Long Range Solvency Provisions

Description of Proposed Provision:
B5.2: Beginning for those newly eligible in 2023, 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 $1,342 in 2021). For those with under 30 years of coverage, the PIA per year of coverage over 10 years is $1,342/20 = $67.10. (c) Index the initial PIA per year of coverage by wage growth for successive cohorts.

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	Trust fund ratio as of January 1	Cost rate	Income rate	Annual balance
2022	14.05	12.79	-1.26	230	0.00	0.00	0.00
2023	14.31	13.04	-1.27	211	0.00	0.00	-0.00
2024	14.45	12.95	-1.50	194	0.01	0.00	-0.00
2025	14.67	12.97	-1.70	177	0.01	0.00	-0.01
2026	14.90	13.08	-1.82	159	0.02	0.00	-0.02
2027	15.13	13.10	-2.02	142	0.02	0.00	-0.02
2028	15.36	13.14	-2.21	125	0.03	0.00	-0.03
2029	15.56	13.18	-2.39	108	0.04	0.00	-0.04
2030	15.77	13.20	-2.56	91	0.04	0.00	-0.04
2031	15.96	13.23	-2.72	73	0.05	0.00	-0.05
2032	16.13	13.25	-2.88	55	0.06	0.00	-0.06
2033	16.27	13.26	-3.01	38	0.07	0.00	-0.07
2034	16.40	13.27	-3.13	19	0.08	0.00	-0.07
2035	16.50	13.28	-3.23	1	0.08	0.00	-0.08
2036	16.59	13.28	-3.30	----	0.09	0.00	-0.09
2037	16.68	13.29	-3.38	----	0.10	0.01	-0.09
2038	16.75	13.30	-3.45	----	0.11	0.01	-0.10
2039	16.80	13.30	-3.50	----	0.11	0.01	-0.11
2040	16.84	13.31	-3.53	----	0.12	0.01	-0.11
2041	16.87	13.31	-3.56	----	0.13	0.01	-0.12
2042	16.90	13.31	-3.59	----	0.13	0.01	-0.13
2043	16.92	13.31	-3.61	----	0.14	0.01	-0.13
2044	16.95	13.31	-3.64	----	0.15	0.01	-0.14
2045	16.98	13.32	-3.66	----	0.16	0.01	-0.15
2046	17.00	13.32	-3.68	----	0.16	0.01	-0.15
2047	17.04	13.32	-3.71	----	0.17	0.01	-0.16
2048	17.07	13.32	-3.74	----	0.18	0.01	-0.17
2049	17.10	13.33	-3.77	----	0.18	0.01	-0.17
2050	17.14	13.33	-3.81	----	0.19	0.01	-0.18
2051	17.18	13.33	-3.85	----	0.20	0.01	-0.19
2052	17.22	13.34	-3.88	----	0.20	0.01	-0.19
2053	17.26	13.34	-3.92	----	0.21	0.01	-0.20
2054	17.31	13.34	-3.97	----	0.22	0.01	-0.20
2055	17.37	13.35	-4.02	----	0.22	0.01	-0.21
2056	17.43	13.35	-4.08	----	0.23	0.01	-0.21
2057	17.49	13.36	-4.14	----	0.23	0.01	-0.22
2058	17.56	13.36	-4.20	----	0.24	0.01	-0.22
2059	17.63	13.37	-4.26	----	0.24	0.01	-0.23
2060	17.69	13.37	-4.32	----	0.24	0.01	-0.23
2061	17.76	13.38	-4.38	----	0.25	0.01	-0.23
2062	17.82	13.38	-4.44	----	0.25	0.01	-0.24
2063	17.88	13.39	-4.49	----	0.25	0.01	-0.24
2064	17.93	13.39	-4.54	----	0.26	0.01	-0.24
2065	17.99	13.40	-4.59	----	0.26	0.01	-0.24
2066	18.04	13.40	-4.64	----	0.26	0.02	-0.24
2067	18.10	13.41	-4.69	----	0.26	0.02	-0.25
2068	18.15	13.41	-4.74	----	0.26	0.02	-0.25
2069	18.21	13.41	-4.79	----	0.26	0.02	-0.25
2070	18.27	13.42	-4.85	----	0.27	0.02	-0.25
2071	18.32	13.42	-4.90	----	0.27	0.02	-0.25
2072	18.38	13.43	-4.95	----	0.27	0.02	-0.25
2073	18.43	13.43	-5.00	----	0.27	0.02	-0.25
2074	18.48	13.43	-5.04	----	0.27	0.02	-0.25
2075	18.52	13.44	-5.08	----	0.27	0.02	-0.25
2076	18.56	13.44	-5.12	----	0.27	0.02	-0.25
2077	18.58	13.44	-5.14	----	0.27	0.02	-0.25
2078	18.59	13.44	-5.14	----	0.27	0.02	-0.25
2079	18.58	13.44	-5.14	----	0.27	0.02	-0.25
2080	18.57	13.44	-5.12	----	0.27	0.02	-0.25
2081	18.54	13.44	-5.10	----	0.27	0.02	-0.25
2082	18.51	13.44	-5.07	----	0.27	0.02	-0.25
2083	18.47	13.44	-5.03	----	0.27	0.02	-0.25
2084	18.42	13.44	-4.99	----	0.26	0.02	-0.25
2085	18.37	13.43	-4.94	----	0.26	0.02	-0.25
2086	18.31	13.43	-4.88	----	0.26	0.02	-0.25
2087	18.24	13.43	-4.82	----	0.26	0.02	-0.24
2088	18.17	13.42	-4.75	----	0.26	0.02	-0.24
2089	18.11	13.42	-4.69	----	0.26	0.02	-0.24
2090	18.05	13.41	-4.64	----	0.26	0.02	-0.24
2091	18.00	13.41	-4.59	----	0.26	0.02	-0.24
2092	17.96	13.41	-4.55	----	0.25	0.02	-0.24
2093	17.93	13.41	-4.52	----	0.25	0.01	-0.24
2094	17.91	13.40	-4.50	----	0.25	0.01	-0.24
2095	17.89	13.40	-4.49	----	0.25	0.01	-0.24
2096	17.89	13.40	-4.49	----	0.25	0.01	-0.24
2097	17.90	13.40	-4.50	----	0.25	0.01	-0.24

Summarized Estimates

	Proposal				Change from Current Law
Years	Cost rate	Income rate	Actuarial balance	Year of reserve depletion¹	Cost rate	Income rate	Actuarial balance
2022-2096	17.38%	13.79%	-3.59%	2035	0.18%	0.01%	-0.17%
¹ Under current law, the year of Trust Fund reserve depletion is 2035.

Based on Intermediate Assumptions of the 2022 Trustees Report.

Detailed Single Year Tables

Financial Estimates for the OASDI Trust Fund Program

Summarized Estimates