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
202715.4813.18-2.30
131
0.000.090.09
202815.5913.30-2.29
114
-0.000.190.19
202915.6913.42-2.27
97
-0.000.280.28
203015.8013.53-2.26
81
-0.000.380.38
203115.9113.66-2.25
66
0.000.470.47
203216.0013.77-2.23
52
0.000.570.57
203316.0313.91-2.12
38
-0.050.660.71
203416.1414.02-2.11
25
-0.010.760.77
203516.2214.13-2.09
12
-0.010.850.86
203616.3214.24-2.08

-0.010.950.96
203716.4114.25-2.16

-0.010.950.96
203816.4814.26-2.22

-0.010.950.96
203916.5414.26-2.28

-0.010.950.96
204016.5914.27-2.32

-0.010.950.97
204116.6314.27-2.36

-0.010.950.97
204216.6614.28-2.38

-0.020.950.97
204316.6914.28-2.41

-0.020.950.97
204416.7214.29-2.44

-0.020.950.97
204516.7514.29-2.46

-0.020.950.98
204616.7814.29-2.48

-0.030.950.98
204716.8114.30-2.51

-0.030.950.98
204816.8514.30-2.55

-0.030.950.98
204916.8914.30-2.59

-0.030.950.99
205016.9414.31-2.63

-0.040.950.99
205116.9814.31-2.67

-0.040.950.99
205217.0414.32-2.72

-0.040.950.99
205317.1014.32-2.78

-0.040.950.99
205417.1714.33-2.84

-0.040.951.00
205517.2514.34-2.92

-0.050.951.00
205617.3414.35-2.99

-0.050.951.00
205717.4314.35-3.07

-0.050.951.00
205817.5214.36-3.16

-0.050.951.00
205917.6114.37-3.24

-0.050.951.00
206017.6914.38-3.31

-0.050.951.01
206117.7614.38-3.38

-0.060.951.01
206217.8414.39-3.45

-0.060.951.01
206317.9114.39-3.51

-0.060.951.01
206417.9714.40-3.57

-0.060.951.01
206518.0414.41-3.63

-0.060.951.01
206618.1114.41-3.70

-0.060.951.01
206718.1814.42-3.76

-0.060.951.01
206818.2514.42-3.82

-0.060.951.01
206918.3214.43-3.89

-0.060.951.01
207018.3914.44-3.96

-0.060.951.01
207118.4714.44-4.03

-0.060.951.01
207218.5414.45-4.09

-0.060.951.01
207318.6114.45-4.16

-0.060.951.01
207418.6814.46-4.22

-0.060.951.02
207518.7414.46-4.27

-0.060.951.02
207618.7914.47-4.32

-0.060.951.02
207718.8314.47-4.36

-0.060.951.02
207818.8614.48-4.39

-0.060.951.02
207918.8814.48-4.40

-0.060.951.02
208018.8914.48-4.41

-0.060.951.02
208118.8914.48-4.41

-0.060.951.02
208218.8914.48-4.41

-0.060.951.02
208318.8714.48-4.39

-0.060.951.02
208418.8414.48-4.36

-0.060.951.02
208518.8114.48-4.33

-0.060.951.02
208618.7614.48-4.28

-0.060.951.02
208718.7014.47-4.23

-0.060.951.02
208818.6414.47-4.17

-0.060.951.02
208918.5814.47-4.11

-0.060.951.01
209018.5214.46-4.05

-0.060.951.01
209118.4614.46-4.00

-0.060.951.01
209218.4014.45-3.95

-0.060.951.01
209318.3614.45-3.91

-0.060.951.01
209418.3214.45-3.87

-0.060.951.01
209518.3014.45-3.85

-0.060.951.01
209618.2814.45-3.83

-0.060.951.01
209718.2714.45-3.82

-0.060.951.01
209818.2714.45-3.82

-0.060.951.01
209918.2814.45-3.83

-0.060.951.01
210018.2914.45-3.84

-0.060.951.01

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 17.57% 14.64% -2.93% 2035 -0.04% 0.85% 0.89%

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