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:
Beginning with those newly eligible for OASI benefits in 2026, multiply the PIA factors by the ratio of life expectancy at 67 for 2021 to the life expectancy at age 67 for the 4th year prior to the year of benefit eligibility. Unisex life expectancies, based on period life tables as computed by SSA's Office of the Chief Actuary, are used to determine the ratio. Disabled workers are: (a) not affected prior to normal retirement age; and (b) subject to a proportional reduction in benefits, based on the worker's years of disability, upon conversion to retired-worker beneficiary status.

 

Financial Estimates for the OASDI Trust Fund Program

 
  Proposal
  Change from Present Law
  Expressed as a percentage of
present-law taxable payroll

Trust fund
ratio as of
January 1
Expressed as a percentage of
present-law taxable payroll
Calendar
year
Cost
rate
Income
rate
Annual
balance

Cost
rate
Income
rate
Annual
balance
201614.0512.94-1.10
303
0.000.000.00
201713.7212.92-0.80
293
0.000.000.00
201813.8612.96-0.90
277
0.000.000.00
201913.9912.97-1.02
262
0.000.000.00
202014.1312.98-1.15
246
0.000.000.00
202114.2713.00-1.27
231
0.000.000.00
202214.4913.03-1.46
216
0.000.000.00
202314.7613.06-1.70
200
0.000.000.00
202415.0213.09-1.93
183
0.000.000.00
202515.2913.11-2.17
165
0.000.000.00
202615.4713.13-2.34
149
0.000.000.00
202715.6513.14-2.50
132
0.000.000.00
202815.8113.16-2.65
115
0.000.000.00
202915.9613.17-2.79
98
-0.010.000.00
203016.0913.18-2.91
81
-0.010.000.01
203116.2113.19-3.02
64
-0.010.000.01
203216.3013.20-3.11
46
-0.020.000.02
203316.3813.20-3.17
28
-0.030.000.03
203416.4213.21-3.21
9
-0.040.000.04
203516.4413.21-3.23
----
-0.060.000.05
203616.4913.22-3.27
----
-0.070.000.07
203716.5113.22-3.29
----
-0.090.000.08
203816.5113.22-3.28
----
-0.10-0.010.10
203916.4913.22-3.26
----
-0.12-0.010.12
204016.4513.22-3.22
----
-0.14-0.010.14
204116.4013.22-3.17
----
-0.17-0.010.16
204216.3413.22-3.12
----
-0.19-0.010.18
204316.2913.22-3.07
----
-0.21-0.010.20
204416.2313.22-3.01
----
-0.24-0.010.23
204516.1813.22-2.97
----
-0.27-0.020.25
204616.1313.21-2.92
----
-0.30-0.020.28
204716.0813.21-2.86
----
-0.33-0.020.31
204816.0313.21-2.82
----
-0.36-0.020.34
204915.9813.21-2.77
----
-0.39-0.020.37
205015.9413.21-2.73
----
-0.42-0.020.40
205115.9013.21-2.70
----
-0.46-0.030.43
205215.8813.21-2.67
----
-0.49-0.030.46
205315.8713.21-2.66
----
-0.53-0.030.50
205415.8613.21-2.65
----
-0.56-0.030.53
205515.8613.21-2.66
----
-0.60-0.030.57
205615.8713.21-2.66
----
-0.64-0.040.60
205715.8813.21-2.67
----
-0.67-0.040.64
205815.8913.21-2.68
----
-0.71-0.040.67
205915.9113.22-2.69
----
-0.75-0.040.71
206015.9213.22-2.70
----
-0.79-0.050.74
206115.9313.22-2.71
----
-0.82-0.050.78
206215.9513.22-2.73
----
-0.86-0.050.81
206315.9613.22-2.74
----
-0.90-0.050.85
206415.9713.22-2.75
----
-0.93-0.050.88
206515.9913.22-2.76
----
-0.97-0.060.91
206616.0013.23-2.78
----
-1.01-0.060.95
206716.0213.23-2.79
----
-1.04-0.060.98
206816.0413.23-2.81
----
-1.08-0.061.02
206916.0513.23-2.82
----
-1.11-0.061.05
207016.0713.23-2.84
----
-1.15-0.071.08
207116.0813.23-2.85
----
-1.18-0.071.12
207216.0913.23-2.85
----
-1.22-0.071.15
207316.0913.23-2.85
----
-1.25-0.071.18
207416.0813.23-2.85
----
-1.29-0.071.21
207516.0713.23-2.84
----
-1.32-0.081.24
207616.0513.23-2.82
----
-1.35-0.081.27
207716.0313.23-2.80
----
-1.38-0.081.30
207816.0013.23-2.77
----
-1.41-0.081.33
207915.9713.23-2.74
----
-1.44-0.081.35
208015.9413.23-2.71
----
-1.47-0.081.38
208115.9113.23-2.68
----
-1.49-0.091.41
208215.8813.22-2.66
----
-1.52-0.091.43
208315.8713.22-2.64
----
-1.55-0.091.46
208415.8613.22-2.64
----
-1.58-0.091.49
208515.8513.22-2.63
----
-1.61-0.091.52
208615.8613.22-2.63
----
-1.65-0.101.55
208715.8613.22-2.64
----
-1.68-0.101.58
208815.8713.22-2.65
----
-1.71-0.101.61
208915.8813.22-2.66
----
-1.75-0.101.65
209015.8913.23-2.67
----
-1.78-0.101.68
209115.9113.23-2.68
----
-1.82-0.101.71



 

Summarized Estimates

 
  Proposal
  Change from Present 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 2016 Trustees Report.
2016-2090 15.94% 13.81% -2.13%
2034
-0.56% -0.03% 0.53%
 
1 Under present 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 June 16, 2016