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
202514.6612.97-1.69
177
-0.00-0.000.00
202614.8813.08-1.80
160
-0.00-0.000.00
202715.1013.10-2.00
143
-0.01-0.000.01
202815.3213.14-2.18
126
-0.01-0.000.01
202915.5113.17-2.34
109
-0.02-0.000.02
203015.6913.20-2.49
92
-0.03-0.000.03
203115.8613.23-2.63
75
-0.04-0.000.04
203216.0113.24-2.77
58
-0.06-0.000.06
203316.1213.25-2.87
40
-0.08-0.000.08
203416.2213.26-2.96
23
-0.11-0.010.10
203516.2913.27-3.02
5
-0.13-0.010.12
203616.3413.27-3.07
----
-0.16-0.010.15
203716.3913.28-3.12
----
-0.18-0.010.17
203816.4313.28-3.15
----
-0.21-0.010.20
203916.4513.28-3.17
----
-0.23-0.010.22
204016.4613.28-3.18
----
-0.26-0.010.24
204116.4613.28-3.17
----
-0.28-0.020.26
204216.4613.29-3.18
----
-0.30-0.020.29
204316.4613.29-3.17
----
-0.32-0.020.31
204416.4613.29-3.17
----
-0.34-0.020.32
204516.4613.29-3.17
----
-0.36-0.020.34
204616.4613.29-3.17
----
-0.38-0.020.36
204716.4713.29-3.18
----
-0.40-0.020.38
204816.4713.29-3.18
----
-0.41-0.020.39
204916.4913.29-3.19
----
-0.43-0.030.40
205016.5113.29-3.21
----
-0.44-0.030.42
205116.5213.30-3.23
----
-0.46-0.030.43
205216.5413.30-3.25
----
-0.47-0.030.44
205316.5713.30-3.27
----
-0.48-0.030.45
205416.6113.30-3.31
----
-0.49-0.030.46
205516.6513.31-3.34
----
-0.50-0.030.47
205616.6913.31-3.38
----
-0.51-0.030.48
205716.7513.31-3.43
----
-0.52-0.030.49
205816.8013.32-3.48
----
-0.52-0.030.49
205916.8613.32-3.53
----
-0.53-0.030.50
206016.9213.33-3.59
----
-0.53-0.030.50
206116.9713.33-3.64
----
-0.54-0.030.51
206217.0313.34-3.69
----
-0.54-0.030.51
206317.0813.34-3.74
----
-0.55-0.030.51
206417.1313.35-3.78
----
-0.55-0.030.52
206517.1813.35-3.83
----
-0.55-0.030.52
206617.2313.35-3.87
----
-0.56-0.030.52
206717.2813.36-3.92
----
-0.56-0.030.53
206817.3313.36-3.96
----
-0.56-0.030.53
206917.3813.36-4.02
----
-0.56-0.030.53
207017.4413.37-4.07
----
-0.57-0.030.53
207117.4913.37-4.11
----
-0.57-0.030.54
207217.5413.38-4.16
----
-0.57-0.030.54
207317.5913.38-4.21
----
-0.57-0.030.54
207417.6313.38-4.25
----
-0.58-0.030.54
207517.6813.39-4.29
----
-0.58-0.040.54
207617.7113.39-4.32
----
-0.58-0.040.55
207717.7313.39-4.34
----
-0.58-0.040.55
207817.7413.39-4.34
----
-0.58-0.040.55
207917.7313.39-4.34
----
-0.58-0.040.55
208017.7213.39-4.32
----
-0.58-0.040.55
208117.6913.39-4.30
----
-0.58-0.040.55
208217.6613.39-4.27
----
-0.58-0.040.55
208317.6213.39-4.23
----
-0.58-0.040.55
208417.5813.39-4.19
----
-0.58-0.040.55
208517.5313.38-4.14
----
-0.58-0.040.54
208617.4713.38-4.09
----
-0.58-0.040.54
208717.4013.38-4.03
----
-0.58-0.040.54
208817.3413.37-3.97
----
-0.57-0.030.54
208917.2813.37-3.91
----
-0.57-0.030.54
209017.2213.36-3.86
----
-0.57-0.030.54
209117.1713.36-3.81
----
-0.57-0.030.54
209217.1313.36-3.78
----
-0.57-0.030.53
209317.1013.36-3.75
----
-0.57-0.030.53
209417.0813.35-3.73
----
-0.57-0.030.53
209517.0713.35-3.72
----
-0.57-0.030.53
209617.0713.35-3.72
----
-0.57-0.030.53
209717.0813.35-3.72
----
-0.57-0.030.53

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 16.81% 13.76% -3.05% 2035 -0.39% -0.02% 0.37%

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