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
-0.00-0.000.00
202514.6512.97-1.69
177
-0.00-0.000.00
202614.8813.08-1.80
160
-0.01-0.000.01
202715.0913.10-1.99
143
-0.02-0.000.02
202815.3013.14-2.16
126
-0.03-0.000.03
202915.4913.17-2.31
109
-0.04-0.000.04
203015.6613.20-2.46
92
-0.06-0.000.06
203115.8213.23-2.60
75
-0.08-0.000.08
203215.9613.24-2.72
59
-0.11-0.010.11
203316.0613.25-2.81
42
-0.14-0.010.14
203416.1513.26-2.89
24
-0.18-0.010.17
203516.2113.26-2.94
7
-0.21-0.010.20
203616.2513.27-2.98
----
-0.25-0.010.24
203716.2913.27-3.02
----
-0.29-0.010.27
203816.3213.28-3.04
----
-0.32-0.020.31
203916.3313.28-3.05
----
-0.36-0.020.34
204016.3313.28-3.05
----
-0.39-0.020.37
204116.3213.28-3.04
----
-0.42-0.020.40
204216.3113.28-3.03
----
-0.46-0.020.43
204316.2913.28-3.01
----
-0.49-0.030.46
204416.2813.28-3.00
----
-0.52-0.030.49
204516.2713.28-2.99
----
-0.55-0.030.52
204616.2613.28-2.98
----
-0.58-0.030.55
204716.2613.28-2.98
----
-0.61-0.030.57
204816.2613.28-2.97
----
-0.63-0.030.60
204916.2613.28-2.97
----
-0.66-0.040.63
205016.2613.28-2.98
----
-0.69-0.040.65
205116.2713.28-2.99
----
-0.71-0.040.67
205216.2813.29-3.00
----
-0.73-0.040.69
205316.3013.29-3.01
----
-0.75-0.040.71
205416.3213.29-3.03
----
-0.77-0.040.73
205516.3613.29-3.06
----
-0.79-0.040.75
205616.3913.30-3.10
----
-0.81-0.040.77
205716.4413.30-3.14
----
-0.83-0.050.78
205816.4813.30-3.18
----
-0.84-0.050.79
205916.5313.31-3.23
----
-0.85-0.050.81
206016.5913.31-3.27
----
-0.86-0.050.82
206116.6413.32-3.32
----
-0.87-0.050.83
206216.6913.32-3.37
----
-0.88-0.050.83
206316.7413.32-3.41
----
-0.89-0.050.84
206416.7813.33-3.45
----
-0.90-0.050.85
206516.8313.33-3.50
----
-0.90-0.050.85
206616.8713.34-3.54
----
-0.91-0.050.86
206716.9213.34-3.58
----
-0.91-0.050.86
206816.9713.34-3.63
----
-0.92-0.050.87
206917.0213.35-3.68
----
-0.92-0.050.87
207017.0813.35-3.72
----
-0.93-0.050.87
207117.1313.35-3.77
----
-0.93-0.050.88
207217.1813.36-3.82
----
-0.93-0.050.88
207317.2213.36-3.86
----
-0.94-0.050.89
207417.2713.37-3.90
----
-0.94-0.050.89
207517.3113.37-3.94
----
-0.94-0.050.89
207617.3413.37-3.97
----
-0.95-0.050.89
207717.3613.37-3.99
----
-0.95-0.050.89
207817.3713.38-4.00
----
-0.95-0.050.89
207917.3713.38-3.99
----
-0.95-0.050.89
208017.3513.37-3.98
----
-0.95-0.050.89
208117.3313.37-3.96
----
-0.95-0.050.89
208217.3013.37-3.93
----
-0.95-0.050.89
208317.2613.37-3.89
----
-0.94-0.050.89
208417.2213.37-3.85
----
-0.94-0.050.89
208517.1713.36-3.80
----
-0.94-0.050.89
208617.1113.36-3.75
----
-0.94-0.050.88
208717.0513.36-3.69
----
-0.93-0.050.88
208816.9813.35-3.63
----
-0.93-0.050.88
208916.9213.35-3.57
----
-0.93-0.050.88
209016.8713.35-3.52
----
-0.93-0.050.87
209116.8213.34-3.48
----
-0.92-0.050.87
209216.7813.34-3.44
----
-0.92-0.050.87
209316.7513.34-3.41
----
-0.92-0.050.87
209416.7313.34-3.40
----
-0.92-0.050.87
209516.7213.34-3.39
----
-0.92-0.050.87
209616.7213.34-3.39
----
-0.92-0.050.87
209716.7313.34-3.39
----
-0.92-0.050.87

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 16.57% 13.74% -2.83% 2035 -0.63% -0.03% 0.59%

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