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
202915.5313.17-2.36
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
203216.0813.25-2.84
57
0.010.00-0.01
203316.2213.26-2.97
39
0.020.00-0.02
203416.3513.27-3.08
21
0.020.00-0.02
203516.4513.27-3.17
3
0.030.00-0.03
203616.5313.28-3.25
----
0.030.00-0.03
203716.6113.29-3.32
----
0.040.00-0.03
203816.6813.29-3.39
----
0.040.00-0.04
203916.7313.30-3.43
----
0.040.00-0.04
204016.7713.30-3.47
----
0.050.00-0.05
204116.7913.30-3.49
----
0.050.00-0.05
204216.8213.31-3.52
----
0.060.00-0.05
204316.8413.31-3.54
----
0.060.00-0.06
204416.8713.31-3.56
----
0.070.00-0.06
204516.8913.31-3.58
----
0.070.00-0.07
204616.9113.31-3.60
----
0.080.00-0.07
204716.9413.32-3.63
----
0.080.00-0.08
204816.9713.32-3.65
----
0.090.01-0.08
204917.0113.32-3.68
----
0.090.01-0.08
205017.0413.32-3.72
----
0.090.01-0.09
205117.0813.33-3.75
----
0.100.01-0.09
205217.1113.33-3.78
----
0.100.01-0.09
205317.1513.33-3.82
----
0.100.01-0.09
205417.2013.34-3.86
----
0.100.01-0.09
205517.2513.34-3.91
----
0.100.01-0.09
205617.3013.35-3.95
----
0.100.01-0.09
205717.3613.35-4.01
----
0.100.01-0.09
205817.4213.36-4.06
----
0.100.01-0.09
205917.4813.36-4.12
----
0.090.01-0.09
206017.5413.37-4.18
----
0.090.01-0.09
206117.6113.37-4.23
----
0.090.01-0.09
206217.6613.38-4.29
----
0.090.01-0.09
206317.7213.38-4.34
----
0.090.01-0.09
206417.7713.38-4.39
----
0.090.01-0.09
206517.8213.39-4.43
----
0.090.01-0.09
206617.8713.39-4.48
----
0.090.01-0.09
206717.9313.40-4.53
----
0.090.01-0.09
206817.9813.40-4.58
----
0.090.01-0.09
206918.0413.40-4.63
----
0.090.01-0.09
207018.0913.41-4.69
----
0.090.01-0.09
207118.1513.41-4.74
----
0.090.01-0.09
207218.2013.42-4.79
----
0.090.01-0.09
207318.2513.42-4.83
----
0.090.01-0.09
207418.3013.42-4.88
----
0.090.01-0.09
207518.3513.43-4.92
----
0.090.01-0.09
207618.3813.43-4.95
----
0.090.01-0.09
207718.4013.43-4.97
----
0.090.01-0.09
207818.4113.43-4.98
----
0.090.01-0.09
207918.4113.43-4.97
----
0.090.01-0.09
208018.3913.43-4.96
----
0.090.01-0.09
208118.3713.43-4.93
----
0.090.01-0.08
208218.3313.43-4.90
----
0.090.01-0.08
208318.2913.43-4.86
----
0.090.01-0.08
208418.2513.43-4.82
----
0.090.01-0.08
208518.1913.42-4.77
----
0.090.01-0.08
208618.1313.42-4.71
----
0.090.01-0.08
208718.0713.42-4.65
----
0.080.01-0.08
208818.0013.41-4.59
----
0.080.01-0.08
208917.9313.41-4.53
----
0.080.00-0.08
209017.8713.40-4.47
----
0.080.00-0.08
209117.8213.40-4.42
----
0.080.00-0.07
209217.7813.40-4.38
----
0.080.00-0.07
209317.7513.39-4.36
----
0.080.00-0.07
209417.7313.39-4.34
----
0.080.00-0.07
209517.7213.39-4.33
----
0.080.00-0.07
209617.7213.39-4.32
----
0.080.00-0.07
209717.7213.39-4.33
----
0.070.00-0.07

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 17.27% 13.78% -3.48% 2035 0.07% 0.00% -0.06%

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