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
202414.7113.03-1.68
188
0.000.000.00
202515.0012.89-2.11
171
0.000.000.00
202615.2013.07-2.13
152
0.000.000.00
202715.3613.11-2.25
134
0.000.00-0.00
202815.4213.13-2.28
117
0.000.00-0.00
202915.4713.16-2.31
101
0.000.00-0.00
203015.5313.18-2.35
84
0.000.00-0.00
203115.5813.20-2.38
68
0.000.00-0.00
203215.6113.22-2.39
53
0.010.00-0.01
203315.6713.26-2.41
37
0.010.00-0.01
203415.7913.28-2.52
22
0.020.00-0.02
203515.9113.29-2.63
7
0.030.00-0.03
203616.0313.30-2.73

0.040.00-0.04
203716.1413.31-2.83

0.050.00-0.04
203816.2313.31-2.92

0.050.00-0.05
203916.3113.32-2.99

0.060.00-0.06
204016.3913.33-3.06

0.070.00-0.07
204116.4613.33-3.13

0.080.00-0.08
204216.5213.34-3.18

0.090.00-0.08
204316.5813.34-3.23

0.100.00-0.09
204416.6213.35-3.28

0.100.00-0.10
204516.6613.35-3.31

0.110.00-0.11
204616.7113.35-3.35

0.120.01-0.11
204716.7513.36-3.39

0.130.01-0.12
204816.8013.36-3.44

0.140.01-0.13
204916.8513.37-3.49

0.140.01-0.14
205016.9113.37-3.54

0.150.01-0.14
205116.9713.38-3.59

0.160.01-0.15
205217.0313.38-3.65

0.160.01-0.16
205317.1013.39-3.72

0.170.01-0.16
205417.1813.39-3.79

0.180.01-0.17
205517.2613.40-3.86

0.180.01-0.17
205617.3513.41-3.94

0.190.01-0.18
205717.4413.41-4.03

0.200.01-0.19
205817.5313.42-4.11

0.200.01-0.19
205917.6213.43-4.19

0.210.01-0.20
206017.7113.44-4.28

0.210.01-0.20
206117.8013.44-4.36

0.210.01-0.20
206217.8713.45-4.43

0.220.01-0.21
206317.9513.45-4.49

0.220.01-0.21
206418.0113.46-4.55

0.230.01-0.21
206518.0813.46-4.62

0.230.01-0.22
206618.1513.47-4.68

0.230.01-0.22
206718.2113.48-4.74

0.230.01-0.22
206818.2813.48-4.80

0.240.01-0.22
206918.3513.49-4.87

0.240.01-0.23
207018.4213.49-4.93

0.240.01-0.23
207118.4913.50-5.00

0.240.01-0.23
207218.5613.50-5.06

0.240.01-0.23
207318.6213.51-5.11

0.250.01-0.23
207418.6813.51-5.17

0.250.01-0.23
207518.7313.52-5.22

0.250.01-0.23
207618.7813.52-5.25

0.250.01-0.24
207718.8113.52-5.29

0.250.01-0.24
207818.8313.53-5.31

0.250.01-0.24
207918.8513.53-5.32

0.250.01-0.24
208018.8513.53-5.32

0.250.01-0.24
208118.8413.53-5.31

0.250.01-0.24
208218.8213.53-5.29

0.250.01-0.24
208318.8013.53-5.27

0.250.01-0.24
208418.7613.53-5.24

0.250.01-0.24
208518.7213.52-5.20

0.250.01-0.24
208618.6713.52-5.15

0.250.01-0.24
208718.6113.52-5.10

0.250.01-0.24
208818.5513.51-5.04

0.250.01-0.24
208918.4913.51-4.99

0.250.01-0.24
209018.4413.50-4.93

0.250.01-0.23
209118.3913.50-4.89

0.250.01-0.23
209218.3513.50-4.85

0.250.01-0.23
209318.3313.50-4.83

0.250.01-0.23
209418.3113.50-4.82

0.250.01-0.23
209518.3113.50-4.82

0.250.01-0.23
209618.3213.50-4.83

0.250.01-0.23
209718.3413.50-4.84

0.250.01-0.23
209818.3713.50-4.87

0.250.01-0.23
209918.4113.50-4.90

0.250.01-0.23

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
2024-2098 17.45% 13.81% -3.65% 2035 0.16% 0.01% -0.15%

1 Under current law, the year of Trust Fund reserve depletion is 2035.
Based on Intermediate Assumptions of the 2024 Trustees Report.