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
202214.0512.79-1.26
230
0.000.000.00
202314.3113.04-1.27
211
0.000.000.00
202414.4512.95-1.49
194
0.000.000.00
202514.6612.97-1.69
177
0.000.00-0.00
202614.8813.08-1.80
160
0.000.00-0.00
202715.1013.10-2.00
143
0.000.00-0.00
202815.3313.14-2.19
126
0.000.00-0.00
202915.5313.17-2.36
109
0.000.00-0.00
203015.7313.20-2.53
91
0.010.00-0.01
203115.9213.23-2.69
74
0.010.00-0.01
203216.0913.25-2.84
57
0.020.00-0.02
203316.2313.26-2.98
39
0.030.00-0.03
203416.3613.27-3.09
21
0.040.00-0.04
203516.4713.27-3.19
2
0.050.00-0.05
203616.5513.28-3.27
----
0.060.00-0.05
203716.6413.29-3.35
----
0.060.00-0.06
203816.7113.29-3.42
----
0.070.00-0.07
203916.7713.30-3.47
----
0.080.00-0.08
204016.8113.30-3.51
----
0.090.00-0.09
204116.8413.30-3.53
----
0.100.00-0.09
204216.8713.31-3.56
----
0.110.00-0.10
204316.9013.31-3.59
----
0.110.00-0.11
204416.9213.31-3.61
----
0.120.00-0.12
204516.9513.31-3.64
----
0.130.01-0.12
204616.9813.32-3.66
----
0.140.01-0.13
204717.0113.32-3.69
----
0.140.01-0.14
204817.0413.32-3.72
----
0.150.01-0.15
204917.0813.32-3.75
----
0.160.01-0.15
205017.1213.33-3.79
----
0.170.01-0.16
205117.1513.33-3.82
----
0.170.01-0.17
205217.1913.33-3.86
----
0.180.01-0.17
205317.2413.34-3.90
----
0.190.01-0.18
205417.2913.34-3.95
----
0.190.01-0.18
205517.3513.34-4.00
----
0.200.01-0.19
205617.4113.35-4.06
----
0.210.01-0.20
205717.4713.35-4.12
----
0.210.01-0.20
205817.5413.36-4.18
----
0.220.01-0.21
205917.6113.37-4.24
----
0.220.01-0.21
206017.6813.37-4.30
----
0.220.01-0.21
206117.7413.38-4.36
----
0.230.01-0.22
206217.8013.38-4.42
----
0.230.01-0.22
206317.8613.39-4.48
----
0.240.01-0.22
206417.9213.39-4.53
----
0.240.01-0.23
206517.9713.39-4.58
----
0.240.01-0.23
206618.0313.40-4.63
----
0.240.01-0.23
206718.0813.40-4.68
----
0.250.01-0.23
206818.1413.41-4.73
----
0.250.01-0.24
206918.1913.41-4.78
----
0.250.01-0.24
207018.2513.42-4.84
----
0.250.01-0.24
207118.3113.42-4.89
----
0.250.01-0.24
207218.3613.42-4.94
----
0.250.01-0.24
207318.4213.43-4.99
----
0.250.01-0.24
207418.4713.43-5.03
----
0.260.01-0.24
207518.5113.44-5.07
----
0.260.01-0.24
207618.5413.44-5.11
----
0.260.01-0.24
207718.5713.44-5.13
----
0.260.01-0.24
207818.5813.44-5.14
----
0.260.01-0.25
207918.5713.44-5.13
----
0.260.01-0.25
208018.5613.44-5.12
----
0.260.01-0.25
208118.5313.44-5.09
----
0.260.01-0.24
208218.5013.44-5.06
----
0.260.01-0.24
208318.4613.44-5.03
----
0.260.01-0.24
208418.4213.43-4.98
----
0.260.01-0.24
208518.3613.43-4.93
----
0.260.01-0.24
208618.3013.43-4.88
----
0.260.01-0.24
208718.2413.42-4.81
----
0.250.01-0.24
208818.1713.42-4.75
----
0.250.01-0.24
208918.1013.41-4.69
----
0.250.01-0.24
209018.0413.41-4.63
----
0.250.01-0.24
209117.9913.41-4.59
----
0.250.01-0.24
209217.9513.40-4.55
----
0.250.01-0.24
209317.9213.40-4.52
----
0.250.01-0.24
209417.9013.40-4.50
----
0.250.01-0.24
209517.8913.40-4.49
----
0.250.01-0.24
209617.8913.40-4.49
----
0.250.01-0.24
209717.9013.40-4.50
----
0.250.01-0.24

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
2022-2096 17.36% 13.79% -3.58% 2035 0.16% 0.01% -0.15%

1 Under current law, the year of Trust Fund reserve depletion is 2035.
Based on Intermediate Assumptions of the 2022 Trustees Report.