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
202314.5313.29-1.24
204
0.000.000.00
202414.8712.89-1.98
187
0.000.000.00
202515.0412.97-2.07
168
0.000.000.00
202615.2313.08-2.15
149
0.000.000.00
202715.3813.09-2.29
131
0.000.000.00
202815.5513.13-2.42
114
0.000.000.00
202915.7213.16-2.56
96
0.000.000.00
203015.8713.18-2.69
78
-0.00-0.000.00
203116.0013.21-2.79
61
-0.00-0.000.00
203216.1413.24-2.90
43
-0.00-0.000.00
203316.2613.25-3.01
25
-0.01-0.000.01
203416.3713.26-3.11
7
-0.02-0.000.01
203516.4513.27-3.19
----
-0.03-0.000.03
203616.5113.27-3.24
----
-0.04-0.000.04
203716.5713.28-3.29
----
-0.07-0.000.06
203816.6013.28-3.32
----
-0.10-0.010.09
203916.6113.29-3.32
----
-0.14-0.010.13
204016.6013.29-3.31
----
-0.18-0.010.17
204116.5713.29-3.28
----
-0.24-0.010.22
204216.5213.28-3.24
----
-0.30-0.020.28
204316.4713.28-3.19
----
-0.36-0.020.34
204416.4113.28-3.13
----
-0.43-0.030.41
204516.3513.28-3.07
----
-0.51-0.030.48
204616.2913.28-3.02
----
-0.59-0.030.55
204716.2413.27-2.96
----
-0.67-0.040.63
204816.1813.27-2.91
----
-0.75-0.040.70
204916.1313.27-2.86
----
-0.82-0.050.77
205016.0913.27-2.82
----
-0.90-0.050.84
205116.0513.27-2.78
----
-0.97-0.060.91
205216.0113.26-2.75
----
-1.05-0.060.98
205315.9913.26-2.73
----
-1.12-0.071.05
205415.9813.26-2.71
----
-1.19-0.071.11
205515.9813.27-2.71
----
-1.25-0.081.18
205615.9913.27-2.72
----
-1.32-0.081.24
205716.0013.27-2.73
----
-1.38-0.081.29
205816.0213.27-2.75
----
-1.44-0.091.35
205916.0513.28-2.77
----
-1.49-0.091.40
206016.0813.28-2.80
----
-1.54-0.091.45
206116.1013.28-2.82
----
-1.59-0.101.49
206216.1313.28-2.85
----
-1.63-0.101.53
206316.1613.29-2.87
----
-1.67-0.101.56
206416.1813.29-2.89
----
-1.70-0.101.60
206516.2113.29-2.92
----
-1.73-0.111.62
206616.2513.30-2.95
----
-1.76-0.111.65
206716.2813.30-2.98
----
-1.78-0.111.67
206816.3113.30-3.01
----
-1.80-0.111.69
206916.3513.31-3.05
----
-1.82-0.111.71
207016.3913.31-3.08
----
-1.84-0.111.72
207116.4313.31-3.12
----
-1.85-0.111.74
207216.4713.32-3.15
----
-1.86-0.121.75
207316.5113.32-3.19
----
-1.88-0.121.76
207416.5413.32-3.22
----
-1.88-0.121.77
207516.5713.32-3.25
----
-1.89-0.121.78
207616.5913.33-3.26
----
-1.90-0.121.78
207716.6013.33-3.27
----
-1.90-0.121.79
207816.6013.33-3.27
----
-1.91-0.121.79
207916.5813.33-3.25
----
-1.91-0.121.79
208016.5613.33-3.23
----
-1.91-0.121.79
208116.5313.33-3.20
----
-1.90-0.121.78
208216.4913.32-3.17
----
-1.90-0.121.78
208316.4513.32-3.13
----
-1.90-0.121.78
208416.4013.32-3.08
----
-1.89-0.121.77
208516.3413.32-3.03
----
-1.88-0.121.77
208616.2813.31-2.97
----
-1.88-0.121.76
208716.2213.31-2.91
----
-1.87-0.121.75
208816.1613.30-2.85
----
-1.86-0.121.75
208916.1013.30-2.80
----
-1.86-0.121.74
209016.0413.30-2.75
----
-1.85-0.121.73
209116.0013.29-2.70
----
-1.84-0.121.73
209215.9613.29-2.67
----
-1.84-0.121.72
209315.9413.29-2.65
----
-1.84-0.121.72
209415.9213.29-2.63
----
-1.83-0.111.72
209515.9113.29-2.62
----
-1.83-0.111.72
209615.9113.29-2.62
----
-1.83-0.111.72
209715.9213.29-2.63
----
-1.84-0.121.72
209815.9313.29-2.64
----
-1.84-0.121.72

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
2023-2097 16.32% 13.71% -2.60% 2034 -1.07% -0.07% 1.00%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2023 Trustees Report.