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
202815.5920.615.03
113
0.007.507.50
202915.6913.68-2.01
142
-0.000.540.55
203015.8013.72-2.08
127
0.000.560.56
203115.9113.77-2.14
112
0.000.590.59
203216.0113.81-2.19
97
0.000.610.61
203316.0213.88-2.15
83
-0.050.630.68
203416.1413.92-2.22
70
-0.000.660.66
203516.2313.96-2.27
56
-0.000.680.68
203616.3213.98-2.34
42
-0.000.700.70
203716.4114.01-2.41
28
-0.000.710.71
203816.4914.03-2.46
14
-0.000.720.72
203916.5514.04-2.51

-0.000.730.73
204016.6014.06-2.55

-0.000.740.74
204116.6414.07-2.57

-0.000.750.75
204216.6714.08-2.59

-0.000.760.76
204316.7114.09-2.62

-0.000.760.76
204416.7414.10-2.64

-0.000.770.77
204516.7714.11-2.66

-0.000.770.77
204616.8014.12-2.68

-0.000.780.78
204716.8414.13-2.71

-0.000.780.78
204816.8814.13-2.74

-0.000.790.79
204916.9214.14-2.78

-0.000.790.79
205016.9714.15-2.82

-0.000.800.80
205117.0214.16-2.86

-0.000.800.80
205217.0814.17-2.91

-0.000.810.81
205317.1414.18-2.96

-0.000.810.81
205417.2214.20-3.02

-0.000.820.82
205517.3014.21-3.09

-0.000.820.82
205617.3814.22-3.16

-0.000.830.83
205717.4714.24-3.24

-0.000.840.84
205817.5714.25-3.32

-0.000.840.84
205917.6614.27-3.39

-0.000.850.85
206017.7414.28-3.46

-0.000.860.86
206117.8214.29-3.52

-0.000.860.87
206217.8914.31-3.59

-0.000.870.87
206317.9614.32-3.64

-0.000.880.88
206418.0314.33-3.70

-0.000.880.88
206518.1014.34-3.76

-0.000.890.89
206618.1714.35-3.82

-0.000.890.89
206718.2414.36-3.87

-0.000.900.90
206818.3114.37-3.93

-0.000.900.90
206918.3814.38-4.00

-0.000.910.91
207018.4514.40-4.06

-0.000.910.91
207118.5314.41-4.12

-0.000.920.92
207218.6014.42-4.18

-0.000.920.92
207318.6714.43-4.24

-0.000.930.93
207418.7414.44-4.30

-0.000.930.93
207518.8014.45-4.35

-0.000.940.94
207618.8514.46-4.39

-0.000.940.94
207718.8914.47-4.43

-0.000.940.95
207818.9214.47-4.45

-0.000.950.95
207918.9414.48-4.47

-0.000.950.95
208018.9514.48-4.47

-0.000.950.95
208118.9614.48-4.47

-0.000.950.96
208218.9514.48-4.47

-0.000.950.96
208318.9314.48-4.45

-0.000.950.96
208418.9114.48-4.42

-0.000.950.96
208518.8714.48-4.39

-0.000.950.96
208618.8214.48-4.34

-0.000.950.95
208718.7614.47-4.29

-0.000.950.95
208818.7014.46-4.24

-0.000.950.95
208918.6414.46-4.18

-0.000.940.94
209018.5814.45-4.13

-0.000.940.94
209118.5214.44-4.07

-0.000.940.94
209218.4614.44-4.03

-0.000.930.94
209318.4214.43-3.99

-0.000.930.93
209418.3814.43-3.96

-0.000.930.93
209518.3614.42-3.94

-0.000.930.93
209618.3414.42-3.92

-0.000.930.93
209718.3314.42-3.91

-0.000.920.93
209818.3314.42-3.91

-0.000.920.93
209918.3414.42-3.92

-0.000.920.93
210018.3514.42-3.93

-0.000.920.93

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 17.61% 14.68% -2.92% 2038 -0.00% 0.90% 0.90%

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