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
202815.9013.02-2.88
110
0.200.01-0.19
202915.9513.07-2.88
90
0.210.01-0.20
203015.9613.08-2.87
71
0.220.01-0.21
203115.9413.10-2.85
52
0.220.01-0.21
203215.9513.10-2.85
35
0.230.01-0.22
203315.9613.14-2.82
17
0.240.01-0.23
203415.9913.15-2.83
—
0.250.01-0.23
203516.0213.18-2.85
—
0.250.01-0.24
203616.1113.19-2.93
—
0.260.01-0.24
203716.2213.19-3.02
—
0.260.01-0.25
203816.3113.20-3.11
—
0.270.01-0.26
203916.4113.21-3.20
—
0.280.01-0.26
204016.4913.21-3.27
—
0.280.01-0.27
204116.5613.22-3.34
—
0.290.02-0.27
204216.6313.22-3.41
—
0.290.02-0.28
204316.7113.23-3.48
—
0.300.02-0.28
204416.7913.23-3.56
—
0.300.02-0.29
204516.8813.24-3.64
—
0.310.02-0.29
204616.9513.24-3.70
—
0.310.02-0.29
204717.0213.25-3.77
—
0.310.02-0.30
204817.0913.25-3.84
—
0.320.02-0.30
204917.1613.26-3.91
—
0.320.02-0.30
205017.2513.26-3.98
—
0.320.02-0.30
205117.3413.27-4.07
—
0.320.02-0.30
205217.4513.28-4.17
—
0.320.02-0.30
205317.5613.28-4.28
—
0.320.02-0.31
205417.6813.29-4.39
—
0.320.02-0.31
205517.8013.30-4.50
—
0.320.02-0.31
205617.9313.31-4.63
—
0.320.02-0.31
205718.0713.32-4.75
—
0.320.02-0.31
205818.2013.32-4.88
—
0.320.02-0.31
205918.3413.33-5.01
—
0.320.02-0.31
206018.4713.34-5.13
—
0.330.02-0.31
206118.6013.35-5.25
—
0.330.02-0.31
206218.7313.36-5.37
—
0.330.02-0.31
206318.8513.37-5.49
—
0.340.02-0.32
206418.9713.37-5.60
—
0.340.02-0.32
206519.0913.38-5.71
—
0.340.02-0.33
206619.2113.39-5.82
—
0.350.02-0.33
206719.3213.40-5.93
—
0.350.02-0.33
206819.4513.40-6.04
—
0.360.02-0.34
206919.5713.41-6.16
—
0.360.02-0.34
207019.6913.42-6.27
—
0.370.02-0.35
207119.8213.43-6.39
—
0.370.02-0.35
207219.9413.43-6.51
—
0.380.02-0.36
207320.0713.44-6.62
—
0.390.02-0.37
207420.1913.45-6.74
—
0.390.02-0.37
207520.3013.46-6.84
—
0.400.02-0.38
207620.4013.46-6.93
—
0.400.02-0.38
207720.4913.47-7.02
—
0.410.02-0.38
207820.5713.48-7.10
—
0.410.02-0.39
207920.6413.48-7.16
—
0.410.02-0.39
208020.7013.48-7.22
—
0.410.02-0.39
208120.7613.49-7.27
—
0.420.02-0.39
208220.8013.49-7.31
—
0.420.02-0.40
208320.8413.49-7.35
—
0.420.02-0.40
208420.8713.50-7.37
—
0.430.02-0.40
208520.8813.50-7.38
—
0.430.02-0.41
208620.8813.50-7.38
—
0.430.02-0.41
208720.8713.50-7.37
—
0.440.02-0.41
208820.8513.50-7.36
—
0.440.02-0.41
208920.8313.50-7.33
—
0.440.02-0.42
209020.7913.49-7.30
—
0.450.02-0.42
209120.7613.49-7.26
—
0.450.02-0.42
209220.7213.49-7.23
—
0.450.02-0.43
209320.6813.49-7.19
—
0.450.02-0.43
209420.6413.49-7.15
—
0.450.02-0.43
209520.6013.48-7.12
—
0.450.03-0.43
209620.5713.48-7.09
—
0.450.03-0.43
209720.5413.48-7.06
—
0.460.03-0.43
209820.5113.48-7.03
—
0.460.03-0.43
209920.4913.48-7.02
—
0.460.03-0.43
210020.4813.48-7.00
—
0.460.03-0.43
210120.4713.48-7.00
—
0.460.03-0.43

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 18.43% 13.69% -4.74% 2033 0.33% 0.02% -0.31%

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