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
202615.2913.08-2.21
149
0.000.040.04
202715.4813.17-2.30
131
-0.000.090.09
202815.5913.24-2.35
114
0.000.130.13
202915.6913.31-2.38
97
0.000.170.17
203015.8013.37-2.43
81
0.000.210.21
203115.9113.44-2.47
64
0.000.250.25
203216.0013.50-2.51
48
0.000.290.29
203316.0513.57-2.48
33
-0.020.330.35
203416.1513.63-2.51
18
0.000.370.37
203516.2313.68-2.55
3
0.000.410.40
203616.3313.73-2.60

0.000.440.44
203716.4213.77-2.65

0.000.480.47
203816.4913.81-2.68

0.010.510.50
203916.5613.85-2.71

0.010.540.54
204016.6113.89-2.72

0.010.580.57
204116.6613.93-2.73

0.010.610.60
204216.6913.96-2.73

0.010.640.63
204316.7314.00-2.73

0.020.670.66
204416.7614.03-2.73

0.020.700.68
204516.8014.07-2.73

0.020.730.71
204616.8314.10-2.73

0.030.760.73
204716.8714.13-2.74

0.030.790.76
204816.9114.16-2.75

0.040.820.78
204916.9714.20-2.77

0.040.850.80
205017.0214.23-2.79

0.050.870.82
205117.0714.26-2.82

0.050.900.84
205217.1414.29-2.85

0.060.920.86
205317.2114.32-2.89

0.070.950.88
205417.2914.35-2.94

0.080.970.90
205517.3814.38-3.00

0.081.000.91
205617.4814.42-3.06

0.091.020.93
205717.5814.45-3.13

0.101.050.95
205817.6814.48-3.20

0.111.070.96
205917.7814.51-3.27

0.121.100.97
206017.8814.54-3.33

0.131.120.99
206117.9614.57-3.39

0.141.141.00
206218.0514.58-3.46

0.151.150.99
206318.1314.59-3.54

0.171.150.98
206418.2114.60-3.61

0.181.150.97
206518.2914.61-3.68

0.191.150.96
206618.3714.62-3.75

0.201.160.96
206718.4514.62-3.83

0.211.160.94
206818.5314.63-3.90

0.231.160.93
206918.6214.64-3.98

0.241.160.92
207018.7114.65-4.06

0.251.170.91
207118.8014.66-4.14

0.271.170.90
207218.8814.67-4.21

0.281.170.89
207318.9714.67-4.29

0.291.170.88
207419.0514.68-4.37

0.311.180.87
207519.1214.69-4.43

0.321.180.86
207619.1914.70-4.49

0.331.180.85
207719.2414.70-4.54

0.351.180.84
207819.2814.71-4.58

0.361.180.82
207919.3214.71-4.60

0.371.190.81
208019.3414.72-4.62

0.381.190.81
208119.3514.72-4.63

0.391.190.80
208219.3514.72-4.63

0.401.190.79
208319.3514.72-4.63

0.411.190.78
208419.3314.72-4.61

0.421.190.77
208519.3014.72-4.58

0.431.200.77
208619.2614.72-4.54

0.441.200.76
208719.2114.72-4.49

0.451.200.75
208819.1614.72-4.44

0.451.200.75
208919.1014.72-4.39

0.461.200.74
209019.0414.71-4.33

0.461.200.74
209118.9914.71-4.28

0.471.210.74
209218.9414.71-4.23

0.481.210.73
209318.9014.71-4.19

0.481.210.73
209418.8714.71-4.16

0.491.210.72
209518.8514.71-4.14

0.491.210.72
209618.8414.71-4.13

0.501.210.72
209718.8314.71-4.12

0.501.210.71
209818.8314.71-4.13

0.511.210.71
209918.8514.71-4.14

0.511.210.70
210018.8714.71-4.16

0.511.220.70

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 17.79% 14.65% -3.14% 2035 0.18% 0.86% 0.69%

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