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
202515.1512.80-2.35
169
0.000.000.00
202615.2914.33-0.96
149
0.001.291.29
202715.4814.47-1.00
139
-0.001.391.39
202815.5914.54-1.04
130
-0.001.431.43
202915.6914.61-1.08
120
-0.001.471.48
203015.7914.67-1.12
112
-0.001.521.52
203115.9114.74-1.17
103
-0.001.561.56
203216.0014.81-1.20
94
0.001.611.60
203315.9314.90-1.03
87
-0.141.651.79
203416.1214.97-1.15
80
-0.021.701.73
203516.2115.03-1.18
72
-0.021.761.78
203616.3015.09-1.21
65
-0.021.811.83
203716.3915.16-1.23
58
-0.031.861.89
203816.4615.22-1.24
51
-0.031.911.94
203916.5215.28-1.24
44
-0.031.972.00
204016.5715.35-1.22
36
-0.042.032.07
204116.6115.41-1.20
29
-0.042.092.13
204216.6315.48-1.15
23
-0.042.152.20
204316.6615.55-1.11
16
-0.052.222.27
204416.6915.62-1.07
9
-0.052.292.34
204516.7215.70-1.02
3
-0.052.362.41
204616.7515.77-0.97

-0.062.432.49
204716.7815.85-0.93

-0.062.502.56
204816.8115.85-0.96

-0.062.512.57
204916.8615.86-1.00

-0.072.512.57
205016.9015.86-1.04

-0.072.512.58
205116.9515.87-1.08

-0.072.512.58
205217.0115.88-1.13

-0.072.512.58
205317.0715.88-1.19

-0.082.512.59
205417.1415.89-1.25

-0.082.512.59
205517.2215.90-1.32

-0.082.512.59
205617.3015.90-1.40

-0.082.512.59
205717.3915.91-1.48

-0.092.512.60
205817.4815.92-1.56

-0.092.512.60
205917.5715.93-1.64

-0.092.512.60
206017.6515.94-1.72

-0.092.512.60
206117.7315.94-1.79

-0.092.512.60
206217.8015.95-1.85

-0.092.512.60
206317.8715.96-1.92

-0.092.512.60
206417.9415.96-1.98

-0.092.512.60
206518.0115.97-2.04

-0.092.522.60
206618.0815.98-2.10

-0.092.522.61
206718.1515.98-2.17

-0.092.522.61
206818.2215.99-2.23

-0.092.522.61
206918.2915.99-2.30

-0.092.522.61
207018.3716.00-2.37

-0.092.522.61
207118.4416.01-2.43

-0.092.522.60
207218.5116.01-2.50

-0.092.522.60
207318.5916.02-2.57

-0.082.522.60
207418.6616.03-2.63

-0.082.522.60
207518.7216.03-2.68

-0.082.522.60
207618.7716.04-2.73

-0.082.522.60
207718.8116.04-2.77

-0.082.522.60
207818.8516.05-2.80

-0.082.522.60
207918.8716.05-2.82

-0.082.522.60
208018.8816.05-2.83

-0.082.522.60
208118.8816.05-2.83

-0.082.522.60
208218.8716.05-2.82

-0.082.522.60
208318.8616.05-2.80

-0.082.532.60
208418.8316.05-2.78

-0.082.532.60
208518.7916.05-2.74

-0.082.532.60
208618.7516.05-2.70

-0.072.532.60
208718.6916.05-2.64

-0.072.532.60
208818.6316.04-2.59

-0.072.532.60
208918.5716.04-2.53

-0.072.532.60
209018.5116.04-2.47

-0.072.532.60
209118.4516.03-2.41

-0.072.532.60
209218.3916.03-2.36

-0.072.532.60
209318.3516.03-2.32

-0.072.532.60
209418.3216.03-2.29

-0.072.532.60
209518.2916.03-2.26

-0.072.532.60
209618.2716.03-2.25

-0.072.532.60
209718.2616.03-2.24

-0.072.532.60
209818.2616.03-2.23

-0.072.532.60
209918.2716.03-2.24

-0.072.532.60
210018.2816.03-2.25

-0.072.532.60

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
2025-2099 17.55% 16.03% -1.51% 2045 -0.06% 2.25% 2.31%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2025 Trustees Report.