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
202815.7513.01-2.74
111
0.050.00-0.05
202915.7913.06-2.73
92
0.050.00-0.05
203015.7913.08-2.72
73
0.050.00-0.05
203115.7713.09-2.69
56
0.050.00-0.05
203215.7713.09-2.68
39
0.050.00-0.05
203315.7713.13-2.64
22
0.050.00-0.05
203415.7913.14-2.65
6
0.050.00-0.05
203515.8213.17-2.66
—
0.050.00-0.05
203615.9113.17-2.73
—
0.050.00-0.05
203716.0113.18-2.82
—
0.050.00-0.05
203816.1013.19-2.91
—
0.050.00-0.05
203916.1813.20-2.99
—
0.050.00-0.05
204016.2613.20-3.06
—
0.050.00-0.05
204116.3313.21-3.12
—
0.050.00-0.05
204216.4013.21-3.19
—
0.050.00-0.05
204316.4713.22-3.25
—
0.060.00-0.05
204416.5513.22-3.33
—
0.060.00-0.05
204516.6313.23-3.40
—
0.060.00-0.05
204616.6913.23-3.46
—
0.060.00-0.05
204716.7613.23-3.52
—
0.060.00-0.05
204816.8313.24-3.59
—
0.060.00-0.05
204916.9013.24-3.66
—
0.060.00-0.05
205016.9913.25-3.74
—
0.060.00-0.05
205117.0813.26-3.82
—
0.060.00-0.05
205217.1813.26-3.92
—
0.060.00-0.06
205317.2913.27-4.03
—
0.060.00-0.06
205417.4113.28-4.13
—
0.060.00-0.06
205517.5413.28-4.25
—
0.060.00-0.06
205617.6713.29-4.38
—
0.060.00-0.06
205717.8013.30-4.50
—
0.060.00-0.06
205817.9413.31-4.63
—
0.060.00-0.06
205918.0713.32-4.76
—
0.060.00-0.06
206018.2113.33-4.88
—
0.060.00-0.06
206118.3313.34-5.00
—
0.060.00-0.06
206218.4613.34-5.11
—
0.060.00-0.06
206318.5813.35-5.23
—
0.060.00-0.06
206418.6913.36-5.33
—
0.060.00-0.06
206518.8113.37-5.44
—
0.060.00-0.06
206618.9213.37-5.55
—
0.060.00-0.06
206719.0313.38-5.66
—
0.060.00-0.06
206819.1513.39-5.76
—
0.060.00-0.06
206919.2713.39-5.87
—
0.060.00-0.06
207019.3913.40-5.99
—
0.060.00-0.06
207119.5113.41-6.10
—
0.070.00-0.06
207219.6313.42-6.21
—
0.070.00-0.06
207319.7513.42-6.32
—
0.070.00-0.06
207419.8613.43-6.43
—
0.070.00-0.06
207519.9713.44-6.53
—
0.070.00-0.06
207620.0613.45-6.62
—
0.070.00-0.06
207720.1513.45-6.70
—
0.070.00-0.06
207820.2313.46-6.78
—
0.070.00-0.06
207920.3013.46-6.84
—
0.070.00-0.06
208020.3613.46-6.89
—
0.070.00-0.06
208120.4113.47-6.94
—
0.070.00-0.06
208220.4513.47-6.98
—
0.070.00-0.06
208320.4913.47-7.01
—
0.070.00-0.06
208420.5113.48-7.03
—
0.070.00-0.06
208520.5213.48-7.04
—
0.070.00-0.06
208620.5213.48-7.04
—
0.070.00-0.06
208720.5113.48-7.03
—
0.070.00-0.06
208820.4813.48-7.01
—
0.070.00-0.06
208920.4513.48-6.98
—
0.070.00-0.06
209020.4213.47-6.94
—
0.070.00-0.06
209120.3813.47-6.91
—
0.070.00-0.06
209220.3413.47-6.87
—
0.070.00-0.06
209320.3013.47-6.83
—
0.070.00-0.06
209420.2513.46-6.79
—
0.070.00-0.06
209520.2213.46-6.75
—
0.070.00-0.06
209620.1813.46-6.72
—
0.070.00-0.06
209720.1513.46-6.69
—
0.070.00-0.06
209820.1213.46-6.67
—
0.070.00-0.06
209920.1013.46-6.65
—
0.070.00-0.06
210020.0913.46-6.64
—
0.070.00-0.06
210120.0913.46-6.63
—
0.070.00-0.06

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 18.16% 13.68% -4.48% 2034 0.06% 0.00% -0.06%

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