Skip to content
Social Security Online
Actuarial Publications
Solvency provisions SSA logo: link to Social Security Online home

Detailed Single Year Tables

Description of Proposed Provision:
D6: For spouses and children of retired and disabled workers becoming newly eligible beginning in 2024 and phased in for 2024 through 2033, 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
201713.4113.03-0.38
298
0.000.000.00
201813.4912.93-0.56
287
0.000.000.00
201913.7012.95-0.75
273
0.000.000.00
202013.8512.96-0.89
259
0.000.000.00
202114.0212.99-1.03
245
0.000.000.00
202214.2613.02-1.23
230
0.000.000.00
202314.5413.05-1.50
215
0.000.000.00
202414.8313.08-1.74
199
-0.00-0.000.00
202515.1013.10-2.00
182
-0.00-0.000.00
202615.3713.14-2.24
165
-0.00-0.000.00
202715.6213.15-2.46
148
-0.00-0.000.00
202815.8513.17-2.68
130
-0.00-0.000.00
202916.0613.18-2.88
112
-0.00-0.000.00
203016.2613.19-3.06
94
-0.01-0.000.01
203116.4413.21-3.23
76
-0.01-0.000.01
203216.5913.22-3.37
57
-0.02-0.000.02
203316.7213.23-3.49
37
-0.02-0.000.02
203416.8213.23-3.59
17
-0.03-0.000.03
203516.8913.24-3.65
----
-0.04-0.000.04
203616.9413.24-3.70
----
-0.04-0.000.04
203716.9713.24-3.72
----
-0.05-0.000.05
203816.9613.25-3.72
----
-0.06-0.000.06
203916.9313.24-3.68
----
-0.07-0.000.06
204016.8913.24-3.64
----
-0.07-0.000.07
204116.8313.24-3.59
----
-0.08-0.000.08
204216.7813.24-3.54
----
-0.09-0.000.08
204316.7213.24-3.48
----
-0.09-0.000.08
204416.6713.23-3.43
----
-0.09-0.010.09
204516.6213.23-3.39
----
-0.10-0.010.09
204616.5813.23-3.35
----
-0.10-0.010.09
204716.5513.23-3.32
----
-0.10-0.010.09
204816.5113.23-3.29
----
-0.10-0.010.10
204916.4913.23-3.26
----
-0.10-0.010.10
205016.4613.23-3.24
----
-0.10-0.010.10
205116.4513.23-3.22
----
-0.11-0.010.10
205216.4513.23-3.22
----
-0.11-0.010.10
205316.4613.23-3.23
----
-0.11-0.010.10
205416.4813.23-3.25
----
-0.11-0.010.10
205516.5113.23-3.28
----
-0.11-0.010.10
205616.5513.23-3.31
----
-0.11-0.010.10
205716.5913.24-3.35
----
-0.11-0.010.10
205816.6313.24-3.39
----
-0.11-0.010.10
205916.6713.24-3.43
----
-0.11-0.010.10
206016.7213.25-3.47
----
-0.11-0.010.10
206116.7613.25-3.51
----
-0.11-0.010.10
206216.8113.25-3.56
----
-0.11-0.010.10
206316.8613.26-3.60
----
-0.11-0.010.10
206416.9113.26-3.65
----
-0.11-0.010.10
206516.9613.26-3.69
----
-0.11-0.010.10
206617.0113.27-3.74
----
-0.11-0.010.10
206717.0613.27-3.79
----
-0.11-0.010.10
206817.1113.27-3.84
----
-0.11-0.010.11
206917.1613.28-3.89
----
-0.11-0.010.11
207017.2113.28-3.94
----
-0.11-0.010.11
207117.2613.28-3.98
----
-0.11-0.010.11
207217.3013.28-4.02
----
-0.11-0.010.11
207317.3413.29-4.05
----
-0.11-0.010.11
207417.3713.29-4.08
----
-0.11-0.010.11
207517.3913.29-4.10
----
-0.11-0.010.11
207617.4113.29-4.11
----
-0.11-0.010.11
207717.4113.29-4.12
----
-0.11-0.010.11
207817.4113.29-4.12
----
-0.11-0.010.11
207917.4113.29-4.11
----
-0.11-0.010.11
208017.4013.29-4.11
----
-0.11-0.010.11
208117.3913.29-4.10
----
-0.11-0.010.11
208217.3913.29-4.10
----
-0.11-0.010.11
208317.4013.29-4.11
----
-0.11-0.010.11
208417.4213.29-4.12
----
-0.11-0.010.11
208517.4413.29-4.15
----
-0.11-0.010.11
208617.4713.29-4.17
----
-0.11-0.010.11
208717.5013.30-4.21
----
-0.11-0.010.11
208817.5413.30-4.24
----
-0.11-0.010.11
208917.5913.30-4.29
----
-0.11-0.010.11
209017.6313.31-4.33
----
-0.11-0.010.11
209117.6813.31-4.37
----
-0.11-0.010.11
209217.7313.31-4.42
----
-0.11-0.010.11



 

Summarized Estimates

 
  Proposal
  Change from Current Law
Years Cost
rate
Income
rate
Actuarial
balance

Year of reserve
depletion
1

Cost
rate
Income
rate
Actuarial
balance
 
Based on Intermediate Assumptions of the 2017 Trustees Report.
2017-2091 16.59% 13.83% -2.76%
2034
-0.07% -0.00% 0.07%
 
1 Under current law, the year of Trust Fund reserve depletion is 2034.

 Link to USA.gov: U.S. Government portal Privacy Policy  | Website Policies & Other Important Information  | Site Map
Last reviewed or modified July 13, 2017