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
0.000.00-0.00
202514.6612.97-1.69
177
0.000.00-0.00
202614.8913.08-1.81
160
0.000.00-0.00
202715.1113.10-2.01
143
0.000.00-0.00
202815.3313.14-2.19
126
0.010.00-0.01
202915.5413.17-2.36
108
0.010.00-0.01
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
203316.2213.26-2.96
39
0.020.00-0.02
203416.3413.27-3.07
21
0.020.00-0.02
203516.4413.27-3.16
3
0.020.00-0.02
203616.5213.28-3.24
----
0.020.00-0.02
203716.6013.29-3.31
----
0.020.00-0.02
203816.6613.29-3.37
----
0.020.00-0.02
203916.7113.30-3.41
----
0.020.00-0.02
204016.7413.30-3.44
----
0.020.00-0.02
204116.7613.30-3.46
----
0.030.00-0.02
204216.7913.30-3.49
----
0.030.00-0.03
204316.8113.31-3.50
----
0.030.00-0.03
204416.8313.31-3.52
----
0.030.00-0.03
204516.8513.31-3.54
----
0.030.00-0.03
204616.8713.31-3.56
----
0.030.00-0.03
204716.8913.31-3.58
----
0.030.00-0.03
204816.9213.32-3.61
----
0.030.00-0.03
204916.9513.32-3.63
----
0.030.00-0.03
205016.9813.32-3.66
----
0.030.00-0.03
205117.0213.32-3.69
----
0.030.00-0.03
205217.0513.33-3.72
----
0.040.00-0.03
205317.0913.33-3.76
----
0.040.00-0.03
205417.1413.33-3.80
----
0.040.00-0.04
205517.1913.34-3.85
----
0.040.00-0.04
205617.2413.34-3.90
----
0.040.00-0.04
205717.3013.35-3.95
----
0.040.00-0.04
205817.3613.35-4.01
----
0.040.00-0.04
205917.4313.36-4.07
----
0.040.00-0.04
206017.4913.36-4.13
----
0.040.00-0.04
206117.5513.37-4.19
----
0.040.00-0.04
206217.6113.37-4.24
----
0.040.00-0.04
206317.6713.38-4.29
----
0.040.00-0.04
206417.7213.38-4.34
----
0.040.00-0.04
206517.7713.38-4.39
----
0.040.00-0.04
206617.8213.39-4.44
----
0.040.00-0.04
206717.8813.39-4.49
----
0.040.00-0.04
206817.9313.40-4.54
----
0.040.00-0.04
206917.9913.40-4.59
----
0.040.00-0.04
207018.0513.40-4.64
----
0.040.00-0.04
207118.1013.41-4.69
----
0.040.00-0.04
207218.1513.41-4.74
----
0.040.00-0.04
207318.2113.42-4.79
----
0.040.00-0.04
207418.2613.42-4.83
----
0.040.00-0.04
207518.3013.42-4.87
----
0.040.00-0.04
207618.3313.43-4.91
----
0.050.00-0.04
207718.3613.43-4.93
----
0.050.00-0.04
207818.3713.43-4.94
----
0.050.00-0.04
207918.3613.43-4.93
----
0.050.00-0.04
208018.3513.43-4.92
----
0.050.00-0.04
208118.3213.43-4.89
----
0.050.00-0.04
208218.2913.43-4.86
----
0.050.00-0.04
208318.2513.43-4.83
----
0.050.00-0.04
208418.2113.42-4.78
----
0.050.00-0.04
208518.1513.42-4.73
----
0.050.00-0.04
208618.0913.42-4.68
----
0.050.00-0.04
208718.0313.41-4.62
----
0.050.00-0.05
208817.9613.41-4.55
----
0.050.00-0.05
208917.9013.40-4.50
----
0.050.00-0.05
209017.8413.40-4.44
----
0.050.00-0.05
209117.7913.40-4.39
----
0.050.00-0.05
209217.7513.39-4.36
----
0.050.00-0.05
209317.7213.39-4.33
----
0.050.00-0.05
209417.7013.39-4.31
----
0.050.00-0.05
209517.6913.39-4.30
----
0.050.00-0.05
209617.6913.39-4.30
----
0.050.00-0.05
209717.6913.39-4.30
----
0.050.00-0.05

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 17.23% 13.78% -3.45% 2035 0.03% 0.00% -0.03%

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