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
0.000.000.00
202614.8813.08-1.80
160
0.000.000.00
202715.1013.10-2.00
143
0.000.000.00
202815.3313.14-2.19
126
0.000.000.00
202915.5313.17-2.35
109
0.000.000.00
203015.7213.20-2.52
91
0.000.000.00
203115.9113.23-2.68
74
0.000.00-0.00
203216.0713.25-2.82
57
0.000.00-0.00
203316.2113.26-2.95
39
0.000.00-0.00
203416.3313.27-3.06
21
0.000.00-0.00
203516.4213.27-3.15
3
0.010.00-0.00
203616.5113.28-3.23
----
0.010.00-0.01
203716.5913.29-3.30
----
0.010.00-0.01
203816.6513.29-3.36
----
0.010.00-0.01
203916.7013.30-3.40
----
0.010.00-0.01
204016.7313.30-3.43
----
0.010.00-0.01
204116.7513.30-3.45
----
0.010.00-0.01
204216.7813.30-3.47
----
0.010.00-0.01
204316.8013.31-3.49
----
0.010.00-0.01
204416.8213.31-3.51
----
0.010.00-0.01
204516.8313.31-3.53
----
0.010.00-0.01
204616.8513.31-3.54
----
0.010.00-0.01
204716.8813.31-3.56
----
0.010.00-0.01
204816.9013.31-3.59
----
0.010.00-0.01
204916.9313.32-3.61
----
0.010.00-0.01
205016.9613.32-3.64
----
0.010.00-0.01
205116.9913.32-3.67
----
0.010.00-0.01
205217.0313.33-3.70
----
0.010.00-0.01
205317.0713.33-3.74
----
0.010.00-0.01
205417.1113.33-3.78
----
0.010.00-0.01
205517.1613.34-3.83
----
0.010.00-0.01
205617.2213.34-3.88
----
0.010.00-0.01
205717.2813.35-3.93
----
0.010.00-0.01
205817.3413.35-3.99
----
0.010.00-0.01
205917.4013.36-4.05
----
0.010.00-0.01
206017.4613.36-4.10
----
0.010.00-0.01
206117.5213.37-4.16
----
0.010.00-0.01
206217.5813.37-4.21
----
0.010.00-0.01
206317.6413.37-4.26
----
0.010.00-0.01
206417.6913.38-4.31
----
0.010.00-0.01
206517.7413.38-4.36
----
0.010.00-0.01
206617.7913.39-4.40
----
0.010.00-0.01
206717.8413.39-4.45
----
0.010.00-0.01
206817.9013.40-4.50
----
0.010.00-0.01
206917.9513.40-4.55
----
0.010.00-0.01
207018.0113.40-4.61
----
0.010.00-0.01
207118.0613.41-4.65
----
0.010.00-0.00
207218.1113.41-4.70
----
0.000.00-0.00
207318.1713.42-4.75
----
0.000.00-0.00
207418.2113.42-4.79
----
0.000.00-0.00
207518.2613.42-4.83
----
0.000.00-0.00
207618.2913.43-4.86
----
0.000.00-0.00
207718.3113.43-4.88
----
0.000.00-0.00
207818.3213.43-4.89
----
0.000.00-0.00
207918.3213.43-4.89
----
0.000.00-0.00
208018.3013.43-4.87
----
0.000.00-0.00
208118.2813.43-4.85
----
0.000.00-0.00
208218.2513.43-4.82
----
0.000.00-0.00
208318.2113.42-4.78
----
0.000.00-0.00
208418.1613.42-4.74
----
0.000.00-0.00
208518.1113.42-4.69
----
0.000.00-0.00
208618.0513.41-4.63
----
0.000.00-0.00
208717.9813.41-4.57
----
0.000.00-0.00
208817.9213.41-4.51
----
0.000.00-0.00
208917.8513.40-4.45
----
0.000.00-0.00
209017.7913.40-4.39
----
0.000.00-0.00
209117.7413.39-4.35
----
0.000.00-0.00
209217.7013.39-4.31
----
0.000.00-0.00
209317.6713.39-4.28
----
0.000.00-0.00
209417.6513.39-4.26
----
0.000.00-0.00
209517.6413.39-4.25
----
0.000.00-0.00
209617.6413.39-4.25
----
0.000.00-0.00
209717.6513.39-4.26
----
0.000.00-0.00

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 17.21% 13.78% -3.43% 2035 0.01% 0.00% -0.01%

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