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:
B5.4: Beginning for those newly eligible in 2024, reconfigure the special minimum benefit: (a) A year of coverage is defined as a year in which 4 quarters of coverage are earned. (b) At implementation, set the PIA for 30 years of coverage equal to 125 percent of the monthly poverty level (about $1,238 in 2016). For those with under 30 years of coverage, the PIA per year of coverage over 10 years is $1,238/20 = $61.90. (c) From 2016 to the year of implementation, 2024, index the PIA per year of coverage using the chain-CPI index. Then, for later years, index the PIA per year of coverage by wage growth for successive cohorts. (d) Scale work requirements for disabled workers, based on the number of years of non-disabled potential work.

 

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
0.000.00-0.00
202515.1113.10-2.00
182
0.010.00-0.01
202615.3813.14-2.25
165
0.010.00-0.01
202715.6413.15-2.48
147
0.020.00-0.02
202815.8813.17-2.71
130
0.030.00-0.03
202916.1013.18-2.92
112
0.030.00-0.03
203016.3113.20-3.11
93
0.040.00-0.04
203116.5013.21-3.29
74
0.050.00-0.05
203216.6613.22-3.44
55
0.050.00-0.05
203316.8013.23-3.57
35
0.060.00-0.06
203416.9213.24-3.68
15
0.070.00-0.06
203517.0013.24-3.76
----
0.070.00-0.07
203617.0713.25-3.82
----
0.080.00-0.08
203717.1113.25-3.85
----
0.080.00-0.08
203817.1113.25-3.86
----
0.090.00-0.09
203917.0913.25-3.84
----
0.100.00-0.09
204017.0613.25-3.81
----
0.100.00-0.10
204117.0213.25-3.77
----
0.110.00-0.10
204216.9713.25-3.72
----
0.110.00-0.11
204316.9213.24-3.68
----
0.120.00-0.11
204416.8813.24-3.64
----
0.120.00-0.12
204516.8413.24-3.60
----
0.120.00-0.12
204616.8113.24-3.57
----
0.130.00-0.12
204716.7813.24-3.54
----
0.130.00-0.13
204816.7513.24-3.52
----
0.140.01-0.13
204916.7313.24-3.49
----
0.140.01-0.14
205016.7113.24-3.48
----
0.150.01-0.14
205116.7113.24-3.47
----
0.150.01-0.14
205216.7113.24-3.47
----
0.150.01-0.15
205316.7313.24-3.49
----
0.160.01-0.15
205416.7513.24-3.51
----
0.160.01-0.16
205516.7813.24-3.54
----
0.160.01-0.16
205616.8213.25-3.58
----
0.170.01-0.16
205716.8713.25-3.62
----
0.170.01-0.16
205816.9113.25-3.66
----
0.170.01-0.17
205916.9613.26-3.70
----
0.180.01-0.17
206017.0113.26-3.75
----
0.180.01-0.17
206117.0613.26-3.79
----
0.180.01-0.17
206217.1113.27-3.84
----
0.180.01-0.18
206317.1613.27-3.89
----
0.190.01-0.18
206417.2013.27-3.93
----
0.190.01-0.18
206517.2613.28-3.98
----
0.190.01-0.18
206617.3113.28-4.03
----
0.190.01-0.18
206717.3613.28-4.08
----
0.190.01-0.18
206817.4213.29-4.13
----
0.190.01-0.19
206917.4713.29-4.18
----
0.200.01-0.19
207017.5213.29-4.23
----
0.200.01-0.19
207117.5713.30-4.27
----
0.200.01-0.19
207217.6113.30-4.31
----
0.200.01-0.19
207317.6513.30-4.35
----
0.200.01-0.19
207417.6813.30-4.38
----
0.200.01-0.19
207517.7113.31-4.40
----
0.200.01-0.19
207617.7213.31-4.42
----
0.200.01-0.19
207717.7313.31-4.42
----
0.200.01-0.19
207817.7313.31-4.42
----
0.200.01-0.20
207917.7213.31-4.41
----
0.200.01-0.20
208017.7213.31-4.41
----
0.200.01-0.20
208117.7113.31-4.40
----
0.200.01-0.20
208217.7113.31-4.41
----
0.210.01-0.20
208317.7213.31-4.41
----
0.210.01-0.20
208417.7313.31-4.43
----
0.210.01-0.20
208517.7613.31-4.45
----
0.210.01-0.20
208617.7913.31-4.48
----
0.210.01-0.20
208717.8213.31-4.51
----
0.210.01-0.20
208817.8613.31-4.55
----
0.210.01-0.20
208917.9113.32-4.59
----
0.210.01-0.20
209017.9613.32-4.64
----
0.210.01-0.20
209118.0013.32-4.68
----
0.210.01-0.20
209218.0513.33-4.73
----
0.210.01-0.20



 

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 16.79% 13.84% -2.94%
2034
0.12% 0.00% -0.12%
 
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