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
202414.4912.96-1.54
194
0.050.00-0.05
202514.7112.97-1.74
176
0.050.00-0.05
202614.9313.08-1.85
159
0.050.00-0.05
202715.1513.10-2.05
141
0.050.00-0.05
202815.3813.14-2.23
124
0.050.00-0.05
202915.5813.18-2.40
107
0.050.00-0.05
203015.7713.20-2.57
89
0.050.00-0.05
203115.9613.23-2.72
72
0.050.00-0.05
203216.1213.25-2.87
54
0.050.00-0.05
203316.2613.26-3.00
37
0.050.00-0.05
203416.3813.27-3.11
19
0.050.00-0.05
203516.4713.28-3.20
0
0.050.00-0.05
203616.5513.28-3.27
----
0.050.00-0.05
203716.6313.29-3.34
----
0.050.00-0.05
203816.6913.29-3.40
----
0.050.00-0.05
203916.7413.30-3.44
----
0.050.00-0.05
204016.7713.30-3.47
----
0.060.00-0.05
204116.7913.30-3.49
----
0.060.00-0.05
204216.8213.31-3.51
----
0.060.00-0.05
204316.8413.31-3.53
----
0.060.00-0.05
204416.8613.31-3.55
----
0.060.00-0.05
204516.8813.31-3.57
----
0.060.00-0.05
204616.8913.31-3.58
----
0.060.00-0.05
204716.9213.32-3.60
----
0.060.00-0.05
204816.9513.32-3.63
----
0.060.00-0.05
204916.9713.32-3.65
----
0.060.00-0.05
205017.0113.32-3.68
----
0.060.00-0.05
205117.0413.33-3.71
----
0.060.00-0.05
205217.0713.33-3.74
----
0.060.00-0.05
205317.1113.33-3.78
----
0.060.00-0.05
205417.1613.33-3.82
----
0.060.00-0.05
205517.2113.34-3.87
----
0.060.00-0.05
205617.2613.34-3.92
----
0.060.00-0.05
205717.3213.35-3.97
----
0.060.00-0.05
205817.3813.35-4.03
----
0.060.00-0.05
205917.4513.36-4.09
----
0.060.00-0.05
206017.5113.36-4.15
----
0.060.00-0.05
206117.5713.37-4.20
----
0.060.00-0.06
206217.6313.37-4.26
----
0.060.00-0.06
206317.6913.38-4.31
----
0.060.00-0.06
206417.7413.38-4.36
----
0.060.00-0.06
206517.7913.39-4.40
----
0.060.00-0.06
206617.8413.39-4.45
----
0.060.00-0.06
206717.8913.39-4.50
----
0.060.00-0.06
206817.9513.40-4.55
----
0.060.00-0.06
206918.0013.40-4.60
----
0.060.00-0.06
207018.0613.41-4.66
----
0.060.00-0.06
207118.1213.41-4.71
----
0.060.00-0.06
207218.1713.41-4.76
----
0.060.00-0.06
207318.2213.42-4.80
----
0.060.00-0.06
207418.2713.42-4.85
----
0.060.00-0.06
207518.3113.43-4.89
----
0.060.00-0.06
207618.3513.43-4.92
----
0.060.00-0.06
207718.3713.43-4.94
----
0.060.00-0.06
207818.3813.43-4.95
----
0.060.00-0.06
207918.3813.43-4.94
----
0.060.00-0.06
208018.3613.43-4.93
----
0.060.00-0.06
208118.3413.43-4.91
----
0.060.00-0.06
208218.3013.43-4.88
----
0.060.00-0.06
208318.2713.43-4.84
----
0.060.00-0.06
208418.2213.42-4.80
----
0.060.00-0.06
208518.1713.42-4.74
----
0.060.00-0.06
208618.1113.42-4.69
----
0.060.00-0.06
208718.0413.41-4.63
----
0.060.00-0.06
208817.9713.41-4.57
----
0.060.00-0.06
208917.9113.40-4.51
----
0.060.00-0.06
209017.8513.40-4.45
----
0.060.00-0.06
209117.8013.40-4.40
----
0.060.00-0.06
209217.7613.40-4.37
----
0.060.00-0.06
209317.7313.39-4.34
----
0.060.00-0.06
209417.7113.39-4.32
----
0.060.00-0.06
209517.7013.39-4.31
----
0.060.00-0.06
209617.7013.39-4.31
----
0.060.00-0.06
209717.7113.39-4.31
----
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
2022-2096 17.25% 13.78% -3.47% 2035 0.06% 0.00% -0.05%

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