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
202315.6213.09-2.53
193
1.310.05-1.26
202415.7713.01-2.76
170
1.320.05-1.27
202516.0013.02-2.98
147
1.340.05-1.29
202616.2513.14-3.10
124
1.360.06-1.30
202716.4913.17-3.32
102
1.380.07-1.32
202816.7313.21-3.52
79
1.400.07-1.33
202916.9513.25-3.70
57
1.420.07-1.35
203017.1613.27-3.88
35
1.440.07-1.36
203117.3613.31-4.05
12
1.450.08-1.38
203217.5413.32-4.21
----
1.470.08-1.39
203317.6813.34-4.35
----
1.480.08-1.40
203417.8113.35-4.47
----
1.490.08-1.41
203517.9213.35-4.57
----
1.500.08-1.42
203618.0113.36-4.64
----
1.510.08-1.43
203718.0913.37-4.72
----
1.510.08-1.43
203818.1613.37-4.79
----
1.520.08-1.44
203918.2113.38-4.83
----
1.530.08-1.44
204018.2513.38-4.87
----
1.530.08-1.45
204118.2713.38-4.89
----
1.530.08-1.45
204218.3013.39-4.91
----
1.530.08-1.45
204318.3213.39-4.93
----
1.540.08-1.45
204418.3413.39-4.95
----
1.540.08-1.46
204518.3613.39-4.97
----
1.540.08-1.46
204618.3813.39-4.99
----
1.540.08-1.46
204718.4113.40-5.01
----
1.550.08-1.46
204818.4413.40-5.04
----
1.550.08-1.46
204918.4713.40-5.07
----
1.550.09-1.47
205018.5013.40-5.10
----
1.560.09-1.47
205118.5413.41-5.13
----
1.560.09-1.47
205218.5813.41-5.16
----
1.560.09-1.48
205318.6213.41-5.21
----
1.570.09-1.48
205418.6713.42-5.25
----
1.570.09-1.48
205518.7213.42-5.30
----
1.570.09-1.49
205618.7813.43-5.35
----
1.580.09-1.49
205718.8513.43-5.41
----
1.590.09-1.50
205818.9213.44-5.48
----
1.590.09-1.50
205918.9813.44-5.54
----
1.600.09-1.51
206019.0513.45-5.60
----
1.600.09-1.51
206119.1213.45-5.66
----
1.610.09-1.52
206219.1813.46-5.72
----
1.610.09-1.52
206319.2413.46-5.78
----
1.620.09-1.53
206419.3013.47-5.83
----
1.620.09-1.53
206519.3613.47-5.88
----
1.630.09-1.54
206619.4113.48-5.94
----
1.630.09-1.54
206719.4713.48-5.99
----
1.640.09-1.54
206819.5313.49-6.04
----
1.640.09-1.55
206919.5913.49-6.10
----
1.650.09-1.55
207019.6513.50-6.16
----
1.650.09-1.56
207119.7113.50-6.21
----
1.660.09-1.56
207219.7713.50-6.27
----
1.660.09-1.57
207319.8313.51-6.32
----
1.670.09-1.57
207419.8813.51-6.37
----
1.670.09-1.58
207519.9313.52-6.41
----
1.670.09-1.58
207619.9613.52-6.44
----
1.680.10-1.58
207719.9913.52-6.47
----
1.680.10-1.58
207820.0013.52-6.48
----
1.680.10-1.58
207920.0013.52-6.47
----
1.680.10-1.58
208019.9813.52-6.46
----
1.680.10-1.58
208119.9513.52-6.43
----
1.680.10-1.58
208219.9213.52-6.40
----
1.670.10-1.58
208319.8813.52-6.36
----
1.670.09-1.58
208419.8313.52-6.31
----
1.670.09-1.57
208519.7713.51-6.26
----
1.660.09-1.57
208619.7013.51-6.19
----
1.660.09-1.56
208719.6313.50-6.13
----
1.650.09-1.56
208819.5613.50-6.06
----
1.650.09-1.55
208919.4913.49-6.00
----
1.640.09-1.55
209019.4313.49-5.94
----
1.630.09-1.54
209119.3713.49-5.89
----
1.630.09-1.54
209219.3313.48-5.85
----
1.630.09-1.54
209319.3013.48-5.82
----
1.620.09-1.53
209419.2813.48-5.79
----
1.620.09-1.53
209519.2613.48-5.78
----
1.620.09-1.53
209619.2613.48-5.78
----
1.620.09-1.53
209719.2713.48-5.79
----
1.620.09-1.53

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 18.76% 13.86% -4.89% 2031 1.56% 0.08% -1.47%

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