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
202514.6512.97-1.68
177
-0.01-0.000.00
202614.8713.08-1.79
160
-0.01-0.000.01
202715.0813.10-1.98
143
-0.03-0.000.03
202815.2913.14-2.15
126
-0.04-0.000.04
202915.4713.17-2.30
109
-0.06-0.000.06
203015.6413.20-2.45
93
-0.08-0.000.07
203115.8113.23-2.58
76
-0.10-0.000.09
203215.9513.24-2.71
59
-0.12-0.010.12
203316.0613.25-2.81
42
-0.14-0.010.14
203416.1613.26-2.90
25
-0.17-0.010.16
203516.2313.26-2.97
8
-0.19-0.010.18
203616.2913.27-3.02
----
-0.21-0.010.20
203716.3513.27-3.07
----
-0.23-0.010.22
203816.3913.28-3.11
----
-0.25-0.010.24
203916.4213.28-3.14
----
-0.27-0.010.25
204016.4313.28-3.15
----
-0.29-0.010.27
204116.4413.29-3.15
----
-0.30-0.020.29
204216.4513.29-3.16
----
-0.32-0.020.30
204316.4513.29-3.16
----
-0.34-0.020.32
204416.4513.29-3.16
----
-0.35-0.020.33
204516.4613.29-3.17
----
-0.37-0.020.35
204616.4613.29-3.17
----
-0.38-0.020.36
204716.4713.29-3.18
----
-0.39-0.020.37
204816.4813.29-3.19
----
-0.41-0.020.39
204916.5013.29-3.20
----
-0.42-0.020.40
205016.5213.30-3.22
----
-0.43-0.020.41
205116.5413.30-3.24
----
-0.44-0.020.42
205216.5613.30-3.26
----
-0.45-0.030.43
205316.5913.30-3.29
----
-0.46-0.030.44
205416.6313.31-3.32
----
-0.47-0.030.45
205516.6713.31-3.36
----
-0.48-0.030.45
205616.7213.31-3.40
----
-0.49-0.030.46
205716.7713.32-3.45
----
-0.49-0.030.47
205816.8313.32-3.50
----
-0.50-0.030.47
205916.8813.33-3.56
----
-0.50-0.030.48
206016.9413.33-3.61
----
-0.51-0.030.48
206117.0013.34-3.66
----
-0.51-0.030.48
206217.0613.34-3.71
----
-0.52-0.030.49
206317.1113.35-3.76
----
-0.52-0.030.49
206417.1613.35-3.81
----
-0.52-0.030.49
206517.2113.35-3.85
----
-0.52-0.030.49
206617.2613.36-3.90
----
-0.52-0.030.50
206717.3113.36-3.95
----
-0.53-0.030.50
206817.3613.36-3.99
----
-0.53-0.030.50
206917.4113.37-4.05
----
-0.53-0.030.50
207017.4713.37-4.10
----
-0.53-0.030.50
207117.5213.38-4.15
----
-0.53-0.030.50
207217.5713.38-4.19
----
-0.54-0.030.51
207317.6213.38-4.24
----
-0.54-0.030.51
207417.6713.39-4.28
----
-0.54-0.030.51
207517.7113.39-4.32
----
-0.54-0.030.51
207617.7513.39-4.35
----
-0.54-0.030.51
207717.7713.40-4.37
----
-0.54-0.030.51
207817.7813.40-4.38
----
-0.54-0.030.51
207917.7713.40-4.38
----
-0.54-0.030.51
208017.7613.40-4.36
----
-0.54-0.030.51
208117.7313.40-4.34
----
-0.54-0.030.51
208217.7013.39-4.31
----
-0.54-0.030.51
208317.6713.39-4.27
----
-0.54-0.030.51
208417.6213.39-4.23
----
-0.54-0.030.51
208517.5713.39-4.18
----
-0.54-0.030.51
208617.5113.38-4.13
----
-0.54-0.030.50
208717.4513.38-4.07
----
-0.53-0.030.50
208817.3813.38-4.01
----
-0.53-0.030.50
208917.3213.37-3.95
----
-0.53-0.030.50
209017.2613.37-3.90
----
-0.53-0.030.50
209117.2213.36-3.85
----
-0.53-0.030.50
209217.1813.36-3.81
----
-0.53-0.030.50
209317.1513.36-3.79
----
-0.52-0.030.49
209417.1313.36-3.77
----
-0.52-0.030.49
209517.1213.36-3.76
----
-0.52-0.030.49
209617.1213.36-3.76
----
-0.52-0.030.49
209717.1213.36-3.76
----
-0.52-0.030.49

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 16.82% 13.76% -3.06% 2035 -0.38% -0.02% 0.36%

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