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
202615.3913.08-2.31
150
0.180.01-0.18
202715.5513.12-2.43
132
0.190.01-0.18
202815.6113.14-2.47
114
0.200.01-0.19
202915.6713.17-2.50
96
0.210.01-0.20
203015.7413.19-2.55
79
0.220.01-0.20
203115.8013.21-2.59
62
0.220.01-0.21
203215.8313.23-2.60
45
0.230.01-0.22
203315.9013.28-2.62
29
0.240.01-0.23
203416.0213.29-2.73
13
0.250.01-0.23
203516.1413.30-2.84

0.250.01-0.24
203616.2513.31-2.94

0.260.02-0.24
203716.3613.32-3.04

0.270.02-0.25
203816.4513.33-3.12

0.270.02-0.26
203916.5313.33-3.19

0.280.02-0.26
204016.6013.34-3.26

0.280.02-0.27
204116.6713.35-3.33

0.290.02-0.27
204216.7313.35-3.38

0.290.02-0.28
204316.7813.36-3.42

0.300.02-0.28
204416.8213.36-3.46

0.300.02-0.29
204516.8613.36-3.50

0.310.02-0.29
204616.9013.37-3.53

0.310.02-0.29
204716.9413.37-3.57

0.320.02-0.30
204816.9813.37-3.61

0.320.02-0.30
204917.0313.38-3.65

0.320.02-0.30
205017.0813.38-3.69

0.320.02-0.30
205117.1313.39-3.74

0.320.02-0.30
205217.1913.39-3.80

0.320.02-0.30
205317.2513.40-3.86

0.320.02-0.30
205417.3213.40-3.92

0.320.02-0.30
205517.4013.41-3.99

0.320.02-0.30
205617.4813.42-4.06

0.320.02-0.30
205717.5613.42-4.14

0.320.02-0.30
205817.6513.43-4.22

0.320.02-0.30
205917.7313.44-4.30

0.320.02-0.30
206017.8213.44-4.38

0.320.02-0.30
206117.9013.45-4.45

0.320.02-0.30
206217.9813.46-4.52

0.320.02-0.30
206318.0513.46-4.59

0.320.02-0.30
206418.1213.47-4.65

0.330.02-0.31
206518.1813.47-4.71

0.330.02-0.31
206618.2513.48-4.77

0.330.02-0.31
206718.3213.48-4.83

0.340.02-0.32
206818.3913.49-4.90

0.340.02-0.32
206918.4613.50-4.97

0.350.02-0.32
207018.5313.50-5.03

0.350.02-0.33
207118.6113.51-5.10

0.350.02-0.33
207218.6713.51-5.16

0.360.02-0.34
207318.7413.52-5.22

0.360.02-0.34
207418.8013.52-5.28

0.370.02-0.35
207518.8613.53-5.33

0.370.02-0.35
207618.9013.53-5.37

0.380.02-0.35
207718.9413.53-5.40

0.380.02-0.35
207818.9613.54-5.43

0.380.02-0.36
207918.9813.54-5.44

0.380.02-0.36
208018.9813.54-5.44

0.380.02-0.36
208118.9713.54-5.43

0.390.02-0.36
208218.9613.54-5.42

0.390.02-0.36
208318.9413.54-5.40

0.390.02-0.36
208418.9013.54-5.37

0.390.02-0.37
208518.8613.53-5.33

0.390.02-0.37
208618.8113.53-5.28

0.390.02-0.37
208718.7613.53-5.23

0.390.02-0.37
208818.7013.52-5.18

0.400.03-0.37
208918.6413.52-5.12

0.400.03-0.37
209018.5913.52-5.07

0.400.03-0.37
209118.5413.51-5.03

0.400.03-0.38
209218.5113.51-4.99

0.400.03-0.38
209318.4813.51-4.97

0.400.03-0.38
209418.4713.51-4.96

0.400.03-0.38
209518.4713.51-4.96

0.400.03-0.38
209618.4813.51-4.97

0.400.03-0.38
209718.5013.51-4.99

0.400.03-0.38
209818.5313.51-5.01

0.400.03-0.38
209918.5613.52-5.05

0.400.03-0.38

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 17.61% 13.82% -3.79% 2034 0.31% 0.02% -0.30%

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