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
-0.00-0.000.00
202414.4312.95-1.48
195
-0.02-0.000.02
202514.6212.97-1.66
178
-0.03-0.000.03
202614.8313.08-1.75
161
-0.05-0.000.05
202715.0313.10-1.93
144
-0.08-0.000.07
202815.2213.14-2.08
128
-0.11-0.000.10
202915.3913.17-2.22
111
-0.14-0.010.14
203015.5413.19-2.35
95
-0.18-0.010.17
203115.6913.22-2.47
79
-0.22-0.010.21
203215.8113.23-2.58
63
-0.26-0.010.25
203315.9113.24-2.67
46
-0.30-0.010.28
203415.9913.25-2.74
30
-0.34-0.020.32
203516.0513.25-2.79
13
-0.37-0.020.35
203616.0913.26-2.83
----
-0.41-0.020.39
203716.1413.26-2.87
----
-0.44-0.020.42
203816.1713.27-2.90
----
-0.47-0.030.45
203916.1813.27-2.91
----
-0.51-0.030.48
204016.1813.27-2.91
----
-0.53-0.030.51
204116.1813.27-2.91
----
-0.56-0.030.53
204216.1813.27-2.91
----
-0.59-0.030.56
204316.1713.27-2.90
----
-0.61-0.030.58
204416.1713.27-2.89
----
-0.64-0.030.60
204516.1613.27-2.89
----
-0.66-0.040.62
204616.1613.27-2.88
----
-0.68-0.040.65
204716.1613.27-2.89
----
-0.70-0.040.67
204816.1613.27-2.89
----
-0.72-0.040.68
204916.1713.28-2.90
----
-0.74-0.040.70
205016.1913.28-2.91
----
-0.76-0.040.72
205116.2113.28-2.93
----
-0.78-0.040.73
205216.2213.28-2.94
----
-0.79-0.040.75
205316.2513.28-2.97
----
-0.80-0.040.76
205416.2913.29-3.00
----
-0.81-0.050.77
205516.3313.29-3.04
----
-0.82-0.050.78
205616.3713.29-3.08
----
-0.83-0.050.79
205716.4213.30-3.12
----
-0.84-0.050.79
205816.4813.30-3.17
----
-0.85-0.050.80
205916.5313.31-3.23
----
-0.85-0.050.81
206016.5913.31-3.28
----
-0.86-0.050.81
206116.6513.32-3.33
----
-0.86-0.050.82
206216.7013.32-3.38
----
-0.87-0.050.82
206316.7513.32-3.43
----
-0.87-0.050.82
206416.8013.33-3.47
----
-0.88-0.050.83
206516.8513.33-3.52
----
-0.88-0.050.83
206616.9013.34-3.56
----
-0.88-0.050.83
206716.9513.34-3.61
----
-0.89-0.050.84
206817.0013.34-3.65
----
-0.89-0.050.84
206917.0513.35-3.70
----
-0.89-0.050.84
207017.1113.35-3.75
----
-0.90-0.050.85
207117.1613.36-3.80
----
-0.90-0.050.85
207217.2113.36-3.85
----
-0.90-0.050.85
207317.2613.36-3.89
----
-0.91-0.050.85
207417.3013.37-3.94
----
-0.91-0.050.86
207517.3413.37-3.97
----
-0.91-0.050.86
207617.3713.37-4.00
----
-0.91-0.050.86
207717.4013.37-4.02
----
-0.91-0.050.86
207817.4113.38-4.03
----
-0.91-0.050.86
207917.4013.38-4.03
----
-0.91-0.050.86
208017.3913.38-4.01
----
-0.91-0.050.86
208117.3613.37-3.99
----
-0.91-0.050.86
208217.3313.37-3.96
----
-0.91-0.050.86
208317.3013.37-3.92
----
-0.91-0.050.86
208417.2513.37-3.88
----
-0.91-0.050.85
208517.2013.37-3.84
----
-0.90-0.050.85
208617.1513.36-3.78
----
-0.90-0.050.85
208717.0813.36-3.72
----
-0.90-0.050.85
208817.0213.35-3.67
----
-0.89-0.050.84
208916.9613.35-3.61
----
-0.89-0.050.84
209016.9013.35-3.56
----
-0.89-0.050.84
209116.8613.34-3.51
----
-0.89-0.050.84
209216.8213.34-3.48
----
-0.88-0.050.83
209316.7913.34-3.45
----
-0.88-0.050.83
209416.7713.34-3.43
----
-0.88-0.050.83
209516.7613.34-3.42
----
-0.88-0.050.83
209616.7613.34-3.42
----
-0.88-0.050.83
209716.7713.34-3.43
----
-0.88-0.050.83

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 16.53% 13.74% -2.79% 2035 -0.66% -0.04% 0.63%

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