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
202615.2914.48-0.80
149
0.001.451.45
202715.4814.56-0.92
140
-0.001.471.48
202815.5914.59-0.99
131
-0.001.481.48
202915.6914.62-1.07
122
-0.001.481.49
203015.8014.65-1.15
113
0.001.491.49
203115.9114.68-1.24
104
0.001.491.49
203216.0114.71-1.30
95
0.011.501.50
203315.9514.76-1.19
87
-0.121.511.64
203416.1314.79-1.34
79
-0.011.531.54
203516.2214.82-1.41
71
-0.011.541.55
203616.3214.84-1.48
62
-0.001.551.56
203716.4114.86-1.55
53
-0.001.571.57
203816.4814.88-1.60
44
-0.001.581.58
203916.5514.91-1.64
35
-0.001.601.60
204016.6014.93-1.67
25
-0.001.611.61
204116.6414.95-1.70
15
-0.001.631.63
204216.6714.96-1.71
5
-0.001.641.64
204316.7114.98-1.72

-0.001.651.66
204416.7415.00-1.74

-0.001.671.67
204516.7715.02-1.75

-0.001.691.69
204616.8015.04-1.76

-0.001.701.71
204716.8315.06-1.77

-0.001.721.72
204816.8715.08-1.79

-0.001.741.74
204916.9215.10-1.82

-0.001.751.76
205016.9715.13-1.84

-0.001.771.77
205117.0215.15-1.87

-0.001.781.79
205217.0815.17-1.91

-0.001.801.80
205317.1415.19-1.95

-0.001.821.82
205417.2115.21-2.01

-0.001.831.83
205517.3015.23-2.07

-0.001.841.85
205617.3815.25-2.13

-0.001.861.86
205717.4715.27-2.20

-0.001.871.87
205817.5715.29-2.28

-0.001.881.89
205917.6615.31-2.34

-0.001.901.90
206017.7415.33-2.41

-0.001.911.91
206117.8215.35-2.46

-0.001.921.93
206217.8915.37-2.52

-0.001.941.94
206317.9615.39-2.57

-0.001.951.95
206418.0315.40-2.62

-0.001.961.96
206518.1015.42-2.68

-0.001.971.97
206618.1615.44-2.73

-0.001.981.98
206718.2315.45-2.78

-0.001.991.99
206818.3015.47-2.83

-0.002.002.00
206918.3815.49-2.89

-0.002.012.01
207018.4515.50-2.95

-0.002.022.02
207118.5315.52-3.01

-0.002.032.03
207218.6015.54-3.06

-0.002.042.04
207318.6715.55-3.12

-0.002.052.05
207418.7415.57-3.17

-0.002.062.06
207518.8015.58-3.22

-0.002.072.07
207618.8515.59-3.25

-0.002.082.08
207718.8915.61-3.28

-0.002.082.09
207818.9215.62-3.31

-0.002.092.10
207918.9415.63-3.31

-0.002.102.11
208018.9515.64-3.32

-0.002.112.11
208118.9515.65-3.31

-0.002.122.12
208218.9515.65-3.29

-0.002.122.13
208318.9315.66-3.27

-0.002.132.13
208418.9015.67-3.24

-0.002.142.14
208518.8715.67-3.20

-0.002.142.15
208618.8215.67-3.14

-0.002.152.15
208718.7615.68-3.08

-0.002.162.16
208818.7015.68-3.02

-0.002.162.17
208918.6415.68-2.96

-0.002.172.17
209018.5715.68-2.89

-0.002.172.18
209118.5115.69-2.83

-0.002.182.18
209218.4615.69-2.77

-0.002.192.19
209318.4215.69-2.73

-0.002.192.19
209418.3815.69-2.69

-0.002.202.20
209518.3615.70-2.66

-0.002.202.21
209618.3415.70-2.64

-0.002.212.21
209718.3315.71-2.62

-0.002.212.22
209818.3315.71-2.61

-0.002.222.22
209918.3315.72-2.62

-0.002.222.23
210018.3515.72-2.63

-0.002.232.23

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% 15.61% -2.00% 2042 -0.01% 1.82% 1.83%

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