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
202715.4813.08-2.39
131
0.000.000.00
202815.5813.11-2.48
113
-0.00-0.000.00
202915.6913.14-2.55
95
-0.00-0.000.00
203015.7913.16-2.64
78
-0.00-0.000.00
203115.9113.18-2.72
61
-0.00-0.000.00
203216.0013.20-2.80
43
-0.00-0.000.00
203316.0713.24-2.82
26
-0.00-0.000.00
203416.1413.26-2.88
9
-0.00-0.000.00
203516.2313.28-2.95

-0.00-0.000.00
203616.3213.29-3.04

-0.00-0.000.00
203716.4113.29-3.12

-0.00-0.000.00
203816.4813.30-3.18

-0.00-0.000.00
203916.5513.31-3.24

-0.00-0.000.00
204016.6013.32-3.28

-0.00-0.000.00
204116.6413.32-3.32

-0.01-0.000.01
204216.6713.32-3.35

-0.01-0.000.01
204316.7013.33-3.37

-0.01-0.000.01
204416.7413.33-3.40

-0.01-0.000.01
204516.7713.34-3.43

-0.01-0.000.01
204616.8013.34-3.46

-0.01-0.000.01
204716.8313.34-3.49

-0.01-0.000.01
204816.8713.35-3.52

-0.01-0.000.01
204916.9213.35-3.56

-0.01-0.000.01
205016.9613.36-3.61

-0.01-0.000.01
205117.0113.36-3.65

-0.01-0.000.01
205217.0713.37-3.71

-0.01-0.000.01
205317.1413.37-3.77

-0.01-0.000.01
205417.2113.38-3.83

-0.01-0.000.01
205517.2913.39-3.91

-0.01-0.000.01
205617.3813.39-3.98

-0.01-0.000.01
205717.4713.40-4.07

-0.01-0.000.01
205817.5613.41-4.16

-0.01-0.000.01
205917.6513.42-4.24

-0.01-0.000.01
206017.7313.42-4.31

-0.01-0.000.01
206117.8113.43-4.38

-0.01-0.000.01
206217.8913.44-4.45

-0.01-0.000.01
206317.9613.44-4.51

-0.01-0.000.01
206418.0213.45-4.58

-0.01-0.000.01
206518.0913.45-4.64

-0.01-0.000.01
206618.1613.46-4.70

-0.01-0.000.01
206718.2313.47-4.76

-0.01-0.000.01
206818.3013.47-4.83

-0.01-0.000.01
206918.3713.48-4.90

-0.01-0.000.01
207018.4513.48-4.97

-0.01-0.000.01
207118.5213.49-5.03

-0.01-0.000.01
207218.5913.50-5.10

-0.01-0.000.01
207318.6613.50-5.16

-0.01-0.000.01
207418.7313.51-5.23

-0.01-0.000.01
207518.7913.51-5.28

-0.01-0.000.01
207618.8413.52-5.33

-0.01-0.000.01
207718.8913.52-5.37

-0.01-0.000.01
207818.9213.52-5.40

-0.01-0.000.01
207918.9413.53-5.41

-0.01-0.000.01
208018.9513.53-5.42

-0.01-0.000.01
208118.9513.53-5.42

-0.01-0.000.01
208218.9413.53-5.41

-0.01-0.000.01
208318.9313.53-5.40

-0.01-0.000.01
208418.9013.53-5.37

-0.01-0.000.01
208518.8613.53-5.34

-0.01-0.000.01
208618.8113.52-5.29

-0.01-0.000.01
208718.7613.52-5.24

-0.01-0.000.01
208818.7013.52-5.18

-0.01-0.000.01
208918.6313.51-5.12

-0.01-0.000.01
209018.5713.51-5.06

-0.01-0.000.01
209118.5113.50-5.01

-0.01-0.000.01
209218.4613.50-4.96

-0.01-0.000.01
209318.4113.50-4.92

-0.01-0.000.01
209418.3813.50-4.88

-0.01-0.000.01
209518.3513.49-4.86

-0.01-0.000.01
209618.3313.49-4.84

-0.01-0.000.01
209718.3213.49-4.83

-0.01-0.000.01
209818.3213.49-4.83

-0.01-0.000.01
209918.3313.49-4.84

-0.01-0.000.01
210018.3513.50-4.85

-0.01-0.000.01

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 17.60% 13.79% -3.82% 2034 -0.01% -0.00% 0.01%

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