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
202715.4813.40-2.08
131
0.000.310.31
202815.5913.43-2.15
115
-0.000.320.33
202915.6913.46-2.23
99
-0.000.320.32
203015.8013.48-2.32
84
-0.000.320.32
203115.9113.51-2.40
68
-0.000.320.32
203216.0013.53-2.48
53
0.000.320.32
203316.0413.57-2.48
37
-0.030.320.35
203416.1413.59-2.55
22
-0.000.320.33
203516.2313.60-2.63
7
-0.000.320.33
203616.3213.61-2.71

-0.000.320.33
203716.4113.62-2.79

-0.000.320.33
203816.4813.63-2.86

-0.010.320.33
203916.5513.63-2.91

-0.010.320.33
204016.6013.64-2.96

-0.010.320.33
204116.6413.64-2.99

-0.010.320.33
204216.6713.65-3.02

-0.010.320.33
204316.7013.65-3.05

-0.010.320.33
204416.7313.66-3.08

-0.010.320.33
204516.7613.66-3.11

-0.010.320.33
204616.7913.66-3.13

-0.010.320.33
204716.8313.67-3.16

-0.010.320.33
204816.8713.67-3.20

-0.010.320.33
204916.9113.68-3.24

-0.010.320.33
205016.9613.68-3.28

-0.010.320.34
205117.0113.68-3.32

-0.010.320.34
205217.0713.69-3.38

-0.010.320.34
205317.1313.70-3.44

-0.010.320.34
205417.2013.70-3.50

-0.010.320.34
205517.2913.71-3.58

-0.010.320.34
205617.3713.72-3.66

-0.010.320.34
205717.4613.72-3.74

-0.010.320.34
205817.5613.73-3.83

-0.010.320.34
205917.6513.74-3.91

-0.010.320.34
206017.7313.75-3.98

-0.010.320.34
206117.8113.75-4.05

-0.010.320.34
206217.8813.76-4.12

-0.010.320.34
206317.9513.77-4.18

-0.010.320.34
206418.0213.77-4.25

-0.010.320.34
206518.0913.78-4.31

-0.010.320.34
206618.1613.78-4.37

-0.010.320.34
206718.2313.79-4.44

-0.010.320.34
206818.3013.80-4.50

-0.010.320.34
206918.3713.80-4.57

-0.010.320.34
207018.4413.81-4.64

-0.010.320.34
207118.5213.81-4.70

-0.010.320.34
207218.5913.82-4.77

-0.010.320.33
207318.6613.83-4.84

-0.010.320.33
207418.7313.83-4.90

-0.010.320.33
207518.7913.84-4.95

-0.010.320.33
207618.8413.84-5.00

-0.010.320.33
207718.8813.84-5.04

-0.010.320.33
207818.9213.85-5.07

-0.010.320.33
207918.9413.85-5.09

-0.010.320.33
208018.9513.85-5.09

-0.010.320.33
208118.9513.85-5.10

-0.010.320.33
208218.9413.85-5.09

-0.010.320.33
208318.9313.85-5.07

-0.010.320.33
208418.9013.85-5.05

-0.010.320.33
208518.8613.85-5.01

-0.010.320.33
208618.8113.85-4.96

-0.010.320.33
208718.7613.84-4.91

-0.010.320.33
208818.7013.84-4.85

-0.010.320.33
208918.6313.84-4.80

-0.010.320.33
209018.5713.83-4.74

-0.010.320.33
209118.5113.83-4.68

-0.010.320.33
209218.4613.83-4.63

-0.010.320.33
209318.4113.82-4.59

-0.010.320.33
209418.3813.82-4.56

-0.010.320.33
209518.3513.82-4.53

-0.010.320.33
209618.3313.82-4.51

-0.010.320.33
209718.3213.82-4.50

-0.010.320.33
209818.3213.82-4.50

-0.010.320.33
209918.3313.82-4.51

-0.010.320.33
210018.3513.82-4.52

-0.010.320.33

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% 14.10% -3.50% 2035 -0.01% 0.31% 0.32%

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