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
202915.6913.14-2.55
95
0.000.000.00
203015.8013.16-2.64
78
0.000.000.00
203115.9113.18-2.73
60
0.000.000.00
203216.0013.20-2.80
43
0.000.000.00
203316.0713.52-2.55
26
0.000.280.28
203416.1413.55-2.59
10
-0.000.290.29
203516.2313.56-2.67

-0.000.290.29
203616.3213.57-2.75

0.000.290.29
203716.4213.58-2.83

0.000.290.29
203816.4913.59-2.90

0.000.290.29
203916.5613.60-2.96

0.000.290.29
204016.6113.61-3.00

0.010.290.28
204116.6513.61-3.04

0.010.290.28
204216.6813.61-3.07

0.010.290.28
204316.7213.62-3.10

0.010.290.28
204416.7513.62-3.13

0.010.290.28
204516.7913.63-3.16

0.010.290.28
204616.8213.63-3.19

0.020.290.27
204716.8613.63-3.22

0.020.290.27
204816.9013.64-3.26

0.020.290.27
204916.9513.64-3.31

0.030.290.27
205017.0013.65-3.35

0.030.290.26
205117.0613.65-3.40

0.030.290.26
205217.1213.66-3.46

0.040.290.26
205317.1913.67-3.52

0.040.290.25
205417.2713.67-3.59

0.050.300.25
205517.3513.68-3.67

0.050.300.24
205617.4413.69-3.75

0.060.300.24
205717.5413.70-3.84

0.060.300.23
205817.6413.71-3.93

0.070.300.23
205917.7313.71-4.02

0.070.300.22
206017.8213.72-4.10

0.080.300.22
206117.9013.73-4.17

0.080.300.22
206217.9813.74-4.25

0.090.300.21
206318.0613.74-4.32

0.100.300.21
206418.1313.75-4.38

0.100.300.20
206518.2113.76-4.45

0.110.300.20
206618.2813.76-4.52

0.110.300.19
206718.3613.77-4.59

0.120.300.19
206818.4313.78-4.66

0.120.300.18
206918.5113.78-4.73

0.130.310.17
207018.5913.79-4.80

0.140.310.17
207118.6713.80-4.88

0.140.310.16
207218.7513.80-4.95

0.150.310.16
207318.8313.81-5.02

0.160.310.15
207418.9013.82-5.09

0.160.310.15
207518.9713.82-5.15

0.170.310.14
207619.0213.83-5.20

0.170.310.14
207719.0713.83-5.24

0.180.310.13
207819.1113.84-5.27

0.180.310.13
207919.1313.84-5.29

0.190.310.13
208019.1513.84-5.31

0.190.310.12
208119.1513.84-5.31

0.190.310.12
208219.1513.84-5.31

0.200.310.12
208319.1313.84-5.29

0.200.310.11
208419.1113.84-5.27

0.200.310.11
208519.0813.84-5.23

0.210.310.11
208619.0313.84-5.19

0.210.310.11
208718.9713.84-5.14

0.210.310.11
208818.9113.83-5.08

0.210.310.10
208918.8513.83-5.02

0.210.310.10
209018.7913.82-4.97

0.210.310.10
209118.7313.82-4.91

0.210.310.10
209218.6813.82-4.86

0.210.320.10
209318.6313.81-4.82

0.210.320.10
209418.6013.81-4.79

0.210.320.10
209518.5713.81-4.76

0.210.320.10
209618.5613.81-4.75

0.210.320.10
209718.5413.81-4.74

0.210.320.10
209818.5413.81-4.73

0.220.320.10
209918.5513.81-4.74

0.220.320.10
210018.5713.81-4.76

0.220.320.10

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 17.70% 14.05% -3.65% 2034 0.09% 0.26% 0.17%

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