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
202514.6512.97-1.69
177
-0.00-0.000.00
202614.8813.08-1.80
160
-0.00-0.000.00
202715.1013.10-2.00
143
-0.00-0.000.00
202815.3213.14-2.18
126
-0.00-0.000.00
202915.5313.17-2.35
109
-0.00-0.000.00
203015.7213.20-2.52
92
-0.00-0.000.00
203115.9013.23-2.67
74
-0.00-0.000.00
203216.0613.24-2.82
57
-0.00-0.000.00
203316.2013.26-2.95
39
-0.00-0.000.00
203416.3213.27-3.05
22
-0.00-0.000.00
203516.4213.27-3.14
3
-0.00-0.000.00
203616.4913.28-3.22
----
-0.00-0.000.00
203716.5713.29-3.29
----
-0.00-0.000.00
203816.6413.29-3.34
----
-0.00-0.000.00
203916.6813.30-3.39
----
-0.01-0.000.00
204016.7113.30-3.41
----
-0.01-0.000.01
204116.7313.30-3.43
----
-0.01-0.000.01
204216.7613.30-3.46
----
-0.01-0.000.01
204316.7813.30-3.47
----
-0.01-0.000.01
204416.8013.31-3.49
----
-0.01-0.000.01
204516.8213.31-3.51
----
-0.01-0.000.01
204616.8313.31-3.52
----
-0.01-0.000.01
204716.8613.31-3.55
----
-0.01-0.000.01
204816.8813.31-3.57
----
-0.01-0.000.01
204916.9113.32-3.59
----
-0.01-0.000.01
205016.9413.32-3.62
----
-0.01-0.000.01
205116.9713.32-3.65
----
-0.01-0.000.01
205217.0113.32-3.68
----
-0.01-0.000.01
205317.0513.33-3.72
----
-0.01-0.000.01
205417.0913.33-3.76
----
-0.01-0.000.01
205517.1413.34-3.81
----
-0.01-0.000.01
205617.2013.34-3.86
----
-0.01-0.000.01
205717.2613.34-3.91
----
-0.01-0.000.01
205817.3213.35-3.97
----
-0.01-0.000.01
205917.3813.35-4.03
----
-0.01-0.000.01
206017.4413.36-4.08
----
-0.01-0.000.01
206117.5113.37-4.14
----
-0.01-0.000.01
206217.5613.37-4.19
----
-0.01-0.000.01
206317.6213.37-4.25
----
-0.01-0.000.01
206417.6713.38-4.29
----
-0.01-0.000.01
206517.7213.38-4.34
----
-0.01-0.000.01
206617.7813.39-4.39
----
-0.01-0.000.01
206717.8313.39-4.44
----
-0.01-0.000.01
206817.8813.39-4.49
----
-0.01-0.000.01
206917.9413.40-4.54
----
-0.01-0.000.01
207018.0013.40-4.59
----
-0.01-0.000.01
207118.0513.41-4.64
----
-0.01-0.000.01
207218.1013.41-4.69
----
-0.01-0.000.01
207318.1613.41-4.74
----
-0.01-0.000.01
207418.2013.42-4.79
----
-0.01-0.000.01
207518.2513.42-4.83
----
-0.01-0.000.01
207618.2813.43-4.86
----
-0.01-0.000.01
207718.3013.43-4.88
----
-0.01-0.000.01
207818.3113.43-4.89
----
-0.01-0.000.01
207918.3113.43-4.88
----
-0.01-0.000.01
208018.2913.43-4.87
----
-0.01-0.000.01
208118.2713.43-4.84
----
-0.01-0.000.01
208218.2413.43-4.81
----
-0.01-0.000.01
208318.2013.42-4.78
----
-0.01-0.000.01
208418.1513.42-4.73
----
-0.01-0.000.01
208518.1013.42-4.68
----
-0.01-0.000.01
208618.0413.41-4.63
----
-0.01-0.000.01
208717.9813.41-4.57
----
-0.01-0.000.01
208817.9113.41-4.50
----
-0.01-0.000.01
208917.8513.40-4.44
----
-0.01-0.000.01
209017.7913.40-4.39
----
-0.01-0.000.01
209117.7413.39-4.34
----
-0.01-0.000.01
209217.7013.39-4.31
----
-0.01-0.000.01
209317.6713.39-4.28
----
-0.01-0.000.01
209417.6513.39-4.26
----
-0.01-0.000.01
209517.6413.39-4.25
----
-0.01-0.000.01
209617.6413.39-4.25
----
-0.01-0.000.01
209717.6413.39-4.25
----
-0.01-0.000.01

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 17.19% 13.78% -3.42% 2035 -0.01% -0.00% 0.00%

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