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
202414.5512.96-1.59
193
0.100.00-0.10
202514.7612.97-1.79
175
0.100.00-0.10
202614.9913.09-1.90
157
0.110.01-0.10
202715.2113.11-2.10
140
0.110.01-0.10
202815.4313.15-2.29
122
0.110.01-0.10
202915.6413.18-2.46
105
0.110.01-0.10
203015.8313.21-2.62
87
0.110.01-0.10
203116.0213.24-2.78
70
0.110.01-0.10
203216.1813.25-2.93
52
0.110.01-0.11
203316.3213.26-3.05
34
0.110.01-0.11
203416.4413.27-3.16
15
0.110.01-0.11
203516.5313.28-3.25
----
0.110.01-0.11
203616.6113.29-3.33
----
0.110.01-0.11
203716.6913.29-3.40
----
0.110.01-0.11
203816.7513.30-3.46
----
0.110.01-0.11
203916.8013.30-3.50
----
0.110.01-0.11
204016.8313.31-3.53
----
0.110.01-0.11
204116.8513.31-3.55
----
0.110.01-0.11
204216.8813.31-3.57
----
0.110.01-0.11
204316.9013.31-3.58
----
0.110.01-0.11
204416.9213.31-3.60
----
0.110.01-0.11
204516.9413.32-3.62
----
0.110.01-0.11
204616.9513.32-3.64
----
0.110.01-0.11
204716.9813.32-3.66
----
0.110.01-0.11
204817.0013.32-3.68
----
0.110.01-0.11
204917.0313.32-3.70
----
0.110.01-0.11
205017.0613.33-3.73
----
0.110.01-0.11
205117.0913.33-3.76
----
0.110.01-0.11
205217.1313.33-3.79
----
0.110.01-0.11
205317.1713.34-3.83
----
0.110.01-0.11
205417.2113.34-3.87
----
0.110.01-0.11
205517.2613.34-3.92
----
0.110.01-0.11
205617.3113.35-3.97
----
0.110.01-0.11
205717.3713.35-4.02
----
0.110.01-0.11
205817.4413.36-4.08
----
0.110.01-0.11
205917.5013.36-4.14
----
0.110.01-0.11
206017.5613.37-4.20
----
0.110.01-0.11
206117.6313.37-4.25
----
0.110.01-0.11
206217.6813.38-4.31
----
0.110.01-0.11
206317.7413.38-4.36
----
0.110.01-0.11
206417.7913.39-4.41
----
0.110.01-0.11
206517.8413.39-4.46
----
0.110.01-0.11
206617.9013.39-4.50
----
0.120.01-0.11
206717.9513.40-4.55
----
0.120.01-0.11
206818.0013.40-4.60
----
0.120.01-0.11
206918.0613.41-4.66
----
0.120.01-0.11
207018.1213.41-4.71
----
0.120.01-0.11
207118.1713.41-4.76
----
0.120.01-0.11
207218.2313.42-4.81
----
0.120.01-0.11
207318.2813.42-4.86
----
0.120.01-0.11
207418.3313.43-4.90
----
0.120.01-0.11
207518.3713.43-4.94
----
0.120.01-0.11
207618.4113.43-4.97
----
0.120.01-0.11
207718.4313.43-5.00
----
0.120.01-0.11
207818.4413.44-5.00
----
0.120.01-0.11
207918.4413.44-5.00
----
0.120.01-0.11
208018.4213.44-4.98
----
0.120.01-0.11
208118.4013.43-4.96
----
0.120.01-0.11
208218.3613.43-4.93
----
0.120.01-0.11
208318.3213.43-4.89
----
0.120.01-0.11
208418.2813.43-4.85
----
0.120.01-0.11
208518.2213.43-4.80
----
0.120.01-0.11
208618.1613.42-4.74
----
0.120.01-0.11
208718.1013.42-4.68
----
0.120.01-0.11
208818.0313.41-4.62
----
0.120.01-0.11
208917.9713.41-4.56
----
0.120.01-0.11
209017.9113.41-4.50
----
0.120.01-0.11
209117.8613.40-4.46
----
0.120.01-0.11
209217.8213.40-4.42
----
0.120.01-0.11
209317.7913.40-4.39
----
0.110.01-0.11
209417.7713.40-4.37
----
0.110.01-0.11
209517.7613.40-4.36
----
0.110.01-0.11
209617.7613.40-4.36
----
0.110.01-0.11
209717.7613.40-4.37
----
0.110.01-0.11

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 17.31% 13.79% -3.53% 2034 0.11% 0.01% -0.11%

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