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
-0.00-0.000.00
202414.4412.95-1.49
194
-0.00-0.000.00
202514.6512.97-1.68
177
-0.00-0.000.00
202614.8813.08-1.80
160
-0.01-0.000.01
202715.0913.10-1.99
143
-0.02-0.000.01
202815.3013.14-2.16
126
-0.03-0.000.02
202915.4913.17-2.32
109
-0.04-0.000.04
203015.6713.20-2.47
92
-0.05-0.000.05
203115.8313.23-2.60
75
-0.07-0.000.07
203215.9713.24-2.73
59
-0.10-0.010.09
203316.0813.25-2.83
41
-0.12-0.010.12
203416.1713.26-2.92
24
-0.15-0.010.14
203516.2413.26-2.98
7
-0.18-0.010.17
203616.2913.27-3.03
----
-0.21-0.010.19
203716.3413.27-3.07
----
-0.23-0.010.22
203816.3813.28-3.10
----
-0.26-0.020.25
203916.4013.28-3.12
----
-0.29-0.020.27
204016.4113.28-3.13
----
-0.31-0.020.29
204116.4013.28-3.12
----
-0.34-0.020.32
204216.4013.28-3.12
----
-0.36-0.020.34
204316.4013.28-3.12
----
-0.38-0.020.36
204416.4013.28-3.11
----
-0.41-0.020.38
204516.3913.28-3.11
----
-0.43-0.030.40
204616.3913.28-3.11
----
-0.45-0.030.42
204716.3913.28-3.11
----
-0.47-0.030.44
204816.4013.28-3.11
----
-0.49-0.030.46
204916.4113.29-3.12
----
-0.51-0.030.48
205016.4213.29-3.13
----
-0.53-0.030.50
205116.4413.29-3.15
----
-0.54-0.030.51
205216.4513.29-3.16
----
-0.56-0.030.53
205316.4813.29-3.18
----
-0.58-0.040.54
205416.5113.30-3.21
----
-0.59-0.040.55
205516.5413.30-3.25
----
-0.60-0.040.57
205616.5913.30-3.28
----
-0.62-0.040.58
205716.6413.31-3.33
----
-0.63-0.040.59
205816.6913.31-3.38
----
-0.64-0.040.60
205916.7413.32-3.43
----
-0.64-0.040.61
206016.8013.32-3.48
----
-0.65-0.040.61
206116.8513.32-3.53
----
-0.66-0.040.62
206216.9113.33-3.58
----
-0.66-0.040.62
206316.9613.33-3.62
----
-0.67-0.040.63
206417.0113.34-3.67
----
-0.67-0.040.63
206517.0513.34-3.71
----
-0.68-0.040.63
206617.1013.34-3.76
----
-0.68-0.040.64
206717.1513.35-3.80
----
-0.68-0.040.64
206817.2013.35-3.85
----
-0.68-0.040.64
206917.2613.36-3.90
----
-0.69-0.040.64
207017.3113.36-3.95
----
-0.69-0.040.65
207117.3613.36-4.00
----
-0.69-0.040.65
207217.4113.37-4.05
----
-0.70-0.040.65
207317.4613.37-4.09
----
-0.70-0.040.65
207417.5113.38-4.14
----
-0.70-0.040.66
207517.5513.38-4.17
----
-0.70-0.040.66
207617.5813.38-4.20
----
-0.70-0.040.66
207717.6113.38-4.22
----
-0.70-0.040.66
207817.6213.39-4.23
----
-0.70-0.040.66
207917.6113.39-4.23
----
-0.70-0.040.66
208017.6013.38-4.21
----
-0.70-0.040.66
208117.5713.38-4.19
----
-0.70-0.040.66
208217.5413.38-4.16
----
-0.70-0.040.66
208317.5113.38-4.13
----
-0.70-0.040.66
208417.4613.38-4.09
----
-0.70-0.040.65
208517.4113.38-4.04
----
-0.69-0.040.65
208617.3613.37-3.98
----
-0.69-0.040.65
208717.2913.37-3.93
----
-0.69-0.040.64
208817.2313.36-3.87
----
-0.68-0.040.64
208917.1713.36-3.81
----
-0.68-0.040.64
209017.1113.36-3.76
----
-0.68-0.040.64
209117.0713.35-3.71
----
-0.67-0.040.63
209217.0313.35-3.68
----
-0.67-0.040.63
209317.0013.35-3.65
----
-0.67-0.040.63
209416.9813.35-3.64
----
-0.67-0.040.63
209516.9713.35-3.63
----
-0.67-0.040.63
209616.9713.35-3.63
----
-0.67-0.040.63
209716.9813.35-3.63
----
-0.67-0.040.63

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 16.73% 13.75% -2.98% 2035 -0.47% -0.03% 0.44%

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