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
202414.4512.95-1.49
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
-0.00-0.000.00
202815.3213.14-2.18
126
-0.00-0.000.00
202915.5213.17-2.35
109
-0.01-0.000.00
203015.7113.20-2.51
92
-0.01-0.000.01
203115.8913.23-2.66
74
-0.01-0.000.01
203216.0513.24-2.81
57
-0.02-0.000.01
203316.1813.25-2.93
40
-0.02-0.000.02
203416.3013.26-3.03
22
-0.02-0.000.02
203516.3913.27-3.12
4
-0.03-0.000.03
203616.4613.28-3.18
----
-0.04-0.000.03
203716.5313.28-3.25
----
-0.04-0.000.04
203816.5913.29-3.30
----
-0.05-0.000.05
203916.6313.29-3.34
----
-0.06-0.000.06
204016.6513.30-3.36
----
-0.07-0.000.06
204116.6713.30-3.37
----
-0.07-0.000.07
204216.6813.30-3.39
----
-0.08-0.000.08
204316.7013.30-3.40
----
-0.09-0.010.08
204416.7113.30-3.41
----
-0.09-0.010.09
204516.7213.30-3.42
----
-0.10-0.010.09
204616.7313.30-3.43
----
-0.10-0.010.10
204716.7613.31-3.45
----
-0.11-0.010.10
204816.7813.31-3.47
----
-0.11-0.010.11
204916.8013.31-3.49
----
-0.12-0.010.11
205016.8313.31-3.52
----
-0.12-0.010.11
205116.8613.31-3.54
----
-0.12-0.010.12
205216.8913.32-3.57
----
-0.13-0.010.12
205316.9213.32-3.60
----
-0.13-0.010.12
205416.9713.32-3.64
----
-0.13-0.010.12
205517.0213.33-3.69
----
-0.13-0.010.13
205617.0713.33-3.74
----
-0.13-0.010.13
205717.1313.34-3.79
----
-0.14-0.010.13
205817.1913.34-3.85
----
-0.14-0.010.13
205917.2513.35-3.90
----
-0.14-0.010.13
206017.3113.35-3.96
----
-0.14-0.010.13
206117.3713.36-4.01
----
-0.14-0.010.13
206217.4313.36-4.07
----
-0.14-0.010.13
206317.4813.37-4.12
----
-0.14-0.010.13
206417.5413.37-4.17
----
-0.14-0.010.13
206517.5913.37-4.21
----
-0.14-0.010.13
206617.6413.38-4.26
----
-0.14-0.010.14
206717.6913.38-4.31
----
-0.14-0.010.14
206817.7413.39-4.36
----
-0.15-0.010.14
206917.8013.39-4.41
----
-0.15-0.010.14
207017.8613.39-4.46
----
-0.15-0.010.14
207117.9113.40-4.51
----
-0.15-0.010.14
207217.9613.40-4.56
----
-0.15-0.010.14
207318.0213.41-4.61
----
-0.15-0.010.14
207418.0613.41-4.65
----
-0.15-0.010.14
207518.1113.41-4.69
----
-0.15-0.010.14
207618.1413.42-4.72
----
-0.15-0.010.14
207718.1613.42-4.74
----
-0.15-0.010.14
207818.1713.42-4.75
----
-0.15-0.010.14
207918.1713.42-4.75
----
-0.15-0.010.14
208018.1513.42-4.73
----
-0.15-0.010.14
208118.1313.42-4.71
----
-0.15-0.010.14
208218.1013.42-4.68
----
-0.15-0.010.14
208318.0613.41-4.64
----
-0.15-0.010.14
208418.0113.41-4.60
----
-0.15-0.010.14
208517.9613.41-4.55
----
-0.15-0.010.14
208617.9013.41-4.50
----
-0.15-0.010.14
208717.8413.40-4.43
----
-0.15-0.010.14
208817.7713.40-4.37
----
-0.14-0.010.14
208917.7113.39-4.31
----
-0.14-0.010.14
209017.6513.39-4.26
----
-0.14-0.010.13
209117.6013.39-4.21
----
-0.14-0.010.13
209217.5613.38-4.18
----
-0.14-0.010.13
209317.5313.38-4.15
----
-0.14-0.010.13
209417.5113.38-4.13
----
-0.14-0.010.13
209517.5013.38-4.12
----
-0.14-0.010.13
209617.5013.38-4.12
----
-0.14-0.010.13
209717.5113.38-4.13
----
-0.14-0.010.13

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 17.10% 13.77% -3.33% 2035 -0.10% -0.01% 0.09%

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