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
202414.4112.95-1.46
195
-0.04-0.000.03
202514.5812.96-1.62
178
-0.07-0.000.07
202614.7713.07-1.70
162
-0.11-0.010.11
202714.9513.09-1.86
146
-0.15-0.010.14
202815.1413.13-2.01
129
-0.19-0.010.18
202915.3013.16-2.14
113
-0.23-0.010.21
203015.4613.19-2.27
98
-0.26-0.020.25
203115.6113.21-2.39
82
-0.30-0.020.28
203215.7313.23-2.51
66
-0.33-0.020.31
203315.8413.23-2.60
50
-0.37-0.020.34
203415.9313.24-2.68
34
-0.40-0.020.37
203516.0013.25-2.75
17
-0.42-0.030.40
203616.0513.25-2.79
0
-0.45-0.030.42
203716.1013.26-2.84
----
-0.48-0.030.45
203816.1413.26-2.88
----
-0.50-0.030.47
203916.1713.27-2.90
----
-0.52-0.030.49
204016.1813.27-2.91
----
-0.54-0.030.51
204116.1913.27-2.92
----
-0.55-0.030.52
204216.2013.27-2.93
----
-0.57-0.030.54
204316.2013.27-2.93
----
-0.58-0.030.55
204416.2113.27-2.94
----
-0.59-0.040.56
204516.2213.27-2.95
----
-0.60-0.040.57
204616.2313.27-2.95
----
-0.61-0.040.58
204716.2413.27-2.97
----
-0.62-0.040.58
204816.2613.28-2.99
----
-0.63-0.040.59
204916.2813.28-3.01
----
-0.63-0.040.59
205016.3113.28-3.03
----
-0.64-0.040.60
205116.3413.28-3.06
----
-0.64-0.040.60
205216.3713.29-3.08
----
-0.64-0.040.60
205316.4113.29-3.12
----
-0.65-0.040.61
205416.4513.29-3.16
----
-0.65-0.040.61
205516.5013.30-3.20
----
-0.65-0.040.61
205616.5513.30-3.25
----
-0.65-0.040.61
205716.6113.31-3.30
----
-0.65-0.040.61
205816.6713.31-3.36
----
-0.66-0.040.62
205916.7313.31-3.41
----
-0.66-0.040.62
206016.7913.32-3.47
----
-0.66-0.040.62
206116.8513.32-3.52
----
-0.66-0.040.62
206216.9013.33-3.57
----
-0.67-0.040.63
206316.9613.33-3.62
----
-0.67-0.040.63
206417.0013.34-3.67
----
-0.68-0.040.63
206517.0513.34-3.71
----
-0.68-0.040.64
206617.1013.34-3.75
----
-0.68-0.040.64
206717.1513.35-3.80
----
-0.69-0.040.65
206817.2013.35-3.84
----
-0.69-0.040.65
206917.2513.36-3.89
----
-0.70-0.040.65
207017.3013.36-3.94
----
-0.70-0.040.66
207117.3513.36-3.99
----
-0.71-0.040.66
207217.4013.37-4.03
----
-0.71-0.040.67
207317.4513.37-4.08
----
-0.71-0.040.67
207417.4913.37-4.12
----
-0.72-0.040.67
207517.5313.38-4.15
----
-0.72-0.040.68
207617.5613.38-4.18
----
-0.73-0.040.68
207717.5813.38-4.20
----
-0.73-0.050.68
207817.5913.38-4.20
----
-0.73-0.050.69
207917.5813.38-4.20
----
-0.73-0.050.69
208017.5613.38-4.18
----
-0.74-0.050.69
208117.5413.38-4.16
----
-0.74-0.050.69
208217.5113.38-4.13
----
-0.74-0.050.69
208317.4713.38-4.09
----
-0.74-0.050.69
208417.4213.38-4.04
----
-0.74-0.050.69
208517.3713.37-3.99
----
-0.74-0.050.69
208617.3113.37-3.94
----
-0.74-0.050.69
208717.2413.36-3.88
----
-0.74-0.050.69
208817.1813.36-3.82
----
-0.74-0.050.69
208917.1213.36-3.76
----
-0.74-0.050.69
209017.0613.35-3.71
----
-0.73-0.050.69
209117.0113.35-3.66
----
-0.73-0.050.69
209216.9713.35-3.63
----
-0.73-0.050.68
209316.9413.34-3.60
----
-0.73-0.050.68
209416.9313.34-3.58
----
-0.73-0.050.68
209516.9213.34-3.57
----
-0.73-0.050.68
209616.9213.34-3.57
----
-0.72-0.040.68
209716.9213.34-3.58
----
-0.72-0.040.68

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 16.63% 13.74% -2.89% 2036 -0.57% -0.03% 0.53%

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