Detailed Single Year Tables

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
202615.3712.91-2.45
151
0.000.000.00
202715.6212.85-2.77
131
0.000.000.00
202815.8113.01-2.80
110
0.110.00-0.11
202915.8513.07-2.79
91
0.110.01-0.11
203015.8513.08-2.77
72
0.110.01-0.11
203115.8313.09-2.74
54
0.110.01-0.11
203215.8313.10-2.73
37
0.110.01-0.11
203315.8313.14-2.69
20
0.110.01-0.10
203415.8513.14-2.71
4
0.110.01-0.10
203515.8813.17-2.71
—
0.110.01-0.10
203615.9713.18-2.79
—
0.110.01-0.10
203716.0613.19-2.88
—
0.110.01-0.10
203816.1613.19-2.96
—
0.110.01-0.11
203916.2413.20-3.04
—
0.110.01-0.11
204016.3213.20-3.11
—
0.110.01-0.11
204116.3913.21-3.18
—
0.110.01-0.11
204216.4513.21-3.24
—
0.110.01-0.11
204316.5313.22-3.31
—
0.110.01-0.11
204416.6013.22-3.38
—
0.110.01-0.11
204516.6913.23-3.46
—
0.110.01-0.11
204616.7513.23-3.52
—
0.110.01-0.11
204716.8213.24-3.58
—
0.110.01-0.11
204816.8913.24-3.64
—
0.110.01-0.11
204916.9613.25-3.71
—
0.110.01-0.11
205017.0413.25-3.79
—
0.110.01-0.11
205117.1313.26-3.87
—
0.110.01-0.11
205217.2413.27-3.97
—
0.110.01-0.11
205317.3513.27-4.08
—
0.120.01-0.11
205417.4713.28-4.19
—
0.120.01-0.11
205517.5913.29-4.31
—
0.120.01-0.11
205617.7213.30-4.43
—
0.120.01-0.11
205717.8613.30-4.56
—
0.120.01-0.11
205818.0013.31-4.68
—
0.120.01-0.11
205918.1313.32-4.81
—
0.120.01-0.11
206018.2713.33-4.93
—
0.120.01-0.11
206118.3913.34-5.05
—
0.120.01-0.11
206218.5213.35-5.17
—
0.120.01-0.11
206318.6413.35-5.28
—
0.120.01-0.11
206418.7513.36-5.39
—
0.120.01-0.11
206518.8713.37-5.50
—
0.120.01-0.11
206618.9813.38-5.60
—
0.120.01-0.12
206719.0913.38-5.71
—
0.120.01-0.12
206819.2113.39-5.82
—
0.120.01-0.12
206919.3313.40-5.93
—
0.120.01-0.12
207019.4513.41-6.04
—
0.130.01-0.12
207119.5713.41-6.16
—
0.130.01-0.12
207219.6913.42-6.27
—
0.130.01-0.12
207319.8113.43-6.38
—
0.130.01-0.12
207419.9213.44-6.49
—
0.130.01-0.12
207520.0313.44-6.59
—
0.130.01-0.12
207620.1313.45-6.68
—
0.130.01-0.12
207720.2213.46-6.76
—
0.130.01-0.12
207820.3013.46-6.83
—
0.130.01-0.12
207920.3613.46-6.90
—
0.130.01-0.12
208020.4213.47-6.95
—
0.130.01-0.12
208120.4713.47-7.00
—
0.130.01-0.12
208220.5213.48-7.04
—
0.130.01-0.12
208320.5513.48-7.07
—
0.130.01-0.13
208420.5713.48-7.09
—
0.130.01-0.13
208520.5813.48-7.10
—
0.130.01-0.13
208620.5813.48-7.10
—
0.130.01-0.13
208720.5713.48-7.09
—
0.130.01-0.13
208820.5513.48-7.07
—
0.130.01-0.12
208920.5213.48-7.04
—
0.130.01-0.12
209020.4813.48-7.00
—
0.130.01-0.12
209120.4413.48-6.97
—
0.130.01-0.12
209220.4013.47-6.93
—
0.130.01-0.12
209320.3613.47-6.89
—
0.130.01-0.12
209420.3213.47-6.85
—
0.130.01-0.12
209520.2813.47-6.81
—
0.130.01-0.12
209620.2413.46-6.78
—
0.130.01-0.12
209720.2113.46-6.75
—
0.130.01-0.12
209820.1913.46-6.72
—
0.130.01-0.12
209920.1613.46-6.70
—
0.130.01-0.12
210020.1513.46-6.69
—
0.130.01-0.12
210120.1513.46-6.69
—
0.130.01-0.12

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
2026-2100 18.22% 13.68% -4.54% 2034 0.12% 0.01% -0.11%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2026 Trustees Report.