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.