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
202615.3113.08-2.23
151
0.110.01-0.10
202715.4713.11-2.36
133
0.110.01-0.10
202815.5213.14-2.39
115
0.110.01-0.10
202915.5813.17-2.41
98
0.110.01-0.10
203015.6413.18-2.45
81
0.110.01-0.10
203115.6813.21-2.48
65
0.110.01-0.10
203215.7113.23-2.48
49
0.110.01-0.10
203315.7713.27-2.50
33
0.110.01-0.10
203415.8813.28-2.60
17
0.110.01-0.10
203515.9913.29-2.70
1
0.110.01-0.10
203616.1013.30-2.80

0.110.01-0.10
203716.2013.31-2.89

0.110.01-0.10
203816.2913.32-2.97

0.110.01-0.10
203916.3613.33-3.04

0.110.01-0.10
204016.4313.33-3.10

0.110.01-0.10
204116.5013.34-3.16

0.110.01-0.11
204216.5513.34-3.21

0.110.01-0.11
204316.5913.34-3.25

0.110.01-0.11
204416.6313.35-3.28

0.110.01-0.11
204516.6613.35-3.31

0.110.01-0.11
204616.7013.35-3.34

0.110.01-0.10
204716.7413.36-3.38

0.110.01-0.10
204816.7813.36-3.41

0.110.01-0.10
204916.8213.37-3.45

0.110.01-0.10
205016.8713.37-3.50

0.110.01-0.10
205116.9213.38-3.55

0.110.01-0.10
205216.9813.38-3.60

0.110.01-0.10
205317.0513.39-3.66

0.110.01-0.11
205417.1113.39-3.72

0.110.01-0.11
205517.1913.40-3.79

0.110.01-0.11
205617.2713.40-3.87

0.110.01-0.11
205717.3613.41-3.95

0.110.01-0.11
205817.4413.42-4.03

0.110.01-0.11
205917.5313.43-4.11

0.110.01-0.11
206017.6213.43-4.18

0.110.01-0.11
206117.7013.44-4.26

0.110.01-0.11
206217.7713.44-4.33

0.110.01-0.11
206317.8413.45-4.39

0.110.01-0.11
206417.9013.46-4.45

0.120.01-0.11
206517.9713.46-4.51

0.120.01-0.11
206618.0313.47-4.57

0.120.01-0.11
206718.1013.47-4.63

0.120.01-0.11
206818.1613.48-4.69

0.120.01-0.11
206918.2313.48-4.75

0.120.01-0.11
207018.3013.49-4.81

0.120.01-0.11
207118.3713.49-4.88

0.120.01-0.11
207218.4313.50-4.94

0.120.01-0.11
207318.4913.50-4.99

0.120.01-0.11
207418.5513.51-5.04

0.120.01-0.11
207518.6013.51-5.09

0.120.01-0.11
207618.6513.52-5.13

0.120.01-0.11
207718.6813.52-5.16

0.120.01-0.11
207818.7013.52-5.18

0.120.01-0.11
207918.7213.52-5.19

0.120.01-0.11
208018.7213.52-5.19

0.120.01-0.11
208118.7113.52-5.19

0.120.01-0.11
208218.6913.52-5.17

0.120.01-0.11
208318.6713.52-5.14

0.120.01-0.11
208418.6313.52-5.11

0.120.01-0.11
208518.5913.52-5.07

0.120.01-0.11
208618.5413.51-5.02

0.120.01-0.11
208718.4813.51-4.97

0.120.01-0.11
208818.4213.51-4.91

0.120.01-0.11
208918.3613.50-4.86

0.120.01-0.11
209018.3113.50-4.81

0.120.01-0.11
209118.2613.50-4.76

0.120.01-0.11
209218.2213.49-4.73

0.120.01-0.11
209318.2013.49-4.70

0.120.01-0.11
209418.1813.49-4.69

0.110.01-0.11
209518.1813.49-4.69

0.110.01-0.11
209618.1913.49-4.70

0.110.01-0.11
209718.2113.49-4.72

0.110.01-0.11
209818.2413.50-4.74

0.110.01-0.11
209918.2713.50-4.78

0.110.01-0.11

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 17.41% 13.81% -3.60% 2035 0.11% 0.01% -0.10%

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