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
202414.4712.96-1.51
194
0.020.00-0.02
202514.6812.97-1.71
177
0.020.00-0.02
202614.9113.08-1.83
159
0.020.00-0.02
202715.1313.10-2.02
142
0.020.00-0.02
202815.3513.14-2.21
125
0.020.00-0.02
202915.5513.18-2.38
108
0.020.00-0.02
203015.7513.20-2.54
91
0.020.00-0.02
203115.9313.23-2.70
73
0.020.00-0.02
203216.0913.25-2.84
56
0.020.00-0.02
203316.2313.26-2.97
38
0.020.00-0.02
203416.3513.27-3.08
20
0.020.00-0.02
203516.4413.27-3.17
2
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
----
0.020.00-0.02
204216.7913.30-3.48
----
0.020.00-0.02
204316.8013.31-3.50
----
0.020.00-0.02
204416.8213.31-3.52
----
0.020.00-0.02
204516.8413.31-3.53
----
0.020.00-0.02
204616.8613.31-3.55
----
0.020.00-0.02
204716.8813.31-3.57
----
0.020.00-0.02
204816.9113.32-3.59
----
0.020.00-0.02
204916.9313.32-3.62
----
0.020.00-0.02
205016.9713.32-3.65
----
0.020.00-0.02
205117.0013.32-3.67
----
0.020.00-0.02
205217.0313.33-3.70
----
0.020.00-0.02
205317.0713.33-3.74
----
0.020.00-0.02
205417.1113.33-3.78
----
0.020.00-0.01
205517.1613.34-3.83
----
0.020.00-0.01
205617.2213.34-3.88
----
0.020.00-0.01
205717.2813.35-3.93
----
0.010.00-0.01
205817.3413.35-3.99
----
0.010.00-0.01
205917.4013.36-4.05
----
0.010.00-0.01
206017.4713.36-4.10
----
0.010.00-0.01
206117.5313.37-4.16
----
0.010.00-0.01
206217.5813.37-4.21
----
0.010.00-0.01
206317.6413.38-4.27
----
0.010.00-0.01
206417.6913.38-4.31
----
0.010.00-0.01
206517.7413.38-4.36
----
0.010.00-0.01
206617.8013.39-4.41
----
0.010.00-0.01
206717.8513.39-4.46
----
0.010.00-0.01
206817.9013.40-4.51
----
0.010.00-0.01
206917.9613.40-4.56
----
0.010.00-0.01
207018.0213.40-4.61
----
0.010.00-0.01
207118.0713.41-4.66
----
0.010.00-0.01
207218.1213.41-4.71
----
0.010.00-0.01
207318.1813.42-4.76
----
0.010.00-0.01
207418.2213.42-4.80
----
0.010.00-0.01
207518.2713.42-4.84
----
0.010.00-0.01
207618.3013.43-4.87
----
0.010.00-0.01
207718.3213.43-4.90
----
0.010.00-0.01
207818.3313.43-4.90
----
0.010.00-0.01
207918.3313.43-4.90
----
0.010.00-0.01
208018.3113.43-4.88
----
0.010.00-0.01
208118.2913.43-4.86
----
0.010.00-0.01
208218.2613.43-4.83
----
0.010.00-0.01
208318.2213.42-4.79
----
0.010.00-0.01
208418.1713.42-4.75
----
0.010.00-0.01
208518.1213.42-4.70
----
0.010.00-0.01
208618.0613.42-4.64
----
0.010.00-0.01
208717.9913.41-4.58
----
0.010.00-0.01
208817.9313.41-4.52
----
0.010.00-0.01
208917.8613.40-4.46
----
0.010.00-0.01
209017.8013.40-4.41
----
0.010.00-0.01
209117.7513.40-4.36
----
0.010.00-0.01
209217.7113.39-4.32
----
0.010.00-0.01
209317.6813.39-4.29
----
0.010.00-0.01
209417.6613.39-4.27
----
0.010.00-0.01
209517.6513.39-4.26
----
0.010.00-0.01
209617.6513.39-4.26
----
0.010.00-0.01
209717.6613.39-4.27
----
0.010.00-0.01

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 17.22% 13.78% -3.44% 2035 0.02% 0.00% -0.02%

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