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
202615.2613.07-2.19
152
0.060.00-0.05
202715.4213.11-2.31
134
0.060.00-0.06
202815.4713.14-2.34
116
0.060.00-0.05
202915.5313.16-2.36
99
0.060.00-0.05
203015.5913.18-2.40
83
0.060.00-0.05
203115.6313.20-2.43
66
0.060.00-0.06
203215.6613.22-2.44
51
0.060.00-0.05
203315.7213.27-2.45
35
0.060.00-0.06
203415.8313.28-2.55
20
0.060.00-0.06
203515.9413.29-2.65
4
0.060.00-0.06
203616.0513.30-2.75
—
0.060.00-0.06
203716.1513.31-2.84
—
0.060.00-0.06
203816.2413.31-2.92
—
0.060.00-0.06
203916.3113.32-2.99
—
0.060.00-0.06
204016.3813.33-3.05
—
0.060.00-0.06
204116.4413.33-3.11
—
0.060.00-0.06
204216.5013.34-3.16
—
0.060.00-0.06
204316.5413.34-3.20
—
0.060.00-0.06
204416.5813.34-3.24
—
0.060.00-0.06
204516.6113.35-3.27
—
0.060.00-0.06
204616.6513.35-3.30
—
0.060.00-0.06
204716.6913.35-3.33
—
0.060.00-0.06
204816.7313.36-3.37
—
0.060.00-0.06
204916.7713.36-3.41
—
0.060.00-0.06
205016.8213.37-3.45
—
0.060.00-0.06
205116.8713.37-3.50
—
0.060.00-0.06
205216.9313.38-3.56
—
0.060.00-0.06
205317.0013.38-3.62
—
0.060.00-0.06
205417.0713.39-3.68
—
0.060.00-0.06
205517.1413.39-3.75
—
0.060.00-0.06
205617.2213.40-3.82
—
0.060.00-0.06
205717.3113.41-3.90
—
0.060.00-0.06
205817.4013.41-3.98
—
0.070.00-0.06
205917.4813.42-4.06
—
0.070.00-0.06
206017.5713.43-4.14
—
0.070.00-0.06
206117.6513.44-4.21
—
0.070.00-0.06
206217.7213.44-4.28
—
0.070.00-0.06
206317.7913.45-4.34
—
0.070.00-0.06
206417.8613.45-4.40
—
0.070.00-0.06
206517.9213.46-4.46
—
0.070.00-0.06
206617.9813.46-4.52
—
0.070.00-0.06
206718.0513.47-4.58
—
0.070.00-0.06
206818.1113.47-4.64
—
0.070.00-0.06
206918.1813.48-4.70
—
0.070.00-0.06
207018.2513.48-4.77
—
0.070.00-0.06
207118.3213.49-4.83
—
0.070.00-0.06
207218.3813.49-4.89
—
0.070.00-0.06
207318.4413.50-4.95
—
0.070.00-0.06
207418.5013.50-5.00
—
0.070.00-0.06
207518.5513.51-5.05
—
0.070.00-0.06
207618.6013.51-5.08
—
0.070.00-0.07
207718.6313.51-5.12
—
0.070.00-0.07
207818.6513.52-5.14
—
0.070.00-0.07
207918.6613.52-5.15
—
0.070.00-0.07
208018.6713.52-5.15
—
0.070.00-0.07
208118.6613.52-5.14
—
0.070.00-0.07
208218.6413.52-5.12
—
0.070.00-0.07
208318.6213.52-5.10
—
0.070.00-0.07
208418.5813.52-5.07
—
0.070.00-0.06
208518.5413.51-5.03
—
0.070.00-0.06
208618.4913.51-4.98
—
0.070.00-0.06
208718.4313.51-4.92
—
0.070.00-0.06
208818.3713.50-4.87
—
0.070.00-0.06
208918.3113.50-4.81
—
0.070.00-0.06
209018.2613.50-4.76
—
0.070.00-0.06
209118.2113.49-4.72
—
0.070.00-0.06
209218.1713.49-4.68
—
0.070.00-0.06
209318.1513.49-4.66
—
0.070.00-0.06
209418.1413.49-4.65
—
0.070.00-0.06
209518.1313.49-4.65
—
0.070.00-0.06
209618.1413.49-4.66
—
0.070.00-0.06
209718.1613.49-4.67
—
0.070.00-0.06
209818.1913.49-4.70
—
0.070.00-0.06
209918.2313.49-4.73
—
0.070.00-0.06

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 0.06% 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.