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
202715.5013.09-2.42
131
0.020.00-0.02
202815.6113.11-2.50
113
0.020.00-0.02
202915.7113.14-2.58
95
0.020.00-0.02
203015.8213.16-2.66
77
0.020.00-0.02
203115.9413.19-2.75
60
0.020.00-0.02
203216.0313.20-2.82
42
0.020.00-0.02
203316.1013.25-2.85
25
0.020.00-0.02
203416.1713.27-2.90
8
0.020.00-0.02
203516.2513.28-2.98

0.020.00-0.02
203616.3513.29-3.06

0.020.00-0.02
203716.4413.30-3.14

0.020.00-0.02
203816.5113.30-3.21

0.020.00-0.02
203916.5713.31-3.26

0.020.00-0.02
204016.6313.32-3.31

0.020.00-0.02
204116.6713.32-3.35

0.020.00-0.02
204216.7013.33-3.37

0.020.00-0.02
204316.7313.33-3.40

0.020.00-0.02
204416.7613.33-3.43

0.020.00-0.02
204516.7913.34-3.46

0.020.00-0.02
204616.8213.34-3.48

0.020.00-0.02
204716.8613.34-3.51

0.020.00-0.02
204816.9013.35-3.55

0.020.00-0.02
204916.9413.35-3.59

0.020.00-0.02
205016.9913.36-3.63

0.020.00-0.02
205117.0413.36-3.68

0.020.00-0.02
205217.1013.37-3.73

0.020.00-0.02
205317.1613.37-3.79

0.020.00-0.02
205417.2313.38-3.85

0.020.00-0.02
205517.3213.39-3.93

0.020.00-0.02
205617.4013.39-4.01

0.020.00-0.01
205717.4913.40-4.09

0.020.00-0.01
205817.5913.41-4.18

0.020.00-0.01
205917.6813.42-4.26

0.020.00-0.01
206017.7613.42-4.33

0.010.00-0.01
206117.8313.43-4.40

0.010.00-0.01
206217.9113.44-4.47

0.010.00-0.01
206317.9813.44-4.53

0.010.00-0.01
206418.0413.45-4.60

0.010.00-0.01
206518.1113.45-4.66

0.010.00-0.01
206618.1813.46-4.72

0.010.00-0.01
206718.2513.47-4.78

0.010.00-0.01
206818.3213.47-4.85

0.010.00-0.01
206918.3913.48-4.92

0.010.00-0.01
207018.4713.48-4.98

0.010.00-0.01
207118.5413.49-5.05

0.010.00-0.01
207218.6113.50-5.12

0.010.00-0.01
207318.6813.50-5.18

0.010.00-0.01
207418.7513.51-5.25

0.010.00-0.01
207518.8113.51-5.30

0.010.00-0.01
207618.8613.52-5.35

0.010.00-0.01
207718.9113.52-5.38

0.010.00-0.01
207818.9413.52-5.41

0.010.00-0.01
207918.9613.53-5.43

0.010.00-0.01
208018.9713.53-5.44

0.010.00-0.01
208118.9713.53-5.44

0.010.00-0.01
208218.9613.53-5.43

0.010.00-0.01
208318.9513.53-5.42

0.010.00-0.01
208418.9213.53-5.39

0.010.00-0.01
208518.8813.53-5.35

0.010.00-0.01
208618.8313.52-5.31

0.010.00-0.01
208718.7813.52-5.26

0.010.00-0.01
208818.7213.52-5.20

0.010.00-0.01
208918.6513.51-5.14

0.010.00-0.01
209018.5913.51-5.08

0.010.00-0.01
209118.5313.51-5.02

0.010.00-0.01
209218.4813.50-4.97

0.010.00-0.01
209318.4313.50-4.93

0.010.00-0.01
209418.4013.50-4.90

0.010.00-0.01
209518.3713.50-4.87

0.010.00-0.01
209618.3513.50-4.86

0.010.00-0.01
209718.3413.49-4.85

0.010.00-0.01
209818.3413.49-4.85

0.010.00-0.01
209918.3513.50-4.85

0.010.00-0.01
210018.3613.50-4.87

0.010.00-0.01

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 17.63% 13.79% -3.84% 2034 0.02% 0.00% -0.02%

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