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
202815.5913.15-2.43
113
0.000.040.04
202915.6913.22-2.47
96
-0.000.090.09
203015.8013.29-2.51
79
-0.000.130.13
203115.9113.36-2.56
62
0.000.170.17
203216.0013.42-2.59
46
0.000.210.21
203316.0513.50-2.56
30
-0.020.250.27
203416.1413.56-2.59
14
-0.000.290.29
203516.2313.61-2.62

-0.000.330.33
203616.3213.65-2.67

-0.000.370.37
203716.4113.70-2.71

-0.000.410.41
203816.4813.74-2.74

-0.000.440.44
203916.5513.79-2.76

-0.000.480.48
204016.6013.82-2.78

-0.000.510.51
204116.6413.86-2.78

-0.010.540.55
204216.6713.90-2.77

-0.010.580.58
204316.7013.94-2.76

-0.010.610.62
204416.7313.97-2.76

-0.010.640.65
204516.7714.01-2.76

-0.010.670.68
204616.7914.04-2.76

-0.010.700.71
204716.8314.07-2.75

-0.010.730.74
204816.8714.10-2.76

-0.010.760.77
204916.9114.14-2.78

-0.010.780.80
205016.9614.17-2.79

-0.010.810.83
205117.0014.20-2.80

-0.020.840.85
205217.0614.23-2.83

-0.020.860.88
205317.1314.26-2.87

-0.020.890.91
205417.2014.29-2.90

-0.020.910.93
205517.2814.33-2.95

-0.020.940.96
205617.3614.36-3.01

-0.020.960.99
205717.4514.39-3.07

-0.020.991.01
205817.5514.42-3.13

-0.021.011.04
205917.6414.45-3.18

-0.031.031.06
206017.7214.48-3.24

-0.031.061.08
206117.7914.51-3.28

-0.031.081.11
206217.8614.54-3.33

-0.031.101.13
206317.9314.57-3.37

-0.031.121.15
206418.0014.58-3.42

-0.031.131.16
206518.0714.58-3.49

-0.031.131.16
206618.1414.59-3.55

-0.031.131.16
206718.2114.60-3.61

-0.031.131.16
206818.2814.60-3.67

-0.031.131.16
206918.3514.61-3.74

-0.031.131.16
207018.4214.62-3.81

-0.031.131.17
207118.5014.62-3.87

-0.031.131.17
207218.5714.63-3.94

-0.031.131.17
207318.6414.64-4.00

-0.031.131.17
207418.7114.64-4.06

-0.031.141.17
207518.7714.65-4.12

-0.031.141.17
207618.8214.65-4.16

-0.031.141.17
207718.8614.66-4.20

-0.031.141.17
207818.8914.66-4.23

-0.031.141.17
207918.9114.66-4.25

-0.031.141.17
208018.9214.67-4.26

-0.031.141.17
208118.9214.67-4.26

-0.031.141.17
208218.9214.67-4.25

-0.031.141.17
208318.9014.67-4.23

-0.031.141.17
208418.8714.67-4.21

-0.031.141.17
208518.8414.67-4.17

-0.031.141.18
208618.7914.67-4.12

-0.031.141.18
208718.7314.66-4.07

-0.031.141.18
208818.6714.66-4.01

-0.031.141.18
208918.6114.66-3.95

-0.031.141.18
209018.5414.65-3.89

-0.031.151.18
209118.4914.65-3.83

-0.031.151.18
209218.4314.65-3.78

-0.031.151.18
209318.3914.65-3.74

-0.031.151.18
209418.3514.64-3.71

-0.031.151.18
209518.3314.64-3.68

-0.031.151.18
209618.3114.64-3.67

-0.031.151.18
209718.3014.64-3.65

-0.031.151.18
209818.3014.64-3.65

-0.031.151.18
209918.3114.65-3.66

-0.031.151.18
210018.3214.65-3.67

-0.031.151.18

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 17.59% 14.59% -3.00% 2034 -0.02% 0.80% 0.82%

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