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
202715.5913.09-2.50
130
0.110.01-0.10
202815.7013.12-2.58
112
0.110.01-0.10
202915.8013.14-2.66
93
0.110.01-0.10
203015.9113.16-2.75
75
0.110.01-0.11
203116.0213.19-2.83
58
0.110.01-0.11
203216.1113.21-2.90
40
0.110.01-0.11
203316.1813.25-2.93
22
0.110.01-0.11
203416.2613.27-2.99
4
0.110.01-0.11
203516.3413.28-3.06

0.110.01-0.11
203616.4413.29-3.14

0.110.01-0.11
203716.5313.30-3.23

0.110.01-0.11
203816.6013.31-3.29

0.110.01-0.11
203916.6713.32-3.35

0.110.01-0.11
204016.7213.32-3.40

0.110.01-0.11
204116.7613.33-3.43

0.110.01-0.11
204216.7913.33-3.46

0.110.01-0.11
204316.8213.33-3.49

0.110.01-0.11
204416.8613.34-3.52

0.110.01-0.11
204516.8913.34-3.55

0.110.01-0.11
204616.9213.35-3.57

0.110.01-0.11
204716.9513.35-3.60

0.110.01-0.11
204816.9913.35-3.64

0.110.01-0.11
204917.0413.36-3.68

0.110.01-0.11
205017.0813.36-3.72

0.110.01-0.11
205117.1313.37-3.77

0.110.01-0.11
205217.1913.37-3.82

0.110.01-0.11
205317.2613.38-3.88

0.110.01-0.11
205417.3313.39-3.95

0.110.01-0.11
205517.4113.39-4.02

0.110.01-0.11
205617.5013.40-4.10

0.110.01-0.11
205717.5913.41-4.18

0.110.01-0.11
205817.6913.42-4.27

0.120.01-0.11
205917.7813.42-4.35

0.120.01-0.11
206017.8613.43-4.43

0.120.01-0.11
206117.9413.44-4.50

0.120.01-0.11
206218.0113.44-4.57

0.120.01-0.11
206318.0813.45-4.63

0.120.01-0.11
206418.1513.46-4.69

0.120.01-0.11
206518.2213.46-4.75

0.120.01-0.11
206618.2913.47-4.82

0.120.01-0.11
206718.3613.47-4.88

0.120.01-0.11
206818.4313.48-4.95

0.120.01-0.11
206918.5013.49-5.01

0.120.01-0.11
207018.5813.49-5.08

0.120.01-0.11
207118.6513.50-5.15

0.120.01-0.11
207218.7213.50-5.22

0.120.01-0.11
207318.7913.51-5.28

0.120.01-0.11
207418.8613.52-5.35

0.120.01-0.11
207518.9213.52-5.40

0.120.01-0.11
207618.9713.52-5.45

0.120.01-0.11
207719.0213.53-5.49

0.120.01-0.11
207819.0513.53-5.52

0.120.01-0.11
207919.0713.53-5.53

0.120.01-0.11
208019.0813.54-5.54

0.120.01-0.11
208119.0813.54-5.54

0.120.01-0.11
208219.0713.54-5.54

0.120.01-0.11
208319.0613.54-5.52

0.120.01-0.11
208419.0313.54-5.49

0.120.01-0.11
208518.9913.53-5.46

0.120.01-0.11
208618.9413.53-5.41

0.120.01-0.11
208718.8913.53-5.36

0.120.01-0.11
208818.8213.52-5.30

0.120.01-0.11
208918.7613.52-5.24

0.120.01-0.11
209018.7013.52-5.18

0.120.01-0.11
209118.6413.51-5.12

0.120.01-0.11
209218.5813.51-5.07

0.120.01-0.11
209318.5413.51-5.03

0.120.01-0.11
209418.5013.50-5.00

0.120.01-0.11
209518.4813.50-4.97

0.120.01-0.11
209618.4613.50-4.96

0.120.01-0.11
209718.4513.50-4.95

0.120.01-0.11
209818.4513.50-4.94

0.120.01-0.11
209918.4513.50-4.95

0.120.01-0.11
210018.4713.50-4.97

0.120.01-0.11

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 17.72% 13.79% -3.93% 2034 0.11% 0.01% -0.11%

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