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
202615.2913.03-2.25
149
0.000.000.00
202715.4813.08-2.39
131
0.000.000.00
202815.5913.11-2.48
113
0.000.000.00
202915.6913.23-2.46
95
0.000.090.09
203015.8013.34-2.45
78
0.000.190.19
203115.9113.47-2.44
62
0.000.280.28
203216.0013.58-2.42
46
0.000.380.38
203316.0413.72-2.32
31
-0.030.470.50
203416.1413.83-2.31
17
-0.000.570.57
203516.2313.94-2.29
3
-0.000.660.67
203616.3214.05-2.28

-0.000.760.76
203716.4114.15-2.26

-0.000.850.86
203816.4814.25-2.23

-0.010.950.96
203916.5514.35-2.19

-0.011.041.05
204016.6014.46-2.14

-0.011.141.15
204116.6314.56-2.08

-0.011.231.25
204216.6614.65-2.01

-0.011.331.34
204316.6914.75-1.94

-0.021.421.44
204416.7214.85-1.87

-0.021.521.54
204516.7514.95-1.80

-0.021.611.64
204616.7815.05-1.73

-0.021.711.73
204716.8115.15-1.66

-0.031.801.83
204816.8515.24-1.60

-0.031.901.93
204916.8915.34-1.54

-0.041.992.03
205016.9315.44-1.49

-0.042.092.13
205116.9815.54-1.43

-0.042.182.22
205217.0315.64-1.39

-0.052.272.32
205317.0915.65-1.44

-0.052.282.33
205417.1615.66-1.50

-0.062.282.34
205517.2415.66-1.57

-0.062.282.34
205617.3215.67-1.64

-0.072.282.35
205717.4015.68-1.72

-0.072.282.35
205817.4915.69-1.81

-0.082.282.36
205917.5815.69-1.88

-0.082.282.36
206017.6515.70-1.95

-0.092.282.37
206117.7215.71-2.02

-0.092.282.37
206217.7915.71-2.08

-0.102.282.38
206317.8615.72-2.14

-0.102.282.38
206417.9215.72-2.20

-0.112.282.38
206517.9915.73-2.26

-0.112.282.39
206618.0515.74-2.32

-0.122.282.39
206718.1215.74-2.38

-0.122.282.40
206818.1815.75-2.44

-0.122.282.40
206918.2515.75-2.50

-0.132.282.40
207018.3315.76-2.57

-0.132.282.40
207118.4015.77-2.63

-0.132.282.41
207218.4715.77-2.69

-0.132.282.41
207318.5415.78-2.76

-0.142.282.41
207418.6015.78-2.82

-0.142.282.41
207518.6615.79-2.87

-0.142.282.42
207618.7115.79-2.92

-0.142.282.42
207718.7515.80-2.95

-0.142.282.42
207818.7815.80-2.98

-0.152.282.42
207918.8015.80-3.00

-0.152.282.42
208018.8115.80-3.01

-0.152.282.42
208118.8115.80-3.01

-0.152.282.42
208218.8015.80-3.00

-0.152.282.42
208318.7915.80-2.98

-0.152.282.42
208418.7615.80-2.95

-0.152.282.42
208518.7215.80-2.92

-0.152.282.43
208618.6715.80-2.87

-0.152.282.42
208718.6215.80-2.82

-0.152.282.42
208818.5615.79-2.76

-0.152.282.42
208918.4915.79-2.70

-0.152.282.42
209018.4315.79-2.65

-0.152.282.42
209118.3715.78-2.59

-0.152.282.42
209218.3215.78-2.54

-0.152.282.42
209318.2715.78-2.50

-0.152.282.42
209418.2415.77-2.47

-0.152.282.42
209518.2115.77-2.44

-0.152.282.42
209618.2015.77-2.42

-0.152.282.42
209718.1815.77-2.41

-0.152.282.42
209818.1815.77-2.41

-0.152.282.42
209918.1915.77-2.42

-0.152.282.42
210018.2115.77-2.43

-0.152.282.42

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 17.54% 15.50% -2.04% 2035 -0.08% 1.71% 1.78%

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