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
0.000.00-0.00
203015.7213.20-2.52
91
0.000.00-0.00
203115.9113.23-2.68
74
0.000.00-0.00
203216.0713.25-2.83
57
0.000.00-0.00
203316.2113.26-2.95
39
0.010.00-0.01
203416.3313.27-3.07
21
0.010.00-0.01
203516.4313.27-3.16
3
0.010.00-0.01
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
204216.7713.30-3.46
----
0.000.00-0.00
204316.7813.30-3.47
----
-0.01-0.000.01
204416.7913.31-3.48
----
-0.01-0.000.01
204516.8013.31-3.49
----
-0.02-0.000.02
204616.8113.31-3.50
----
-0.03-0.000.03
204716.8213.31-3.51
----
-0.04-0.000.04
204816.8413.31-3.53
----
-0.05-0.000.05
204916.8613.31-3.55
----
-0.06-0.000.05
205016.8813.32-3.57
----
-0.07-0.000.06
205116.9113.32-3.59
----
-0.07-0.000.07
205216.9313.32-3.61
----
-0.08-0.010.08
205316.9613.32-3.64
----
-0.09-0.010.09
205417.0013.33-3.67
----
-0.10-0.010.09
205517.0413.33-3.71
----
-0.11-0.010.10
205617.0913.33-3.76
----
-0.11-0.010.11
205717.1413.34-3.81
----
-0.12-0.010.11
205817.2013.34-3.86
----
-0.12-0.010.12
205917.2613.35-3.91
----
-0.13-0.010.12
206017.3213.35-3.96
----
-0.14-0.010.13
206117.3713.36-4.01
----
-0.14-0.010.13
206217.4213.36-4.06
----
-0.15-0.010.14
206317.4813.37-4.11
----
-0.15-0.010.14
206417.5213.37-4.16
----
-0.15-0.010.15
206517.5713.37-4.20
----
-0.16-0.010.15
206617.6213.38-4.24
----
-0.16-0.010.15
206717.6713.38-4.29
----
-0.17-0.010.15
206817.7213.38-4.34
----
-0.17-0.010.16
206917.7713.39-4.39
----
-0.17-0.010.16
207017.8313.39-4.44
----
-0.17-0.010.16
207117.8813.40-4.49
----
-0.17-0.010.16
207217.9313.40-4.53
----
-0.18-0.010.17
207317.9813.40-4.58
----
-0.18-0.010.17
207418.0313.41-4.62
----
-0.18-0.010.17
207518.0713.41-4.66
----
-0.18-0.010.17
207618.1013.41-4.69
----
-0.19-0.010.17
207718.1213.42-4.71
----
-0.19-0.010.18
207818.1313.42-4.71
----
-0.19-0.010.18
207918.1313.42-4.71
----
-0.19-0.010.18
208018.1113.42-4.69
----
-0.19-0.010.18
208118.0813.42-4.67
----
-0.19-0.010.18
208218.0513.41-4.64
----
-0.19-0.010.18
208318.0113.41-4.60
----
-0.20-0.010.18
208417.9613.41-4.55
----
-0.20-0.010.18
208517.9113.41-4.50
----
-0.20-0.010.19
208617.8513.40-4.45
----
-0.20-0.010.19
208717.7813.40-4.38
----
-0.20-0.010.19
208817.7113.39-4.32
----
-0.20-0.010.19
208917.6513.39-4.26
----
-0.20-0.010.19
209017.5913.39-4.21
----
-0.20-0.010.19
209117.5413.38-4.16
----
-0.20-0.010.19
209217.5013.38-4.12
----
-0.20-0.010.19
209317.4713.38-4.09
----
-0.20-0.010.19
209417.4513.38-4.07
----
-0.20-0.010.19
209517.4413.38-4.06
----
-0.20-0.010.19
209617.4413.38-4.06
----
-0.21-0.010.19
209717.4413.38-4.07
----
-0.21-0.010.19

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 17.10% 13.77% -3.33% 2035 -0.10% -0.01% 0.09%

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