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
202414.4513.24-1.21
194
0.000.280.28
202514.6613.35-1.31
179
-0.000.380.38
202614.8813.56-1.33
164
-0.000.480.48
202715.1013.58-1.52
150
-0.000.480.48
202815.3313.62-1.70
136
-0.000.480.49
202915.5313.66-1.86
121
-0.000.490.49
203015.7213.69-2.03
107
-0.000.490.49
203115.9013.73-2.18
92
-0.000.500.50
203216.0713.75-2.32
78
-0.000.500.50
203316.2013.76-2.44
63
-0.000.510.51
203416.3213.78-2.55
48
-0.000.510.51
203516.4213.79-2.63
33
-0.000.520.52
203616.5013.80-2.70
17
-0.000.520.52
203716.5813.81-2.76
1
-0.000.530.53
203816.6413.82-2.82
----
-0.000.530.53
203916.6913.83-2.85
----
-0.000.540.54
204016.7213.84-2.88
----
-0.000.540.54
204116.7413.85-2.89
----
-0.000.550.55
204216.7613.86-2.91
----
-0.000.550.55
204316.7813.86-2.92
----
-0.000.560.56
204416.8013.87-2.93
----
-0.000.560.56
204516.8213.88-2.95
----
-0.000.570.57
204616.8413.88-2.96
----
-0.000.570.57
204716.8613.89-2.97
----
-0.000.580.58
204816.8913.90-2.99
----
-0.000.580.58
204916.9113.91-3.01
----
-0.000.590.59
205016.9513.91-3.03
----
-0.000.590.59
205116.9813.92-3.06
----
-0.000.600.60
205217.0113.93-3.08
----
-0.000.600.60
205317.0513.94-3.12
----
-0.000.610.61
205417.1013.95-3.15
----
-0.000.610.62
205517.1513.96-3.19
----
-0.000.620.62
205617.2013.96-3.24
----
-0.000.620.63
205717.2613.97-3.29
----
-0.000.630.63
205817.3213.98-3.34
----
-0.000.630.64
205917.3913.99-3.39
----
-0.000.640.64
206017.4514.00-3.45
----
-0.000.640.65
206117.5114.02-3.50
----
-0.000.650.65
206217.5714.02-3.55
----
-0.000.650.66
206317.6314.03-3.59
----
-0.000.660.66
206417.6814.04-3.63
----
-0.000.660.67
206517.7314.05-3.68
----
-0.000.670.67
206617.7814.06-3.72
----
-0.000.680.68
206717.8314.07-3.76
----
-0.000.680.68
206817.8914.08-3.81
----
-0.000.690.69
206917.9414.09-3.85
----
-0.000.690.69
207018.0014.10-3.90
----
-0.000.700.70
207118.0614.11-3.95
----
-0.000.700.70
207218.1114.12-3.99
----
-0.000.710.71
207318.1614.13-4.04
----
-0.000.710.71
207418.2114.13-4.08
----
-0.000.720.72
207518.2514.14-4.11
----
-0.000.720.72
207618.2914.15-4.13
----
-0.000.730.73
207718.3114.16-4.15
----
-0.000.730.73
207818.3214.16-4.15
----
-0.000.740.74
207918.3114.17-4.14
----
-0.000.740.74
208018.3014.17-4.12
----
-0.000.750.75
208118.2814.18-4.10
----
-0.000.750.75
208218.2414.18-4.06
----
-0.000.760.76
208318.2014.19-4.02
----
-0.000.760.76
208418.1614.19-3.97
----
-0.000.770.77
208518.1114.19-3.92
----
-0.000.770.77
208618.0514.18-3.86
----
-0.000.770.77
208717.9814.18-3.80
----
-0.000.770.77
208817.9114.18-3.74
----
-0.000.770.77
208917.8514.17-3.68
----
-0.000.770.77
209017.7914.17-3.62
----
-0.000.770.77
209117.7414.17-3.57
----
-0.000.770.77
209217.7014.17-3.54
----
-0.000.770.77
209317.6714.16-3.51
----
-0.000.770.77
209417.6514.16-3.49
----
-0.000.770.78
209517.6414.16-3.48
----
-0.000.770.78
209617.6414.16-3.48
----
-0.000.780.78
209717.6514.16-3.48
----
-0.000.780.78

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 17.20% 14.38% -2.82% 2037 -0.00% 0.60% 0.61%

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