Detailed Single Year Tables
Description of Proposed Provision:
D2: The current spouse benefit is based on 50 percent of the PIA of the other spouse. Reduce this percent each year by 1 percentage point beginning with newly eligible spouses in 2027, until the percent reaches 33 in 2043.
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 |
|||
| 2026 | 15.37 | 12.91 | -2.45 | 151 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.62 | 12.85 | -2.77 | 131 | -0.00 | -0.00 | 0.00 | ||
| 2028 | 15.70 | 13.01 | -2.69 | 111 | -0.00 | -0.00 | 0.00 | ||
| 2029 | 15.74 | 13.06 | -2.68 | 92 | -0.00 | -0.00 | 0.00 | ||
| 2030 | 15.74 | 13.07 | -2.66 | 74 | -0.00 | -0.00 | 0.00 | ||
| 2031 | 15.72 | 13.09 | -2.63 | 57 | -0.00 | -0.00 | 0.00 | ||
| 2032 | 15.72 | 13.09 | -2.62 | 40 | -0.00 | -0.00 | 0.00 | ||
| 2033 | 15.71 | 13.13 | -2.58 | 23 | -0.00 | -0.00 | 0.00 | ||
| 2034 | 15.73 | 13.14 | -2.59 | 7 | -0.01 | -0.00 | 0.01 | ||
| 2035 | 15.76 | 13.16 | -2.60 | — | -0.01 | -0.00 | 0.01 | ||
| 2036 | 15.84 | 13.17 | -2.67 | — | -0.01 | -0.00 | 0.01 | ||
| 2037 | 15.94 | 13.18 | -2.76 | — | -0.02 | -0.00 | 0.02 | ||
| 2038 | 16.02 | 13.19 | -2.84 | — | -0.02 | -0.00 | 0.02 | ||
| 2039 | 16.10 | 13.19 | -2.91 | — | -0.03 | -0.00 | 0.03 | ||
| 2040 | 16.17 | 13.20 | -2.97 | — | -0.03 | -0.00 | 0.03 | ||
| 2041 | 16.23 | 13.20 | -3.03 | — | -0.04 | -0.00 | 0.04 | ||
| 2042 | 16.30 | 13.21 | -3.09 | — | -0.05 | -0.00 | 0.04 | ||
| 2043 | 16.36 | 13.21 | -3.15 | — | -0.05 | -0.00 | 0.05 | ||
| 2044 | 16.43 | 13.21 | -3.22 | — | -0.06 | -0.00 | 0.06 | ||
| 2045 | 16.51 | 13.22 | -3.29 | — | -0.07 | -0.00 | 0.06 | ||
| 2046 | 16.56 | 13.22 | -3.34 | — | -0.07 | -0.00 | 0.07 | ||
| 2047 | 16.62 | 13.23 | -3.40 | — | -0.08 | -0.00 | 0.07 | ||
| 2048 | 16.69 | 13.23 | -3.45 | — | -0.09 | -0.00 | 0.08 | ||
| 2049 | 16.75 | 13.24 | -3.52 | — | -0.09 | -0.01 | 0.09 | ||
| 2050 | 16.83 | 13.24 | -3.59 | — | -0.10 | -0.01 | 0.09 | ||
| 2051 | 16.91 | 13.25 | -3.67 | — | -0.11 | -0.01 | 0.10 | ||
| 2052 | 17.01 | 13.25 | -3.76 | — | -0.11 | -0.01 | 0.10 | ||
| 2053 | 17.12 | 13.26 | -3.86 | — | -0.12 | -0.01 | 0.11 | ||
| 2054 | 17.23 | 13.27 | -3.96 | — | -0.12 | -0.01 | 0.12 | ||
| 2055 | 17.35 | 13.27 | -4.08 | — | -0.13 | -0.01 | 0.12 | ||
| 2056 | 17.48 | 13.28 | -4.19 | — | -0.13 | -0.01 | 0.12 | ||
| 2057 | 17.61 | 13.29 | -4.32 | — | -0.14 | -0.01 | 0.13 | ||
| 2058 | 17.74 | 13.30 | -4.44 | — | -0.14 | -0.01 | 0.13 | ||
| 2059 | 17.87 | 13.31 | -4.56 | — | -0.14 | -0.01 | 0.14 | ||
| 2060 | 18.00 | 13.32 | -4.68 | — | -0.15 | -0.01 | 0.14 | ||
| 2061 | 18.12 | 13.32 | -4.80 | — | -0.15 | -0.01 | 0.14 | ||
| 2062 | 18.24 | 13.33 | -4.91 | — | -0.15 | -0.01 | 0.14 | ||
| 2063 | 18.36 | 13.34 | -5.02 | — | -0.15 | -0.01 | 0.15 | ||
| 2064 | 18.47 | 13.35 | -5.13 | — | -0.16 | -0.01 | 0.15 | ||
| 2065 | 18.59 | 13.35 | -5.23 | — | -0.16 | -0.01 | 0.15 | ||
| 2066 | 18.70 | 13.36 | -5.34 | — | -0.16 | -0.01 | 0.15 | ||
| 2067 | 18.81 | 13.37 | -5.44 | — | -0.16 | -0.01 | 0.15 | ||
| 2068 | 18.93 | 13.37 | -5.55 | — | -0.16 | -0.01 | 0.15 | ||
| 2069 | 19.04 | 13.38 | -5.66 | — | -0.16 | -0.01 | 0.15 | ||
| 2070 | 19.16 | 13.39 | -5.77 | — | -0.16 | -0.01 | 0.15 | ||
| 2071 | 19.28 | 13.40 | -5.88 | — | -0.16 | -0.01 | 0.16 | ||
| 2072 | 19.40 | 13.40 | -5.99 | — | -0.17 | -0.01 | 0.16 | ||
| 2073 | 19.51 | 13.41 | -6.10 | — | -0.17 | -0.01 | 0.16 | ||
| 2074 | 19.63 | 13.42 | -6.21 | — | -0.17 | -0.01 | 0.16 | ||
| 2075 | 19.73 | 13.43 | -6.31 | — | -0.17 | -0.01 | 0.16 | ||
| 2076 | 19.83 | 13.43 | -6.40 | — | -0.17 | -0.01 | 0.16 | ||
| 2077 | 19.92 | 13.44 | -6.48 | — | -0.17 | -0.01 | 0.16 | ||
| 2078 | 19.99 | 13.44 | -6.55 | — | -0.17 | -0.01 | 0.16 | ||
| 2079 | 20.06 | 13.45 | -6.61 | — | -0.17 | -0.01 | 0.16 | ||
| 2080 | 20.12 | 13.45 | -6.67 | — | -0.17 | -0.01 | 0.16 | ||
| 2081 | 20.17 | 13.46 | -6.71 | — | -0.17 | -0.01 | 0.16 | ||
| 2082 | 20.21 | 13.46 | -6.75 | — | -0.17 | -0.01 | 0.16 | ||
| 2083 | 20.25 | 13.46 | -6.78 | — | -0.17 | -0.01 | 0.16 | ||
| 2084 | 20.27 | 13.46 | -6.81 | — | -0.17 | -0.01 | 0.16 | ||
| 2085 | 20.28 | 13.46 | -6.81 | — | -0.17 | -0.01 | 0.16 | ||
| 2086 | 20.28 | 13.46 | -6.81 | — | -0.17 | -0.01 | 0.16 | ||
| 2087 | 20.26 | 13.46 | -6.80 | — | -0.17 | -0.01 | 0.16 | ||
| 2088 | 20.24 | 13.46 | -6.78 | — | -0.17 | -0.01 | 0.16 | ||
| 2089 | 20.21 | 13.46 | -6.75 | — | -0.17 | -0.01 | 0.16 | ||
| 2090 | 20.18 | 13.46 | -6.72 | — | -0.17 | -0.01 | 0.16 | ||
| 2091 | 20.14 | 13.46 | -6.68 | — | -0.17 | -0.01 | 0.16 | ||
| 2092 | 20.10 | 13.46 | -6.64 | — | -0.17 | -0.01 | 0.16 | ||
| 2093 | 20.06 | 13.45 | -6.60 | — | -0.17 | -0.01 | 0.16 | ||
| 2094 | 20.02 | 13.45 | -6.57 | — | -0.17 | -0.01 | 0.16 | ||
| 2095 | 19.98 | 13.45 | -6.53 | — | -0.17 | -0.01 | 0.16 | ||
| 2096 | 19.94 | 13.45 | -6.50 | — | -0.17 | -0.01 | 0.16 | ||
| 2097 | 19.91 | 13.45 | -6.47 | — | -0.17 | -0.01 | 0.16 | ||
| 2098 | 19.89 | 13.44 | -6.44 | — | -0.17 | -0.01 | 0.16 | ||
| 2099 | 19.87 | 13.44 | -6.42 | — | -0.17 | -0.01 | 0.16 | ||
| 2100 | 19.85 | 13.44 | -6.41 | — | -0.17 | -0.01 | 0.16 | ||
| 2101 | 19.85 | 13.44 | -6.41 | — | -0.17 | -0.01 | 0.16 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2026-2100 | 18.00% | 13.67% | -4.32% | 2034 | -0.11% | -0.01% | 0.10% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2026 Trustees Report.