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
-0.00-0.000.00
202515.0412.97-2.07
168
-0.00-0.000.00
202615.2313.08-2.15
149
-0.00-0.000.00
202715.3713.09-2.28
131
-0.01-0.000.01
202815.5413.13-2.41
114
-0.02-0.000.01
202915.6913.16-2.53
96
-0.02-0.000.02
203015.8313.18-2.65
79
-0.04-0.000.03
203115.9513.21-2.74
61
-0.05-0.000.05
203216.0713.23-2.84
44
-0.07-0.000.07
203316.1813.24-2.93
26
-0.09-0.010.09
203416.2713.25-3.01
9
-0.12-0.010.11
203516.3413.26-3.08
----
-0.14-0.010.13
203616.3913.26-3.12
----
-0.17-0.010.16
203716.4413.27-3.17
----
-0.20-0.010.19
203816.4713.27-3.20
----
-0.23-0.010.21
203916.4913.28-3.22
----
-0.25-0.020.24
204016.5013.28-3.22
----
-0.28-0.020.26
204116.5013.28-3.22
----
-0.31-0.020.29
204216.4913.28-3.21
----
-0.33-0.020.31
204316.4813.28-3.19
----
-0.35-0.020.33
204416.4713.28-3.18
----
-0.38-0.020.36
204516.4613.28-3.18
----
-0.40-0.020.38
204616.4613.28-3.17
----
-0.42-0.030.40
204716.4613.29-3.17
----
-0.45-0.030.42
204816.4613.29-3.17
----
-0.47-0.030.44
204916.4713.29-3.18
----
-0.49-0.030.46
205016.4813.29-3.19
----
-0.51-0.030.48
205116.4913.29-3.20
----
-0.53-0.030.50
205216.5113.29-3.22
----
-0.55-0.030.51
205316.5413.30-3.25
----
-0.56-0.030.53
205416.5813.30-3.28
----
-0.58-0.040.55
205516.6313.31-3.33
----
-0.60-0.040.56
205616.6913.31-3.38
----
-0.61-0.040.57
205716.7513.32-3.44
----
-0.63-0.040.59
205816.8213.32-3.50
----
-0.64-0.040.60
205916.8913.33-3.56
----
-0.65-0.040.61
206016.9613.33-3.63
----
-0.66-0.040.62
206117.0313.34-3.69
----
-0.67-0.040.62
206217.0913.34-3.74
----
-0.67-0.040.63
206317.1513.35-3.80
----
-0.68-0.040.64
206417.2013.35-3.85
----
-0.68-0.040.64
206517.2613.36-3.90
----
-0.69-0.040.64
206617.3113.36-3.95
----
-0.69-0.040.65
206717.3713.37-4.00
----
-0.69-0.040.65
206817.4213.37-4.05
----
-0.70-0.040.65
206917.4713.38-4.10
----
-0.70-0.040.66
207017.5313.38-4.15
----
-0.70-0.040.66
207117.5813.38-4.19
----
-0.71-0.040.66
207217.6313.39-4.24
----
-0.71-0.040.66
207317.6713.39-4.28
----
-0.71-0.040.67
207417.7213.40-4.32
----
-0.71-0.040.67
207517.7513.40-4.35
----
-0.71-0.040.67
207617.7713.40-4.37
----
-0.72-0.040.67
207717.7913.40-4.38
----
-0.72-0.040.67
207817.7913.40-4.38
----
-0.72-0.040.67
207917.7813.40-4.37
----
-0.72-0.040.67
208017.7513.40-4.35
----
-0.71-0.040.67
208117.7213.40-4.32
----
-0.71-0.040.67
208217.6813.40-4.28
----
-0.71-0.040.67
208317.6413.40-4.24
----
-0.71-0.040.66
208417.5813.39-4.19
----
-0.71-0.040.66
208517.5313.39-4.14
----
-0.70-0.040.66
208617.4613.39-4.08
----
-0.70-0.040.65
208717.3913.38-4.01
----
-0.69-0.040.65
208817.3313.38-3.95
----
-0.69-0.040.65
208917.2613.37-3.89
----
-0.69-0.040.64
209017.2113.37-3.84
----
-0.68-0.040.64
209117.1613.37-3.79
----
-0.68-0.040.64
209217.1213.36-3.76
----
-0.68-0.040.64
209317.0913.36-3.73
----
-0.68-0.040.64
209417.0813.36-3.71
----
-0.68-0.040.63
209517.0713.36-3.71
----
-0.68-0.040.63
209617.0713.36-3.71
----
-0.68-0.040.63
209717.0813.36-3.71
----
-0.68-0.040.63
209817.0913.36-3.73
----
-0.68-0.040.63

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 16.91% 13.75% -3.16% 2034 -0.47% -0.03% 0.45%

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