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
202314.3113.19-1.11
211
0.000.160.16
202414.4513.26-1.19
195
-0.000.300.30
202514.6613.40-1.26
180
-0.000.430.43
202614.8813.63-1.25
165
-0.000.550.55
202715.1013.76-1.34
152
-0.000.660.66
202815.3213.90-1.42
139
-0.000.760.76
202915.5214.03-1.50
126
-0.000.850.85
203015.7214.14-1.58
114
-0.000.940.94
203115.9014.25-1.65
102
-0.011.021.02
203216.0614.34-1.72
90
-0.011.091.10
203316.2014.35-1.84
79
-0.011.101.10
203416.3114.36-1.95
68
-0.011.101.11
203516.4114.37-2.03
56
-0.011.101.11
203616.4814.38-2.10
44
-0.011.101.12
203716.5614.39-2.17
32
-0.021.101.12
203816.6214.40-2.22
19
-0.021.101.12
203916.6714.40-2.27
6
-0.021.111.13
204016.7014.41-2.29
----
-0.021.111.13
204116.7114.41-2.30
----
-0.031.111.13
204216.7414.41-2.33
----
-0.031.111.14
204316.7514.42-2.34
----
-0.031.111.14
204416.7714.42-2.35
----
-0.031.111.14
204516.7914.42-2.37
----
-0.031.111.15
204616.8114.42-2.38
----
-0.031.111.15
204716.8314.43-2.40
----
-0.041.121.15
204816.8514.43-2.42
----
-0.041.121.15
204916.8814.43-2.44
----
-0.041.121.16
205016.9114.44-2.47
----
-0.041.121.16
205116.9414.44-2.50
----
-0.041.121.16
205216.9714.45-2.53
----
-0.041.121.16
205317.0114.45-2.56
----
-0.041.121.16
205417.0614.45-2.60
----
-0.041.121.16
205517.1114.46-2.65
----
-0.041.121.17
205617.1614.46-2.70
----
-0.041.121.17
205717.2214.47-2.75
----
-0.041.121.17
205817.2814.48-2.81
----
-0.041.121.17
205917.3414.48-2.86
----
-0.041.131.17
206017.4114.49-2.92
----
-0.041.131.17
206117.4714.49-2.98
----
-0.041.131.17
206217.5314.50-3.03
----
-0.041.131.17
206317.5814.50-3.08
----
-0.041.131.17
206417.6414.51-3.13
----
-0.041.131.17
206517.6914.51-3.18
----
-0.041.131.17
206617.7414.52-3.22
----
-0.041.131.17
206717.7914.52-3.27
----
-0.041.131.17
206817.8514.53-3.32
----
-0.041.131.17
206917.9114.53-3.37
----
-0.041.131.17
207017.9614.54-3.43
----
-0.041.141.17
207118.0214.54-3.48
----
-0.041.141.17
207218.0714.55-3.52
----
-0.041.141.17
207318.1314.55-3.57
----
-0.041.141.18
207418.1714.56-3.62
----
-0.041.141.18
207518.2214.56-3.66
----
-0.041.141.18
207618.2514.57-3.69
----
-0.041.141.18
207718.2814.57-3.71
----
-0.041.141.18
207818.2814.57-3.71
----
-0.041.141.18
207918.2814.57-3.71
----
-0.031.141.18
208018.2714.57-3.69
----
-0.031.141.18
208118.2414.57-3.67
----
-0.031.141.18
208218.2114.57-3.64
----
-0.031.151.18
208318.1714.57-3.60
----
-0.031.151.18
208418.1314.57-3.56
----
-0.031.151.18
208518.0714.56-3.51
----
-0.031.151.18
208618.0114.56-3.45
----
-0.031.151.18
208717.9514.56-3.39
----
-0.031.151.18
208817.8814.55-3.33
----
-0.031.151.18
208917.8214.55-3.27
----
-0.031.151.18
209017.7614.55-3.21
----
-0.031.151.18
209117.7114.55-3.17
----
-0.031.151.18
209217.6714.54-3.13
----
-0.031.151.18
209317.6414.54-3.10
----
-0.031.151.18
209417.6214.54-3.08
----
-0.031.151.18
209517.6114.54-3.07
----
-0.031.151.18
209617.6114.54-3.07
----
-0.031.151.18
209717.6214.54-3.07
----
-0.031.151.18

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 17.17% 14.82% -2.35% 2039 -0.03% 1.04% 1.07%

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