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
-0.00-0.000.00
202715.4813.08-2.39
131
-0.00-0.000.00
202815.5913.11-2.48
113
-0.00-0.000.00
202915.6913.14-2.55
95
-0.00-0.000.00
203015.8013.16-2.64
78
-0.00-0.000.00
203115.9113.18-2.72
60
-0.00-0.000.00
203216.0013.20-2.80
43
-0.00-0.000.00
203316.0613.24-2.82
26
-0.01-0.000.01
203416.1413.26-2.87
9
-0.01-0.000.01
203516.2213.27-2.94

-0.01-0.000.01
203616.3113.28-3.02

-0.02-0.000.02
203716.3913.29-3.10

-0.02-0.000.02
203816.4613.30-3.16

-0.03-0.000.03
203916.5213.31-3.21

-0.03-0.000.03
204016.5613.31-3.25

-0.04-0.000.04
204116.6013.32-3.28

-0.05-0.000.04
204216.6213.32-3.30

-0.05-0.000.05
204316.6513.32-3.33

-0.06-0.000.05
204416.6813.33-3.35

-0.06-0.000.06
204516.7013.33-3.37

-0.07-0.000.07
204616.7313.33-3.39

-0.08-0.000.07
204716.7513.34-3.42

-0.08-0.010.08
204816.7913.34-3.45

-0.09-0.010.08
204916.8313.35-3.48

-0.09-0.010.09
205016.8713.35-3.52

-0.10-0.010.09
205116.9213.35-3.56

-0.11-0.010.10
205216.9713.36-3.61

-0.11-0.010.10
205317.0313.37-3.67

-0.11-0.010.11
205417.1013.37-3.73

-0.12-0.010.11
205517.1813.38-3.80

-0.12-0.010.12
205617.2613.38-3.87

-0.13-0.010.12
205717.3513.39-3.95

-0.13-0.010.12
205817.4413.40-4.04

-0.13-0.010.12
205917.5313.41-4.12

-0.13-0.010.13
206017.6013.41-4.19

-0.14-0.010.13
206117.6813.42-4.26

-0.14-0.010.13
206217.7513.43-4.33

-0.14-0.010.13
206317.8213.43-4.39

-0.14-0.010.13
206417.8913.44-4.45

-0.14-0.010.13
206517.9613.44-4.51

-0.14-0.010.13
206618.0313.45-4.58

-0.14-0.010.13
206718.0913.46-4.64

-0.14-0.010.13
206818.1613.46-4.70

-0.14-0.010.13
206918.2413.47-4.77

-0.14-0.010.13
207018.3113.47-4.84

-0.14-0.010.13
207118.3913.48-4.90

-0.14-0.010.13
207218.4613.49-4.97

-0.14-0.010.13
207318.5313.49-5.04

-0.14-0.010.13
207418.6013.50-5.10

-0.14-0.010.13
207518.6613.50-5.15

-0.14-0.010.13
207618.7113.51-5.20

-0.14-0.010.14
207718.7513.51-5.24

-0.14-0.010.14
207818.7813.51-5.27

-0.14-0.010.13
207918.8013.52-5.28

-0.14-0.010.13
208018.8113.52-5.29

-0.14-0.010.13
208118.8113.52-5.29

-0.14-0.010.13
208218.8113.52-5.29

-0.14-0.010.13
208318.7913.52-5.27

-0.14-0.010.13
208418.7613.52-5.25

-0.14-0.010.13
208518.7313.52-5.21

-0.14-0.010.13
208618.6813.51-5.16

-0.14-0.010.13
208718.6213.51-5.11

-0.14-0.010.13
208818.5613.51-5.05

-0.14-0.010.13
208918.5013.50-5.00

-0.14-0.010.13
209018.4413.50-4.94

-0.14-0.010.13
209118.3813.50-4.88

-0.14-0.010.13
209218.3213.49-4.83

-0.14-0.010.13
209318.2813.49-4.79

-0.14-0.010.13
209418.2413.49-4.76

-0.14-0.010.13
209518.2213.49-4.73

-0.14-0.010.13
209618.2013.49-4.72

-0.14-0.010.13
209718.1913.48-4.71

-0.14-0.010.13
209818.1913.48-4.70

-0.14-0.010.13
209918.2013.49-4.71

-0.14-0.010.13
210018.2113.49-4.73

-0.14-0.010.13

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 17.51% 13.78% -3.73% 2034 -0.10% -0.01% 0.09%

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