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
202414.4612.96-1.50
194
0.010.00-0.01
202514.6812.97-1.71
177
0.030.00-0.03
202614.9213.08-1.84
159
0.040.00-0.04
202715.1513.10-2.05
142
0.050.00-0.05
202815.3913.14-2.24
124
0.060.00-0.06
202915.6013.18-2.42
107
0.070.00-0.06
203015.8013.20-2.59
90
0.070.00-0.07
203115.9913.24-2.75
72
0.080.00-0.08
203216.1513.25-2.90
54
0.090.01-0.08
203316.3013.26-3.04
36
0.090.01-0.09
203416.4213.27-3.15
18
0.100.01-0.09
203516.5213.28-3.24
----
0.100.01-0.10
203616.6113.29-3.32
----
0.110.01-0.10
203716.6913.29-3.39
----
0.110.01-0.10
203816.7513.30-3.46
----
0.110.01-0.11
203916.8113.30-3.50
----
0.120.01-0.11
204016.8413.31-3.54
----
0.120.01-0.12
204116.8713.31-3.56
----
0.130.01-0.12
204216.9013.31-3.59
----
0.130.01-0.12
204316.9213.31-3.60
----
0.130.01-0.12
204416.9413.31-3.62
----
0.130.01-0.12
204516.9613.32-3.64
----
0.130.01-0.13
204616.9713.32-3.66
----
0.130.01-0.13
204717.0013.32-3.68
----
0.140.01-0.13
204817.0313.32-3.70
----
0.140.01-0.13
204917.0513.33-3.73
----
0.140.01-0.13
205017.0913.33-3.76
----
0.140.01-0.13
205117.1213.33-3.79
----
0.140.01-0.13
205217.1513.33-3.82
----
0.140.01-0.13
205317.1913.34-3.86
----
0.140.01-0.13
205417.2413.34-3.90
----
0.140.01-0.13
205517.2913.34-3.94
----
0.140.01-0.13
205617.3413.35-3.99
----
0.140.01-0.13
205717.4013.35-4.05
----
0.140.01-0.13
205817.4613.36-4.11
----
0.140.01-0.13
205917.5313.36-4.16
----
0.140.01-0.13
206017.5913.37-4.22
----
0.140.01-0.13
206117.6513.37-4.28
----
0.140.01-0.13
206217.7013.38-4.33
----
0.130.01-0.13
206317.7613.38-4.38
----
0.130.01-0.12
206417.8113.39-4.42
----
0.130.01-0.12
206517.8613.39-4.47
----
0.130.01-0.12
206617.9113.39-4.51
----
0.120.01-0.12
206717.9613.40-4.56
----
0.120.01-0.12
206818.0113.40-4.61
----
0.120.01-0.12
206918.0713.41-4.66
----
0.120.01-0.12
207018.1313.41-4.72
----
0.120.01-0.12
207118.1813.41-4.77
----
0.120.01-0.12
207218.2413.42-4.82
----
0.130.01-0.12
207318.2913.42-4.87
----
0.130.01-0.12
207418.3413.43-4.91
----
0.130.01-0.12
207518.3913.43-4.95
----
0.130.01-0.12
207618.4213.43-4.99
----
0.130.01-0.13
207718.4513.44-5.01
----
0.140.01-0.13
207818.4613.44-5.02
----
0.140.01-0.13
207918.4613.44-5.02
----
0.140.01-0.13
208018.4413.44-5.00
----
0.140.01-0.13
208118.4213.44-4.98
----
0.140.01-0.13
208218.3813.43-4.95
----
0.140.01-0.13
208318.3413.43-4.91
----
0.140.01-0.13
208418.3013.43-4.87
----
0.140.01-0.13
208518.2413.43-4.82
----
0.140.01-0.13
208618.1813.42-4.76
----
0.130.01-0.13
208718.1213.42-4.70
----
0.130.01-0.13
208818.0513.41-4.63
----
0.130.01-0.13
208917.9813.41-4.57
----
0.130.01-0.12
209017.9313.41-4.52
----
0.130.01-0.12
209117.8713.40-4.47
----
0.130.01-0.12
209217.8413.40-4.44
----
0.130.01-0.12
209317.8113.40-4.41
----
0.130.01-0.13
209417.7913.40-4.39
----
0.130.01-0.13
209517.7813.40-4.38
----
0.130.01-0.13
209617.7813.40-4.38
----
0.140.01-0.13
209717.7813.40-4.39
----
0.140.01-0.13

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 17.32% 13.79% -3.53% 2034 0.12% 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.