Detailed Single Year Tables
Description of Proposed Provision:
D6: For spouses and children of retired and disabled workers becoming newly eligible beginning in 2030 and phased in for 2030 through 2039, limit their auxiliary benefit to one-half of the PIA for a hypothetical worker with earnings equal to the national average wage index (AWI) each year.
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 | 15.38 | 13.09 | -2.29 | 131 | 0.00 | 0.00 | 0.00 | ||
2028 | 15.55 | 13.13 | -2.42 | 114 | 0.00 | 0.00 | 0.00 | ||
2029 | 15.72 | 13.16 | -2.56 | 96 | 0.00 | 0.00 | 0.00 | ||
2030 | 15.87 | 13.18 | -2.69 | 78 | -0.00 | -0.00 | 0.00 | ||
2031 | 16.00 | 13.21 | -2.79 | 60 | -0.00 | -0.00 | 0.00 | ||
2032 | 16.14 | 13.24 | -2.91 | 43 | -0.00 | -0.00 | 0.00 | ||
2033 | 16.27 | 13.25 | -3.02 | 25 | -0.00 | -0.00 | 0.00 | ||
2034 | 16.38 | 13.26 | -3.12 | 7 | -0.00 | -0.00 | 0.00 | ||
2035 | 16.47 | 13.27 | -3.21 | ---- | -0.00 | -0.00 | 0.00 | ||
2036 | 16.55 | 13.27 | -3.28 | ---- | -0.01 | -0.00 | 0.01 | ||
2037 | 16.63 | 13.28 | -3.35 | ---- | -0.01 | -0.00 | 0.01 | ||
2038 | 16.68 | 13.29 | -3.40 | ---- | -0.01 | -0.00 | 0.01 | ||
2039 | 16.73 | 13.29 | -3.44 | ---- | -0.02 | -0.00 | 0.02 | ||
2040 | 16.76 | 13.30 | -3.46 | ---- | -0.02 | -0.00 | 0.02 | ||
2041 | 16.78 | 13.30 | -3.48 | ---- | -0.03 | -0.00 | 0.03 | ||
2042 | 16.78 | 13.30 | -3.48 | ---- | -0.03 | -0.00 | 0.03 | ||
2043 | 16.79 | 13.30 | -3.49 | ---- | -0.04 | -0.00 | 0.04 | ||
2044 | 16.80 | 13.30 | -3.49 | ---- | -0.05 | -0.00 | 0.05 | ||
2045 | 16.81 | 13.30 | -3.50 | ---- | -0.06 | -0.00 | 0.05 | ||
2046 | 16.82 | 13.31 | -3.51 | ---- | -0.06 | -0.00 | 0.06 | ||
2047 | 16.83 | 13.31 | -3.53 | ---- | -0.07 | -0.00 | 0.06 | ||
2048 | 16.85 | 13.31 | -3.54 | ---- | -0.08 | -0.00 | 0.07 | ||
2049 | 16.87 | 13.31 | -3.56 | ---- | -0.08 | -0.00 | 0.08 | ||
2050 | 16.90 | 13.32 | -3.58 | ---- | -0.09 | -0.01 | 0.08 | ||
2051 | 16.93 | 13.32 | -3.61 | ---- | -0.09 | -0.01 | 0.09 | ||
2052 | 16.96 | 13.32 | -3.64 | ---- | -0.10 | -0.01 | 0.09 | ||
2053 | 17.01 | 13.33 | -3.68 | ---- | -0.10 | -0.01 | 0.10 | ||
2054 | 17.06 | 13.33 | -3.73 | ---- | -0.11 | -0.01 | 0.10 | ||
2055 | 17.12 | 13.34 | -3.79 | ---- | -0.11 | -0.01 | 0.10 | ||
2056 | 17.19 | 13.34 | -3.85 | ---- | -0.11 | -0.01 | 0.11 | ||
2057 | 17.26 | 13.35 | -3.92 | ---- | -0.12 | -0.01 | 0.11 | ||
2058 | 17.34 | 13.35 | -3.99 | ---- | -0.12 | -0.01 | 0.11 | ||
2059 | 17.42 | 13.36 | -4.06 | ---- | -0.12 | -0.01 | 0.11 | ||
2060 | 17.50 | 13.37 | -4.13 | ---- | -0.12 | -0.01 | 0.11 | ||
2061 | 17.57 | 13.37 | -4.20 | ---- | -0.12 | -0.01 | 0.11 | ||
2062 | 17.64 | 13.38 | -4.26 | ---- | -0.12 | -0.01 | 0.12 | ||
2063 | 17.70 | 13.38 | -4.32 | ---- | -0.12 | -0.01 | 0.12 | ||
2064 | 17.76 | 13.39 | -4.37 | ---- | -0.12 | -0.01 | 0.12 | ||
2065 | 17.82 | 13.39 | -4.43 | ---- | -0.12 | -0.01 | 0.12 | ||
2066 | 17.88 | 13.40 | -4.48 | ---- | -0.12 | -0.01 | 0.12 | ||
2067 | 17.93 | 13.40 | -4.53 | ---- | -0.13 | -0.01 | 0.12 | ||
2068 | 17.99 | 13.41 | -4.58 | ---- | -0.13 | -0.01 | 0.12 | ||
2069 | 18.05 | 13.41 | -4.64 | ---- | -0.13 | -0.01 | 0.12 | ||
2070 | 18.11 | 13.42 | -4.69 | ---- | -0.13 | -0.01 | 0.12 | ||
2071 | 18.16 | 13.42 | -4.74 | ---- | -0.13 | -0.01 | 0.12 | ||
2072 | 18.21 | 13.42 | -4.78 | ---- | -0.13 | -0.01 | 0.12 | ||
2073 | 18.26 | 13.43 | -4.83 | ---- | -0.13 | -0.01 | 0.12 | ||
2074 | 18.30 | 13.43 | -4.87 | ---- | -0.13 | -0.01 | 0.12 | ||
2075 | 18.34 | 13.43 | -4.90 | ---- | -0.13 | -0.01 | 0.12 | ||
2076 | 18.36 | 13.44 | -4.92 | ---- | -0.13 | -0.01 | 0.12 | ||
2077 | 18.37 | 13.44 | -4.94 | ---- | -0.13 | -0.01 | 0.12 | ||
2078 | 18.38 | 13.44 | -4.94 | ---- | -0.13 | -0.01 | 0.12 | ||
2079 | 18.36 | 13.44 | -4.92 | ---- | -0.13 | -0.01 | 0.12 | ||
2080 | 18.34 | 13.44 | -4.90 | ---- | -0.13 | -0.01 | 0.12 | ||
2081 | 18.31 | 13.44 | -4.87 | ---- | -0.13 | -0.01 | 0.12 | ||
2082 | 18.27 | 13.44 | -4.83 | ---- | -0.13 | -0.01 | 0.12 | ||
2083 | 18.22 | 13.43 | -4.79 | ---- | -0.13 | -0.01 | 0.12 | ||
2084 | 18.16 | 13.43 | -4.73 | ---- | -0.13 | -0.01 | 0.12 | ||
2085 | 18.10 | 13.43 | -4.68 | ---- | -0.13 | -0.01 | 0.12 | ||
2086 | 18.04 | 13.42 | -4.61 | ---- | -0.13 | -0.01 | 0.12 | ||
2087 | 17.97 | 13.42 | -4.55 | ---- | -0.12 | -0.01 | 0.12 | ||
2088 | 17.90 | 13.41 | -4.48 | ---- | -0.12 | -0.01 | 0.12 | ||
2089 | 17.83 | 13.41 | -4.42 | ---- | -0.12 | -0.01 | 0.12 | ||
2090 | 17.77 | 13.41 | -4.36 | ---- | -0.12 | -0.01 | 0.12 | ||
2091 | 17.72 | 13.40 | -4.32 | ---- | -0.12 | -0.01 | 0.11 | ||
2092 | 17.68 | 13.40 | -4.28 | ---- | -0.12 | -0.01 | 0.11 | ||
2093 | 17.65 | 13.40 | -4.25 | ---- | -0.12 | -0.01 | 0.11 | ||
2094 | 17.63 | 13.40 | -4.23 | ---- | -0.12 | -0.01 | 0.11 | ||
2095 | 17.62 | 13.40 | -4.23 | ---- | -0.12 | -0.01 | 0.12 | ||
2096 | 17.62 | 13.40 | -4.22 | ---- | -0.12 | -0.01 | 0.12 | ||
2097 | 17.63 | 13.40 | -4.23 | ---- | -0.12 | -0.01 | 0.12 | ||
2098 | 17.65 | 13.40 | -4.25 | ---- | -0.12 | -0.01 | 0.12 |
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 | 17.30% | 13.77% | -3.53% | 2034 | -0.08% | -0.00% | 0.07% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
Based on Intermediate Assumptions of the 2023 Trustees Report.