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
-0.00-0.000.00
203015.7213.20-2.52
91
-0.00-0.000.00
203115.9013.23-2.67
74
-0.00-0.000.00
203216.0713.24-2.82
57
-0.00-0.000.00
203316.2013.26-2.95
39
-0.00-0.000.00
203416.3213.27-3.05
21
-0.00-0.000.00
203516.4213.27-3.14
3
-0.00-0.000.00
203616.4913.28-3.21
----
-0.01-0.000.01
203716.5713.29-3.28
----
-0.01-0.000.01
203816.6313.29-3.34
----
-0.01-0.000.01
203916.6713.30-3.38
----
-0.01-0.000.01
204016.7013.30-3.40
----
-0.02-0.000.02
204116.7213.30-3.42
----
-0.02-0.000.02
204216.7413.30-3.44
----
-0.02-0.000.02
204316.7613.30-3.45
----
-0.03-0.000.03
204416.7713.30-3.47
----
-0.03-0.000.03
204516.7913.31-3.48
----
-0.03-0.000.03
204616.8013.31-3.49
----
-0.04-0.000.04
204716.8213.31-3.51
----
-0.04-0.000.04
204816.8413.31-3.53
----
-0.04-0.000.04
204916.8713.31-3.55
----
-0.05-0.000.05
205016.9013.32-3.58
----
-0.05-0.000.05
205116.9313.32-3.61
----
-0.05-0.000.05
205216.9613.32-3.63
----
-0.06-0.000.05
205316.9913.32-3.67
----
-0.06-0.000.06
205417.0313.33-3.71
----
-0.06-0.000.06
205517.0813.33-3.75
----
-0.07-0.000.06
205617.1313.34-3.80
----
-0.07-0.000.06
205717.1913.34-3.85
----
-0.07-0.000.07
205817.2513.35-3.90
----
-0.07-0.000.07
205917.3113.35-3.96
----
-0.08-0.000.07
206017.3713.36-4.02
----
-0.08-0.000.07
206117.4313.36-4.07
----
-0.08-0.000.07
206217.4913.37-4.12
----
-0.08-0.000.08
206317.5413.37-4.17
----
-0.08-0.000.08
206417.5913.37-4.22
----
-0.08-0.000.08
206517.6413.38-4.27
----
-0.09-0.010.08
206617.7013.38-4.31
----
-0.09-0.010.08
206717.7513.39-4.36
----
-0.09-0.010.08
206817.8013.39-4.41
----
-0.09-0.010.08
206917.8613.39-4.46
----
-0.09-0.010.08
207017.9113.40-4.51
----
-0.09-0.010.08
207117.9713.40-4.56
----
-0.09-0.010.09
207218.0213.41-4.61
----
-0.09-0.010.09
207318.0713.41-4.66
----
-0.09-0.010.09
207418.1213.41-4.71
----
-0.09-0.010.09
207518.1613.42-4.74
----
-0.09-0.010.09
207618.2013.42-4.78
----
-0.09-0.010.09
207718.2213.42-4.80
----
-0.09-0.010.09
207818.2313.42-4.80
----
-0.09-0.010.09
207918.2213.42-4.80
----
-0.09-0.010.09
208018.2113.42-4.79
----
-0.09-0.010.09
208118.1813.42-4.76
----
-0.09-0.010.09
208218.1513.42-4.73
----
-0.09-0.010.09
208318.1113.42-4.69
----
-0.09-0.010.09
208418.0713.42-4.65
----
-0.09-0.010.09
208518.0113.41-4.60
----
-0.09-0.010.09
208617.9613.41-4.55
----
-0.09-0.010.09
208717.8913.40-4.49
----
-0.09-0.010.09
208817.8213.40-4.42
----
-0.09-0.010.09
208917.7613.40-4.36
----
-0.09-0.010.09
209017.7013.39-4.31
----
-0.09-0.010.08
209117.6513.39-4.26
----
-0.09-0.010.08
209217.6113.39-4.23
----
-0.09-0.010.08
209317.5813.38-4.20
----
-0.09-0.010.08
209417.5613.38-4.18
----
-0.09-0.010.08
209517.5513.38-4.17
----
-0.09-0.010.08
209617.5513.38-4.17
----
-0.09-0.010.08
209717.5613.38-4.17
----
-0.09-0.010.08

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 17.15% 13.78% -3.37% 2035 -0.05% -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.