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
202615.2912.41-2.87
149
0.00-0.62-0.62
202715.4712.43-3.05
127
-0.00-0.66-0.66
202815.5812.44-3.14
105
-0.01-0.67-0.66
202915.6712.46-3.21
84
-0.02-0.68-0.66
203015.7812.47-3.30
62
-0.02-0.68-0.66
203115.8812.49-3.39
41
-0.03-0.69-0.67
203215.9712.50-3.47
20
-0.04-0.70-0.67
203316.0912.53-3.56

0.02-0.71-0.73
203416.1112.54-3.57

-0.04-0.72-0.69
203516.1912.54-3.65

-0.04-0.73-0.69
203616.2812.54-3.74

-0.05-0.75-0.70
203716.3612.54-3.82

-0.05-0.76-0.70
203816.4312.53-3.90

-0.06-0.77-0.71
203916.4912.53-3.96

-0.06-0.78-0.72
204016.5412.52-4.02

-0.06-0.79-0.73
204116.5812.51-4.06

-0.07-0.81-0.74
204216.6112.51-4.10

-0.07-0.82-0.75
204316.6412.50-4.14

-0.07-0.83-0.76
204416.6712.49-4.18

-0.07-0.84-0.77
204516.7012.48-4.22

-0.07-0.85-0.78
204616.7312.47-4.25

-0.08-0.87-0.79
204716.7612.46-4.30

-0.08-0.88-0.80
204816.8012.46-4.34

-0.08-0.89-0.81
204916.8412.45-4.40

-0.08-0.90-0.82
205016.8912.44-4.45

-0.08-0.92-0.84
205116.9412.43-4.51

-0.08-0.93-0.85
205217.0012.43-4.57

-0.08-0.94-0.86
205317.0612.42-4.64

-0.08-0.95-0.87
205417.1412.42-4.72

-0.08-0.96-0.88
205517.2212.41-4.80

-0.08-0.97-0.89
205617.3012.41-4.89

-0.08-0.98-0.90
205717.3912.41-4.98

-0.08-0.99-0.91
205817.4912.41-5.08

-0.08-1.00-0.92
205917.5812.40-5.17

-0.08-1.01-0.93
206017.6612.40-5.26

-0.08-1.02-0.94
206117.7412.40-5.34

-0.08-1.03-0.95
206217.8112.40-5.41

-0.08-1.04-0.95
206317.8812.39-5.48

-0.09-1.05-0.96
206417.9412.39-5.55

-0.09-1.06-0.97
206518.0112.39-5.62

-0.09-1.06-0.98
206618.0812.39-5.69

-0.09-1.07-0.98
206718.1512.39-5.76

-0.09-1.08-0.99
206818.2212.39-5.83

-0.09-1.09-1.00
206918.2912.38-5.91

-0.09-1.09-1.00
207018.3712.38-5.98

-0.09-1.10-1.01
207118.4412.38-6.05

-0.09-1.11-1.01
207218.5112.38-6.12

-0.09-1.11-1.02
207318.5812.38-6.20

-0.09-1.12-1.03
207418.6512.38-6.26

-0.09-1.12-1.03
207518.7112.38-6.32

-0.09-1.13-1.03
207618.7612.38-6.37

-0.09-1.13-1.04
207718.8012.38-6.42

-0.10-1.14-1.04
207818.8312.38-6.45

-0.10-1.14-1.05
207918.8512.38-6.47

-0.10-1.15-1.05
208018.8612.38-6.48

-0.10-1.15-1.06
208118.8612.37-6.49

-0.10-1.16-1.06
208218.8512.37-6.48

-0.10-1.16-1.06
208318.8412.36-6.47

-0.10-1.16-1.07
208418.8112.36-6.45

-0.10-1.17-1.07
208518.7712.35-6.42

-0.10-1.17-1.07
208618.7212.35-6.37

-0.10-1.17-1.08
208718.6712.34-6.32

-0.10-1.18-1.08
208818.6112.34-6.27

-0.10-1.18-1.08
208918.5412.33-6.21

-0.10-1.18-1.09
209018.4812.32-6.16

-0.10-1.19-1.09
209118.4212.32-6.10

-0.10-1.19-1.09
209218.3712.31-6.06

-0.10-1.19-1.09
209318.3212.31-6.02

-0.10-1.19-1.10
209418.2912.30-5.99

-0.10-1.20-1.10
209518.2612.30-5.96

-0.10-1.20-1.10
209618.2412.29-5.95

-0.10-1.20-1.10
209718.2312.29-5.94

-0.10-1.20-1.10
209818.2312.29-5.94

-0.10-1.20-1.11
209918.2412.29-5.95

-0.10-1.21-1.11
210018.2612.29-5.97

-0.10-1.21-1.11

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% 12.84% -4.70% 2032 -0.07% -0.95% -0.88%

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