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
203115.5813.20-2.38
68
0.010.00-0.01
203215.6213.22-2.39
53
0.010.00-0.01
203315.6713.26-2.41
37
0.010.00-0.01
203415.7913.28-2.51
22
0.020.00-0.01
203515.9013.29-2.62
7
0.020.00-0.02
203616.0113.30-2.72

0.020.00-0.02
203716.1213.31-2.81

0.030.00-0.03
203816.2113.31-2.90

0.030.00-0.03
203916.2913.32-2.97

0.040.00-0.04
204016.3613.33-3.04

0.040.00-0.04
204116.4313.33-3.10

0.050.00-0.04
204216.4913.34-3.15

0.050.00-0.05
204316.5313.34-3.19

0.060.00-0.05
204416.5813.34-3.23

0.060.00-0.06
204516.6213.35-3.27

0.060.00-0.06
204616.6613.35-3.30

0.070.00-0.06
204716.7013.36-3.34

0.070.00-0.07
204816.7413.36-3.38

0.080.00-0.07
204916.7913.36-3.43

0.080.01-0.08
205016.8413.37-3.47

0.080.01-0.08
205116.9013.37-3.53

0.090.01-0.08
205216.9613.38-3.58

0.090.01-0.09
205317.0313.38-3.64

0.090.01-0.09
205417.1013.39-3.71

0.100.01-0.09
205517.1713.40-3.78

0.100.01-0.09
205617.2513.40-3.85

0.100.01-0.09
205717.3413.41-3.93

0.090.01-0.09
205817.4213.42-4.01

0.090.01-0.09
205917.5113.42-4.09

0.090.01-0.09
206017.5913.43-4.16

0.090.01-0.09
206117.6713.44-4.24

0.090.01-0.09
206217.7513.44-4.30

0.090.01-0.08
206317.8113.45-4.37

0.090.01-0.08
206417.8813.45-4.43

0.090.01-0.08
206517.9413.46-4.48

0.090.01-0.08
206618.0113.46-4.54

0.090.01-0.09
206718.0713.47-4.60

0.090.01-0.09
206818.1413.47-4.66

0.090.01-0.09
206918.2113.48-4.73

0.090.01-0.09
207018.2813.49-4.79

0.090.01-0.09
207118.3413.49-4.85

0.090.01-0.09
207218.4113.50-4.91

0.090.01-0.09
207318.4713.50-4.97

0.090.01-0.09
207418.5213.51-5.02

0.090.01-0.09
207518.5813.51-5.07

0.090.01-0.09
207618.6213.51-5.10

0.090.01-0.09
207718.6513.52-5.14

0.090.01-0.09
207818.6713.52-5.16

0.090.01-0.08
207918.6813.52-5.16

0.090.01-0.08
208018.6813.52-5.16

0.090.01-0.08
208118.6813.52-5.16

0.090.01-0.08
208218.6613.52-5.14

0.090.01-0.08
208318.6313.52-5.11

0.090.01-0.08
208418.6013.52-5.08

0.080.01-0.08
208518.5513.51-5.04

0.080.01-0.08
208618.5013.51-4.99

0.080.01-0.08
208718.4513.51-4.94

0.080.01-0.08
208818.3813.50-4.88

0.080.01-0.08
208918.3313.50-4.83

0.080.01-0.08
209018.2713.50-4.77

0.080.01-0.07
209118.2213.49-4.73

0.080.01-0.07
209218.1813.49-4.69

0.080.01-0.07
209318.1613.49-4.67

0.080.00-0.07
209418.1413.49-4.66

0.080.00-0.07
209518.1413.49-4.65

0.080.00-0.07
209618.1513.49-4.66

0.070.00-0.07
209718.1713.49-4.68

0.070.00-0.07
209818.2013.49-4.70

0.070.00-0.07
209918.2313.49-4.74

0.070.00-0.07

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 17.36% 13.80% -3.56% 2035 0.07% 0.00% -0.06%

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