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
0.000.000.00
202815.4213.13-2.28
117
0.000.000.00
202915.4713.16-2.31
101
0.000.000.00
203015.5313.18-2.35
84
0.000.000.00
203115.5813.20-2.37
68
-0.00-0.000.00
203215.6013.22-2.38
53
-0.00-0.000.00
203315.6613.26-2.40
37
-0.00-0.000.00
203415.7713.28-2.50
22
-0.00-0.000.00
203515.8813.29-2.60
7
-0.00-0.000.00
203615.9913.30-2.69

-0.00-0.000.00
203716.0913.30-2.78

-0.00-0.000.00
203816.1713.31-2.86

-0.00-0.000.00
203916.2413.32-2.93

-0.01-0.000.01
204016.3113.32-2.99

-0.01-0.000.01
204116.3713.33-3.04

-0.01-0.000.01
204216.4213.33-3.09

-0.01-0.000.01
204316.4613.34-3.13

-0.02-0.000.02
204416.5013.34-3.16

-0.02-0.000.02
204516.5313.34-3.18

-0.02-0.000.02
204616.5613.35-3.21

-0.03-0.000.03
204716.5913.35-3.24

-0.03-0.000.03
204816.6313.35-3.27

-0.04-0.000.03
204916.6713.36-3.31

-0.04-0.000.04
205016.7213.36-3.35

-0.04-0.000.04
205116.7613.37-3.40

-0.05-0.000.04
205216.8213.37-3.45

-0.05-0.000.05
205316.8813.38-3.50

-0.05-0.000.05
205416.9413.38-3.56

-0.06-0.000.05
205517.0213.39-3.63

-0.06-0.000.06
205617.1013.39-3.70

-0.06-0.000.06
205717.1813.40-3.78

-0.07-0.000.06
205817.2613.41-3.86

-0.07-0.000.06
205917.3513.41-3.93

-0.07-0.000.07
206017.4313.42-4.01

-0.07-0.000.07
206117.5113.43-4.08

-0.07-0.000.07
206217.5813.43-4.15

-0.08-0.000.07
206317.6513.44-4.21

-0.08-0.000.07
206417.7113.44-4.27

-0.08-0.000.08
206517.7713.45-4.32

-0.08-0.010.08
206617.8313.45-4.38

-0.08-0.010.08
206717.9013.46-4.44

-0.08-0.010.08
206817.9613.46-4.50

-0.09-0.010.08
206918.0313.47-4.56

-0.09-0.010.08
207018.1013.47-4.62

-0.09-0.010.08
207118.1613.48-4.68

-0.09-0.010.08
207218.2313.48-4.74

-0.09-0.010.08
207318.2913.49-4.80

-0.09-0.010.08
207418.3413.49-4.85

-0.09-0.010.08
207518.3913.50-4.90

-0.09-0.010.08
207618.4413.50-4.93

-0.09-0.010.08
207718.4713.50-4.97

-0.09-0.010.08
207818.4913.51-4.99

-0.09-0.010.08
207918.5013.51-5.00

-0.09-0.010.09
208018.5113.51-5.00

-0.09-0.010.09
208118.5013.51-4.99

-0.09-0.010.09
208218.4813.51-4.97

-0.09-0.010.08
208318.4613.51-4.95

-0.09-0.010.08
208418.4213.51-4.92

-0.09-0.010.08
208518.3813.50-4.88

-0.09-0.010.08
208618.3313.50-4.83

-0.09-0.010.08
208718.2713.50-4.78

-0.09-0.010.08
208818.2113.49-4.72

-0.09-0.010.08
208918.1613.49-4.67

-0.09-0.010.08
209018.1013.49-4.62

-0.09-0.010.08
209118.0513.48-4.57

-0.09-0.010.08
209218.0213.48-4.54

-0.09-0.010.08
209317.9913.48-4.51

-0.09-0.010.08
209417.9813.48-4.50

-0.09-0.010.08
209517.9813.48-4.50

-0.09-0.010.08
209617.9913.48-4.51

-0.09-0.010.08
209718.0113.48-4.53

-0.09-0.010.08
209818.0313.48-4.55

-0.09-0.010.08
209918.0713.48-4.59

-0.09-0.010.08

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 17.25% 13.80% -3.45% 2035 -0.05% -0.00% 0.05%

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