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
202915.5313.17-2.35
109
-0.00-0.000.00
203015.7213.20-2.52
91
-0.00-0.000.00
203115.9013.23-2.67
74
-0.00-0.000.00
203216.0713.24-2.82
57
-0.00-0.000.00
203316.2013.26-2.95
39
-0.00-0.000.00
203416.3213.26-3.05
21
-0.01-0.000.01
203516.4113.27-3.14
3
-0.01-0.000.01
203616.4813.28-3.21
----
-0.01-0.000.01
203716.5613.29-3.27
----
-0.02-0.000.02
203816.6213.29-3.32
----
-0.02-0.000.02
203916.6613.29-3.36
----
-0.03-0.000.03
204016.6813.30-3.39
----
-0.04-0.000.03
204116.7013.30-3.40
----
-0.04-0.000.04
204216.7213.30-3.42
----
-0.05-0.000.05
204316.7313.30-3.43
----
-0.05-0.000.05
204416.7513.30-3.44
----
-0.06-0.000.05
204516.7613.30-3.46
----
-0.06-0.000.06
204616.7713.31-3.47
----
-0.07-0.000.06
204716.7913.31-3.49
----
-0.07-0.000.07
204816.8113.31-3.51
----
-0.07-0.000.07
204916.8413.31-3.53
----
-0.08-0.000.07
205016.8713.31-3.55
----
-0.08-0.000.08
205116.9013.32-3.58
----
-0.09-0.010.08
205216.9213.32-3.61
----
-0.09-0.010.08
205316.9613.32-3.64
----
-0.09-0.010.09
205417.0013.33-3.68
----
-0.09-0.010.09
205517.0513.33-3.72
----
-0.10-0.010.09
205617.1013.33-3.77
----
-0.10-0.010.09
205717.1613.34-3.82
----
-0.10-0.010.10
205817.2213.34-3.87
----
-0.11-0.010.10
205917.2813.35-3.93
----
-0.11-0.010.10
206017.3413.35-3.99
----
-0.11-0.010.10
206117.4013.36-4.04
----
-0.11-0.010.11
206217.4513.36-4.09
----
-0.12-0.010.11
206317.5113.37-4.14
----
-0.12-0.010.11
206417.5613.37-4.19
----
-0.12-0.010.11
206517.6113.37-4.23
----
-0.12-0.010.12
206617.6613.38-4.28
----
-0.13-0.010.12
206717.7113.38-4.32
----
-0.13-0.010.12
206817.7613.39-4.37
----
-0.13-0.010.12
206917.8113.39-4.42
----
-0.13-0.010.13
207017.8713.39-4.47
----
-0.14-0.010.13
207117.9213.40-4.52
----
-0.14-0.010.13
207217.9713.40-4.57
----
-0.14-0.010.13
207318.0213.41-4.61
----
-0.14-0.010.13
207418.0713.41-4.66
----
-0.14-0.010.14
207518.1113.41-4.69
----
-0.15-0.010.14
207618.1413.42-4.72
----
-0.15-0.010.14
207718.1613.42-4.74
----
-0.15-0.010.14
207818.1713.42-4.75
----
-0.15-0.010.14
207918.1613.42-4.74
----
-0.15-0.010.14
208018.1413.42-4.73
----
-0.16-0.010.15
208118.1213.42-4.70
----
-0.16-0.010.15
208218.0913.42-4.67
----
-0.16-0.010.15
208318.0513.41-4.63
----
-0.16-0.010.15
208418.0013.41-4.59
----
-0.16-0.010.15
208517.9413.41-4.54
----
-0.16-0.010.15
208617.8813.40-4.48
----
-0.16-0.010.15
208717.8213.40-4.42
----
-0.16-0.010.15
208817.7513.40-4.36
----
-0.16-0.010.15
208917.6913.39-4.30
----
-0.16-0.010.15
209017.6313.39-4.24
----
-0.16-0.010.15
209117.5813.38-4.19
----
-0.16-0.010.15
209217.5413.38-4.16
----
-0.16-0.010.15
209317.5113.38-4.13
----
-0.17-0.010.16
209417.4913.38-4.11
----
-0.17-0.010.16
209517.4713.38-4.10
----
-0.17-0.010.16
209617.4713.38-4.09
----
-0.17-0.010.16
209717.4813.38-4.10
----
-0.17-0.010.16

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 17.11% 13.77% -3.34% 2035 -0.09% -0.01% 0.08%

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