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
202515.1012.98-2.12
167
0.050.00-0.05
202615.2913.08-2.20
148
0.050.00-0.05
202715.4413.10-2.34
130
0.050.00-0.05
202815.6113.13-2.48
112
0.050.00-0.05
202915.7713.16-2.61
94
0.050.00-0.05
203015.9313.19-2.74
76
0.060.00-0.05
203116.0613.22-2.84
58
0.060.00-0.05
203216.2013.24-2.96
41
0.060.00-0.05
203316.3213.25-3.07
22
0.060.00-0.05
203416.4413.26-3.18
4
0.060.00-0.05
203516.5313.27-3.26
----
0.060.00-0.05
203616.6113.28-3.34
----
0.060.00-0.05
203716.6913.29-3.41
----
0.060.00-0.05
203816.7513.29-3.46
----
0.060.00-0.05
203916.8013.30-3.51
----
0.060.00-0.06
204016.8413.30-3.54
----
0.060.00-0.06
204116.8613.30-3.56
----
0.060.00-0.06
204216.8813.30-3.57
----
0.060.00-0.06
204316.8913.31-3.58
----
0.060.00-0.06
204416.9013.31-3.60
----
0.060.00-0.06
204516.9213.31-3.61
----
0.060.00-0.06
204616.9413.31-3.63
----
0.060.00-0.06
204716.9613.32-3.65
----
0.060.00-0.06
204816.9913.32-3.67
----
0.060.00-0.06
204917.0213.32-3.69
----
0.060.00-0.06
205017.0513.32-3.72
----
0.060.00-0.06
205117.0813.33-3.75
----
0.060.00-0.06
205217.1213.33-3.79
----
0.060.00-0.06
205317.1713.34-3.83
----
0.060.00-0.06
205417.2313.34-3.89
----
0.060.00-0.06
205517.2913.35-3.95
----
0.060.00-0.06
205617.3613.35-4.01
----
0.060.00-0.06
205717.4413.36-4.08
----
0.060.00-0.06
205817.5213.36-4.16
----
0.060.00-0.06
205917.6013.37-4.23
----
0.060.00-0.06
206017.6813.38-4.30
----
0.060.00-0.06
206117.7513.38-4.37
----
0.060.00-0.06
206217.8213.39-4.43
----
0.060.00-0.06
206317.8913.39-4.49
----
0.060.00-0.06
206417.9513.40-4.55
----
0.060.00-0.06
206518.0113.40-4.60
----
0.060.00-0.06
206618.0713.41-4.66
----
0.060.00-0.06
206718.1213.41-4.71
----
0.060.00-0.06
206818.1813.42-4.76
----
0.060.00-0.06
206918.2413.42-4.82
----
0.060.00-0.06
207018.2913.43-4.87
----
0.060.00-0.06
207118.3513.43-4.92
----
0.060.00-0.06
207218.4013.44-4.96
----
0.060.00-0.06
207318.4513.44-5.01
----
0.060.00-0.06
207418.4913.44-5.05
----
0.060.00-0.06
207518.5313.45-5.08
----
0.060.00-0.06
207618.5513.45-5.10
----
0.060.00-0.06
207718.5713.45-5.12
----
0.060.00-0.06
207818.5713.45-5.12
----
0.060.00-0.06
207918.5513.45-5.10
----
0.060.00-0.06
208018.5313.45-5.08
----
0.060.00-0.06
208118.5013.45-5.05
----
0.060.00-0.06
208218.4613.45-5.01
----
0.060.00-0.06
208318.4113.44-4.96
----
0.060.00-0.06
208418.3513.44-4.91
----
0.060.00-0.06
208518.2913.44-4.85
----
0.060.00-0.06
208618.2213.43-4.79
----
0.060.00-0.06
208718.1513.43-4.72
----
0.060.00-0.06
208818.0813.42-4.66
----
0.060.00-0.06
208918.0213.42-4.60
----
0.060.00-0.06
209017.9613.42-4.54
----
0.060.00-0.06
209117.9013.41-4.49
----
0.060.00-0.06
209217.8613.41-4.45
----
0.060.00-0.06
209317.8313.41-4.42
----
0.060.00-0.06
209417.8213.41-4.41
----
0.060.00-0.06
209517.8113.41-4.40
----
0.060.00-0.06
209617.8113.41-4.40
----
0.060.00-0.06
209717.8213.41-4.41
----
0.060.00-0.06
209817.8313.41-4.42
----
0.060.00-0.06

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
2023-2097 17.44% 13.78% -3.66% 2034 0.06% 0.00% -0.06%

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