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
202314.3013.04-1.26
211
-0.010.000.01
202414.4312.96-1.47
195
-0.020.000.02
202514.6312.97-1.66
178
-0.020.000.03
202614.8513.08-1.77
160
-0.030.000.04
202715.0613.10-1.96
144
-0.040.000.05
202815.2713.14-2.13
127
-0.050.000.06
202915.4613.18-2.29
110
-0.060.000.07
203015.6513.20-2.44
93
-0.070.000.08
203115.8113.23-2.58
77
-0.090.000.10
203215.9513.25-2.70
60
-0.120.000.12
203316.0713.26-2.81
43
-0.140.000.14
203416.1613.27-2.89
26
-0.160.000.16
203516.2313.28-2.96
8
-0.190.000.19
203616.2913.28-3.01
----
-0.200.000.21
203716.3513.29-3.06
----
-0.230.000.23
203816.3913.29-3.09
----
-0.250.000.25
203916.4013.30-3.11
----
-0.29-0.000.29
204016.4013.30-3.10
----
-0.32-0.000.32
204116.4013.30-3.10
----
-0.34-0.000.34
204216.3913.30-3.09
----
-0.37-0.000.37
204316.3813.30-3.08
----
-0.40-0.000.40
204416.3713.30-3.06
----
-0.44-0.000.43
204516.3513.31-3.05
----
-0.47-0.000.47
204616.3313.31-3.02
----
-0.51-0.000.51
204716.3113.31-3.01
----
-0.55-0.000.55
204816.3013.31-2.99
----
-0.59-0.000.58
204916.2913.31-2.98
----
-0.63-0.010.62
205016.2813.31-2.97
----
-0.67-0.010.66
205116.2713.32-2.96
----
-0.71-0.010.70
205216.2613.32-2.95
----
-0.75-0.010.74
205316.2713.32-2.95
----
-0.79-0.010.78
205416.2713.32-2.95
----
-0.83-0.010.82
205516.2913.33-2.96
----
-0.86-0.010.85
205616.3013.33-2.97
----
-0.90-0.010.89
205716.3313.34-2.99
----
-0.93-0.010.93
205816.3513.34-3.01
----
-0.97-0.010.96
205916.3813.34-3.04
----
-1.01-0.011.00
206016.4113.35-3.06
----
-1.04-0.011.03
206116.4413.35-3.09
----
-1.07-0.011.06
206216.4713.36-3.11
----
-1.10-0.011.09
206316.4913.36-3.13
----
-1.14-0.011.13
206416.5013.36-3.14
----
-1.18-0.011.16
206516.5213.37-3.15
----
-1.21-0.011.20
206616.5313.37-3.16
----
-1.25-0.021.23
206716.5513.37-3.18
----
-1.28-0.021.27
206816.5713.38-3.19
----
-1.32-0.021.30
206916.5913.38-3.21
----
-1.35-0.021.33
207016.6213.39-3.23
----
-1.38-0.021.37
207116.6513.39-3.26
----
-1.40-0.021.39
207216.6813.39-3.29
----
-1.43-0.021.41
207316.7013.40-3.31
----
-1.46-0.021.44
207416.7213.40-3.32
----
-1.49-0.021.47
207516.7213.40-3.32
----
-1.53-0.021.51
207616.7113.40-3.31
----
-1.57-0.031.55
207716.7013.40-3.30
----
-1.61-0.031.58
207816.6713.40-3.28
----
-1.65-0.031.61
207916.6413.39-3.24
----
-1.68-0.041.64
208016.5913.39-3.20
----
-1.71-0.041.67
208116.5513.39-3.16
----
-1.73-0.041.69
208216.4913.38-3.11
----
-1.75-0.041.71
208316.4313.38-3.05
----
-1.77-0.051.73
208416.3713.37-2.99
----
-1.79-0.051.75
208516.3013.37-2.93
----
-1.81-0.051.76
208616.2213.36-2.86
----
-1.83-0.051.78
208716.1413.36-2.78
----
-1.84-0.051.79
208816.0713.35-2.71
----
-1.85-0.051.80
208916.0013.35-2.65
----
-1.85-0.051.80
209015.9413.35-2.59
----
-1.85-0.051.80
209115.8913.34-2.55
----
-1.85-0.051.80
209215.8513.34-2.51
----
-1.85-0.051.80
209315.8213.34-2.48
----
-1.85-0.051.80
209415.8013.34-2.47
----
-1.85-0.051.80
209515.7913.34-2.46
----
-1.85-0.051.80
209615.8013.34-2.46
----
-1.84-0.051.80
209715.8013.34-2.46
----
-1.84-0.051.80

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 16.30% 13.76% -2.54% 2035 -0.90% -0.01% 0.88%

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