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
202414.6212.96-1.66
192
0.170.01-0.17
202514.8412.98-1.86
174
0.180.01-0.17
202615.0713.09-1.98
156
0.190.01-0.18
202715.3013.11-2.19
138
0.190.01-0.19
202815.5313.15-2.38
120
0.200.01-0.19
202915.7413.19-2.56
102
0.210.01-0.20
203015.9413.21-2.73
84
0.220.01-0.21
203116.1413.24-2.89
66
0.230.01-0.22
203216.3113.26-3.05
47
0.240.01-0.23
203316.4513.27-3.18
29
0.250.01-0.23
203416.5813.28-3.30
10
0.250.01-0.24
203516.6813.29-3.39
----
0.260.01-0.24
203616.7613.29-3.47
----
0.260.02-0.25
203716.8513.30-3.54
----
0.270.02-0.25
203816.9113.31-3.61
----
0.270.02-0.26
203916.9713.31-3.66
----
0.280.02-0.26
204017.0013.32-3.69
----
0.280.02-0.27
204117.0313.32-3.71
----
0.290.02-0.27
204217.0613.32-3.74
----
0.290.02-0.28
204317.0813.32-3.76
----
0.300.02-0.28
204417.1113.32-3.78
----
0.300.02-0.29
204517.1313.33-3.81
----
0.310.02-0.29
204617.1513.33-3.82
----
0.310.02-0.29
204717.1813.33-3.85
----
0.320.02-0.30
204817.2113.33-3.87
----
0.320.02-0.30
204917.2313.34-3.90
----
0.320.02-0.30
205017.2713.34-3.93
----
0.320.02-0.30
205117.3013.34-3.96
----
0.320.02-0.30
205217.3313.34-3.99
----
0.320.02-0.30
205317.3713.35-4.03
----
0.320.02-0.30
205417.4213.35-4.07
----
0.320.02-0.30
205517.4713.35-4.11
----
0.320.02-0.30
205617.5213.36-4.16
----
0.320.02-0.30
205717.5813.36-4.21
----
0.320.02-0.30
205817.6413.37-4.27
----
0.310.02-0.30
205917.7013.37-4.33
----
0.310.02-0.30
206017.7713.38-4.39
----
0.320.02-0.30
206117.8313.38-4.45
----
0.320.02-0.30
206217.8913.39-4.50
----
0.320.02-0.30
206317.9513.39-4.56
----
0.320.02-0.30
206418.0013.40-4.61
----
0.330.02-0.31
206518.0613.40-4.66
----
0.330.02-0.31
206618.1113.41-4.71
----
0.330.02-0.31
206718.1713.41-4.76
----
0.340.02-0.32
206818.2313.41-4.81
----
0.340.02-0.32
206918.2913.42-4.87
----
0.340.02-0.32
207018.3513.42-4.92
----
0.350.02-0.33
207118.4113.43-4.98
----
0.350.02-0.33
207218.4613.43-5.03
----
0.360.02-0.33
207318.5213.44-5.09
----
0.360.02-0.34
207418.5713.44-5.13
----
0.360.02-0.34
207518.6213.44-5.18
----
0.370.02-0.35
207618.6613.45-5.21
----
0.370.02-0.35
207718.6813.45-5.23
----
0.370.02-0.35
207818.7013.45-5.24
----
0.380.02-0.35
207918.6913.45-5.24
----
0.380.02-0.35
208018.6813.45-5.23
----
0.380.02-0.36
208118.6613.45-5.21
----
0.380.02-0.36
208218.6313.45-5.18
----
0.380.02-0.36
208318.5913.45-5.14
----
0.380.02-0.36
208418.5413.44-5.10
----
0.380.02-0.36
208518.4913.44-5.05
----
0.380.02-0.36
208618.4313.44-4.99
----
0.380.02-0.36
208718.3713.43-4.93
----
0.390.02-0.36
208818.3013.43-4.87
----
0.390.02-0.36
208918.2413.42-4.81
----
0.390.02-0.36
209018.1813.42-4.76
----
0.390.02-0.37
209118.1313.42-4.71
----
0.390.02-0.37
209218.0913.42-4.68
----
0.390.02-0.37
209318.0613.41-4.65
----
0.390.02-0.37
209418.0413.41-4.63
----
0.390.02-0.37
209518.0313.41-4.62
----
0.390.02-0.37
209618.0313.41-4.62
----
0.390.02-0.36
209718.0413.41-4.62
----
0.390.02-0.36

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 17.51% 13.80% -3.71% 2034 0.31% 0.02% -0.29%

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