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
0.000.000.00
202414.4513.32-1.12
194
0.000.370.37
202514.6613.35-1.31
180
-0.000.380.38
202614.8813.45-1.44
165
-0.000.370.37
202715.1013.46-1.64
150
-0.000.360.36
202815.3313.49-1.83
135
-0.000.350.35
202915.5313.52-2.01
120
-0.000.340.35
203015.7213.54-2.18
104
-0.000.340.34
203115.9013.56-2.34
89
-0.000.330.33
203216.0613.58-2.49
73
-0.000.330.33
203316.2013.59-2.61
58
-0.000.330.33
203416.3213.60-2.72
42
-0.010.330.34
203516.4113.60-2.81
25
-0.010.330.34
203616.4913.61-2.88
9
-0.010.330.34
203716.5713.62-2.95
----
-0.010.330.34
203816.6313.62-3.01
----
-0.010.330.34
203916.6813.63-3.05
----
-0.010.330.34
204016.7113.63-3.08
----
-0.010.330.34
204116.7313.63-3.10
----
-0.010.330.34
204216.7613.63-3.12
----
-0.010.330.34
204316.7713.63-3.14
----
-0.010.330.34
204416.7913.64-3.16
----
-0.010.330.34
204516.8113.64-3.17
----
-0.010.330.34
204616.8313.64-3.19
----
-0.010.330.34
204716.8513.64-3.21
----
-0.010.330.34
204816.8813.64-3.23
----
-0.010.330.34
204916.9013.65-3.26
----
-0.010.330.34
205016.9413.65-3.29
----
-0.010.330.34
205116.9713.65-3.32
----
-0.010.330.34
205217.0013.66-3.35
----
-0.010.330.34
205317.0413.66-3.38
----
-0.010.330.34
205417.0913.66-3.42
----
-0.010.330.34
205517.1413.67-3.47
----
-0.010.330.34
205617.1913.67-3.52
----
-0.010.330.34
205717.2513.68-3.57
----
-0.010.330.34
205817.3113.68-3.63
----
-0.010.330.34
205917.3813.69-3.69
----
-0.010.330.34
206017.4413.69-3.75
----
-0.010.330.34
206117.5013.70-3.80
----
-0.010.330.34
206217.5613.70-3.86
----
-0.010.330.34
206317.6213.70-3.91
----
-0.010.330.34
206417.6713.71-3.96
----
-0.010.330.34
206517.7213.71-4.01
----
-0.010.330.34
206617.7713.72-4.05
----
-0.010.330.34
206717.8213.72-4.10
----
-0.010.330.34
206817.8813.73-4.15
----
-0.010.330.34
206917.9313.73-4.21
----
-0.010.330.34
207017.9913.73-4.26
----
-0.010.330.34
207118.0513.74-4.31
----
-0.010.330.34
207218.1013.74-4.36
----
-0.010.330.34
207318.1513.75-4.41
----
-0.010.330.34
207418.2013.75-4.45
----
-0.010.330.34
207518.2413.75-4.49
----
-0.010.330.34
207618.2813.76-4.52
----
-0.010.330.34
207718.3013.76-4.54
----
-0.010.330.34
207818.3113.76-4.55
----
-0.010.330.34
207918.3113.76-4.55
----
-0.010.330.34
208018.2913.76-4.53
----
-0.010.330.34
208118.2713.76-4.51
----
-0.010.330.34
208218.2413.76-4.48
----
-0.010.330.34
208318.2013.75-4.44
----
-0.010.330.34
208418.1513.75-4.40
----
-0.010.330.34
208518.1013.75-4.35
----
-0.010.330.34
208618.0413.75-4.29
----
-0.010.330.34
208717.9713.74-4.23
----
-0.010.330.34
208817.9113.74-4.17
----
-0.010.330.34
208917.8413.73-4.11
----
-0.010.330.34
209017.7913.73-4.06
----
-0.010.330.34
209117.7413.73-4.01
----
-0.010.330.34
209217.7013.72-3.97
----
-0.010.330.34
209317.6713.72-3.94
----
-0.010.330.34
209417.6513.72-3.93
----
-0.010.330.34
209517.6413.72-3.92
----
-0.010.330.34
209617.6313.72-3.91
----
-0.010.330.34
209717.6413.72-3.92
----
-0.010.330.34

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 17.19% 14.10% -3.09% 2036 -0.01% 0.32% 0.33%

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