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
202314.3013.04-1.27
211
-0.01-0.000.01
202414.4312.95-1.48
195
-0.01-0.000.01
202514.6412.97-1.67
177
-0.02-0.000.02
202614.8613.08-1.78
160
-0.03-0.000.03
202715.0713.10-1.97
143
-0.04-0.000.03
202815.2813.14-2.14
127
-0.04-0.000.04
202915.4813.17-2.30
110
-0.05-0.000.05
203015.6613.20-2.46
93
-0.06-0.000.06
203115.8413.23-2.61
76
-0.07-0.000.07
203215.9913.24-2.75
59
-0.08-0.000.08
203316.1113.25-2.86
42
-0.09-0.000.09
203416.2213.26-2.95
24
-0.11-0.000.10
203516.3013.27-3.03
7
-0.12-0.000.12
203616.3613.28-3.08
----
-0.14-0.000.13
203716.4213.28-3.14
----
-0.16-0.010.15
203816.4613.29-3.18
----
-0.18-0.010.17
203916.4913.29-3.20
----
-0.20-0.010.19
204016.5113.29-3.22
----
-0.21-0.010.20
204116.5113.29-3.22
----
-0.23-0.010.22
204216.5213.29-3.22
----
-0.25-0.010.24
204316.5113.29-3.22
----
-0.27-0.010.26
204416.5113.29-3.21
----
-0.30-0.010.28
204516.5013.30-3.21
----
-0.32-0.010.31
204616.4913.30-3.20
----
-0.35-0.010.33
204716.4913.30-3.19
----
-0.37-0.020.36
204816.4913.30-3.19
----
-0.40-0.020.39
204916.4813.30-3.19
----
-0.43-0.020.41
205016.4913.30-3.19
----
-0.46-0.020.44
205116.4813.30-3.18
----
-0.50-0.020.47
205216.4813.30-3.18
----
-0.53-0.020.51
205316.4913.30-3.19
----
-0.56-0.030.54
205416.5113.31-3.20
----
-0.59-0.030.56
205516.5313.31-3.22
----
-0.62-0.030.59
205616.5513.31-3.24
----
-0.65-0.030.62
205716.5813.31-3.27
----
-0.68-0.030.65
205816.6113.32-3.30
----
-0.71-0.030.68
205916.6513.32-3.33
----
-0.74-0.030.71
206016.6813.32-3.36
----
-0.77-0.040.73
206116.7113.33-3.38
----
-0.80-0.040.76
206216.7413.33-3.41
----
-0.83-0.040.79
206316.7613.33-3.43
----
-0.86-0.040.82
206416.7913.34-3.45
----
-0.89-0.040.85
206516.8113.34-3.47
----
-0.92-0.040.88
206616.8413.34-3.50
----
-0.94-0.050.90
206716.8713.34-3.52
----
-0.97-0.050.92
206816.8913.35-3.55
----
-1.00-0.050.95
206916.9213.35-3.57
----
-1.03-0.050.98
207016.9413.35-3.59
----
-1.06-0.051.01
207116.9613.35-3.60
----
-1.10-0.051.05
207216.9813.36-3.62
----
-1.13-0.061.08
207317.0013.36-3.64
----
-1.16-0.061.11
207417.0213.36-3.66
----
-1.19-0.061.13
207517.0413.36-3.68
----
-1.21-0.061.15
207617.0613.36-3.69
----
-1.23-0.061.17
207717.0713.37-3.70
----
-1.25-0.061.18
207817.0613.37-3.70
----
-1.26-0.061.20
207917.0513.37-3.68
----
-1.27-0.061.21
208017.0213.36-3.66
----
-1.28-0.061.21
208116.9913.36-3.63
----
-1.29-0.061.22
208216.9513.36-3.59
----
-1.29-0.071.23
208316.9113.36-3.55
----
-1.30-0.071.23
208416.8613.35-3.51
----
-1.30-0.071.23
208516.8113.35-3.46
----
-1.30-0.071.23
208616.7613.35-3.42
----
-1.28-0.071.22
208716.7113.34-3.36
----
-1.27-0.071.21
208816.6413.34-3.30
----
-1.27-0.071.21
208916.5813.34-3.24
----
-1.28-0.071.21
209016.5113.33-3.18
----
-1.28-0.071.21
209116.4513.33-3.12
----
-1.29-0.071.23
209216.4013.33-3.07
----
-1.30-0.071.24
209316.3613.32-3.03
----
-1.32-0.071.25
209416.3213.32-3.00
----
-1.33-0.071.26
209516.3113.32-2.99
----
-1.34-0.071.27
209616.2913.32-2.97
----
-1.35-0.071.28
209716.2913.32-2.97
----
-1.35-0.071.28

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 16.54% 13.75% -2.79% 2035 -0.66% -0.03% 0.63%

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