -4.86 | — | 0.12 | 0.01 | -0.11 | ||
2090 | 18.31 | 13.50 | -4.81 | — | 0.12 | 0.01 | -0.11 | ||
2091 | 18.26 | 13.50 | -4.76 | — | 0.12 | 0.01 | -0.11 | ||
2092 | 18.22 | 13.49 | -4.73 | — | 0.12 | 0.01 | -0.11 | ||
2093 | 18.20 | 13.49 | -4.70 | — | 0.12 | 0.01 | -0.11 | ||
2094 | 18.18 | 13.49 | -4.69 | — | 0.11 | 0.01 | -0.11 | ||
2095 | 18.18 | 13.49 | -4.69 | — | 0.11 | 0.01 | -0.11 | ||
2096 | 18.19 | 13.49 | -4.70 | — | 0.11 | 0.01 | -0.11 | ||
2097 | 18.21 | 13.49 | -4.72 | — | 0.11 | 0.01 | -0.11 | ||
2098 | 18.24 | 13.50 | -4.74 | — | 0.11 | 0.01 | -0.11 | ||
2099 | 18.27 | 13.50 | -4.78 | — | 0.11 | 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 |
||
2024-2098 | 17.41% | 13.81% | -3.60% | 2035 | 0.11% | 0.01% | -0.10% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
Based on Intermediate Assumptions of the 2024 Trustees Report.