2025 OASDI Trustees Report

2025 Trustees Report

 

The following table presents the plot points for Figure VI.E1 — Long-Range OASDI Cost Rates From Stochastic Modeling. The OASDI income rate for the intermediate scenario is also provided. The column headings represent the percent of the 5,000 simulations with values less than or equal to the cost rate shown in the table.

Plot points

Calendar year	OASDI cost rates					OASDI income rate
	2.5%	10%	50%	90%	97.5%
2025	14.34%	14.64%	15.14%	15.61%	15.88%	12.80%
2026	14.19%	14.56%	15.23%	15.91%	16.25%	13.03%
2027	14.25%	14.68%	15.43%	16.22%	16.64%	13.08%
2028	14.26%	14.74%	15.55%	16.42%	16.92%	13.11%
2029	14.29%	14.75%	15.66%	16.61%	17.18%	13.14%
2030	14.27%	14.75%	15.78%	16.82%	17.44%	13.16%
2031	14.28%	14.80%	15.90%	17.04%	17.66%	13.19%
2032	14.27%	14.84%	16.00%	17.20%	17.90%	13.20%
2033	14.30%	14.91%	16.09%	17.31%	17.99%	13.24%
2034	14.23%	14.90%	16.15%	17.50%	18.23%	13.27%
2035	14.20%	14.93%	16.23%	17.71%	18.42%	13.28%
2036	14.20%	14.97%	16.36%	17.84%	18.64%	13.29%
2037	14.26%	15.02%	16.45%	17.99%	18.88%	13.29%
2038	14.28%	15.05%	16.52%	18.11%	19.00%	13.30%
2039	14.27%	15.02%	16.58%	18.23%	19.14%	13.31%
2040	14.28%	15.06%	16.62%	18.33%	19.30%	13.32%
2041	14.27%	15.08%	16.69%	18.41%	19.43%	13.32%
2042	14.23%	15.06%	16.73%	18.49%	19.56%	13.32%
2043	14.22%	15.05%	16.77%	18.58%	19.69%	13.33%
2044	14.25%	15.07%	16.80%	18.66%	19.73%	13.33%
2045	14.21%	15.11%	16.85%	18.76%	19.74%	13.34%
2046	14.19%	15.06%	16.87%	18.81%	19.93%	13.34%
2047	14.23%	15.07%	16.92%	18.86%	20.09%	13.34%
2048	14.27%	15.10%	16.94%	18.96%	20.11%	13.35%
2049	14.24%	15.12%	17.00%	19.06%	20.27%	13.35%
2050	14.25%	15.16%	17.05%	19.14%	20.33%	13.36%
2051	14.24%	15.17%	17.10%	19.24%	20.52%	13.36%
2052	14.28%	15.21%	17.18%	19.38%	20.71%	13.37%
2053	14.22%	15.22%	17.23%	19.47%	20.80%	13.37%
2054	14.26%	15.23%	17.30%	19.58%	20.99%	13.38%
2055	14.26%	15.25%	17.37%	19.71%	21.16%	13.39%
2056	14.25%	15.26%	17.46%	19.84%	21.36%	13.39%
2057	14.28%	15.31%	17.54%	20.04%	21.71%	13.40%
2058	14.36%	15.37%	17.66%	20.23%	21.95%	13.41%
2059	14.40%	15.41%	17.73%	20.37%	22.05%	13.42%
2060	14.37%	15.40%	17.82%	20.54%	22.28%	13.42%
2061	14.31%	15.47%	17.90%	20.77%	22.44%	13.43%
2062	14.31%	15.44%	18.01%	20.95%	22.82%	13.44%
2063	14.28%	15.46%	18.04%	21.10%	22.95%	13.44%
2064	14.21%	15.47%	18.13%	21.25%	23.29%	13.45%
2065	14.26%	15.47%	18.18%	21.40%	23.57%	13.45%
2066	14.24%	15.49%	18.28%	21.64%	23.74%	13.46%
2067	14.20%	15.47%	18.32%	21.82%	23.92%	13.47%
2068	14.18%	15.50%	18.37%	21.95%	24.17%	13.47%
2069	14.15%	15.55%	18.48%	22.11%	24.55%	13.48%
2070	14.10%	15.62%	18.56%	22.35%	24.79%	13.48%
2071	14.08%	15.61%	18.66%	22.47%	25.05%	13.49%
2072	14.12%	15.63%	18.72%	22.60%	25.37%	13.50%
2073	14.12%	15.65%	18.81%	22.83%	25.60%	13.50%
2074	14.11%	15.65%	18.85%	23.02%	25.91%	13.51%
2075	14.16%	15.70%	18.96%	23.14%	26.08%	13.51%
2076	14.15%	15.70%	19.03%	23.31%	26.28%	13.52%
2077	14.13%	15.64%	19.09%	23.49%	26.50%	13.52%
2078	14.04%	15.66%	19.12%	23.68%	26.69%	13.52%
2079	13.93%	15.63%	19.16%	23.94%	26.75%	13.53%
2080	13.96%	15.60%	19.22%	23.99%	26.96%	13.53%
2081	13.95%	15.55%	19.21%	24.01%	27.20%	13.53%
2082	13.85%	15.51%	19.19%	24.13%	27.18%	13.53%
2083	13.70%	15.46%	19.18%	24.13%	27.53%	13.53%
2084	13.73%	15.45%	19.17%	24.17%	27.79%	13.53%
2085	13.66%	15.36%	19.16%	24.28%	27.98%	13.53%
2086	13.51%	15.24%	19.09%	24.33%	28.20%	13.52%
2087	13.39%	15.17%	19.04%	24.36%	28.38%	13.52%
2088	13.32%	15.06%	19.01%	24.44%	28.40%	13.52%
2089	13.16%	15.01%	18.97%	24.42%	28.40%	13.51%
2090	13.05%	14.89%	18.89%	24.51%	28.43%	13.51%
2091	12.99%	14.84%	18.90%	24.52%	28.46%	13.51%
2092	12.95%	14.78%	18.83%	24.52%	28.69%	13.50%
2093	12.87%	14.74%	18.80%	24.56%	28.69%	13.50%
2094	12.83%	14.71%	18.72%	24.59%	28.76%	13.50%
2095	12.82%	14.67%	18.74%	24.54%	28.72%	13.50%
2096	12.85%	14.62%	18.74%	24.65%	28.71%	13.49%
2097	12.81%	14.63%	18.69%	24.65%	28.73%	13.49%
2098	12.80%	14.66%	18.72%	24.67%	28.92%	13.49%
2099	12.82%	14.72%	18.74%	24.71%	29.00%	13.49%

RETURN TO TRUSTEES REPORT.