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
202414.9212.89-2.03
186
0.050.00-0.05
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
202815.6113.13-2.47
112
0.050.00-0.05
202915.7713.16-2.61
94
0.050.00-0.05
203015.9213.19-2.74
76
0.050.00-0.05
203116.0513.21-2.84
58
0.050.00-0.05
203216.1913.24-2.95
40
0.050.00-0.05
203316.3213.25-3.07
22
0.050.00-0.05
203416.4313.26-3.17
4
0.050.00-0.05
203516.5313.27-3.26
----
0.050.00-0.05
203616.6013.28-3.33
----
0.050.00-0.05
203716.6813.28-3.40
----
0.050.00-0.05
203816.7413.29-3.45
----
0.050.00-0.04
203916.7913.30-3.50
----
0.050.00-0.04
204016.8313.30-3.53
----
0.050.00-0.04
204116.8513.30-3.55
----
0.050.00-0.04
204216.8613.30-3.56
----
0.050.00-0.04
204316.8813.31-3.57
----
0.050.00-0.04
204416.8913.31-3.58
----
0.050.00-0.04
204516.9113.31-3.60
----
0.050.00-0.04
204616.9313.31-3.62
----
0.050.00-0.04
204716.9513.31-3.64
----
0.050.00-0.04
204816.9713.32-3.66
----
0.050.00-0.05
204917.0013.32-3.68
----
0.050.00-0.05
205017.0413.32-3.71
----
0.050.00-0.05
205117.0713.33-3.74
----
0.050.00-0.05
205217.1113.33-3.78
----
0.050.00-0.05
205317.1613.33-3.82
----
0.050.00-0.05
205417.2213.34-3.88
----
0.050.00-0.05
205517.2813.34-3.94
----
0.050.00-0.05
205617.3513.35-4.00
----
0.050.00-0.05
205717.4313.36-4.07
----
0.050.00-0.05
205817.5113.36-4.15
----
0.050.00-0.05
205917.5913.37-4.22
----
0.050.00-0.05
206017.6713.38-4.29
----
0.050.00-0.05
206117.7413.38-4.36
----
0.050.00-0.05
206217.8113.39-4.42
----
0.050.00-0.05
206317.8813.39-4.48
----
0.050.00-0.05
206417.9413.40-4.54
----
0.050.00-0.05
206518.0013.40-4.59
----
0.050.00-0.05
206618.0513.41-4.65
----
0.050.00-0.05
206718.1113.41-4.70
----
0.050.00-0.05
206818.1713.42-4.75
----
0.050.00-0.05
206918.2213.42-4.80
----
0.050.00-0.05
207018.2813.43-4.85
----
0.050.00-0.05
207118.3313.43-4.90
----
0.050.00-0.05
207218.3813.43-4.95
----
0.050.00-0.05
207318.4313.44-4.99
----
0.050.00-0.05
207418.4813.44-5.03
----
0.050.00-0.05
207518.5113.45-5.07
----
0.050.00-0.05
207618.5413.45-5.09
----
0.050.00-0.05
207718.5513.45-5.10
----
0.050.00-0.05
207818.5513.45-5.10
----
0.050.00-0.05
207918.5413.45-5.09
----
0.050.00-0.05
208018.5213.45-5.07
----
0.050.00-0.05
208118.4813.45-5.04
----
0.050.00-0.05
208218.4413.45-5.00
----
0.050.00-0.05
208318.3913.44-4.95
----
0.050.00-0.05
208418.3413.44-4.90
----
0.050.00-0.05
208518.2813.44-4.84
----
0.050.00-0.05
208618.2113.43-4.78
----
0.050.00-0.05
208718.1413.43-4.71
----
0.050.00-0.05
208818.0713.42-4.65
----
0.050.00-0.05
208918.0013.42-4.58
----
0.050.00-0.05
209017.9413.42-4.53
----
0.050.00-0.05
209117.8913.41-4.48
----
0.050.00-0.05
209217.8513.41-4.44
----
0.050.00-0.05
209317.8213.41-4.41
----
0.050.00-0.05
209417.8013.41-4.40
----
0.050.00-0.05
209517.7913.41-4.39
----
0.050.00-0.05
209617.7913.41-4.39
----
0.050.00-0.05
209717.8013.41-4.39
----
0.050.00-0.05
209817.8213.41-4.41
----
0.050.00-0.05

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 17.43% 13.78% -3.65% 2034 0.05% 0.00% -0.05%

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