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
202414.4513.22-1.23
194
0.000.260.26
202514.6613.46-1.20
179
-0.000.490.49
202614.8813.77-1.11
165
-0.000.690.69
202715.1013.96-1.14
152
-0.000.860.86
202815.3214.15-1.18
140
-0.001.011.01
202915.5314.32-1.21
129
-0.001.141.14
203015.7214.32-1.39
118
-0.001.121.13
203115.9014.33-1.57
107
-0.001.101.10
203216.0614.34-1.72
96
-0.001.101.10
203316.2014.35-1.85
85
-0.011.101.10
203416.3214.36-1.95
73
-0.011.101.11
203516.4114.37-2.04
62
-0.011.101.11
203616.4914.38-2.11
50
-0.011.101.11
203716.5714.39-2.18
38
-0.011.101.11
203816.6314.40-2.23
25
-0.011.111.12
203916.6814.40-2.27
12
-0.011.111.12
204016.7114.41-2.30
----
-0.011.111.12
204116.7314.41-2.32
----
-0.011.111.12
204216.7514.42-2.34
----
-0.011.111.12
204316.7714.42-2.35
----
-0.011.111.12
204416.7914.42-2.37
----
-0.011.111.13
204516.8114.42-2.39
----
-0.011.121.13
204616.8314.43-2.40
----
-0.011.121.13
204716.8614.43-2.42
----
-0.011.121.13
204816.8814.44-2.45
----
-0.011.121.13
204916.9114.44-2.47
----
-0.011.121.13
205016.9414.44-2.50
----
-0.001.121.13
205116.9814.45-2.53
----
-0.001.121.13
205217.0114.45-2.56
----
-0.001.131.13
205317.0514.45-2.60
----
0.001.131.13
205417.1014.46-2.64
----
0.001.131.12
205517.1514.46-2.69
----
0.001.131.12
205617.2114.47-2.74
----
0.011.131.12
205717.2714.48-2.80
----
0.011.131.12
205817.3414.48-2.86
----
0.011.131.12
205917.4014.49-2.92
----
0.021.131.12
206017.4714.49-2.98
----
0.021.131.12
206117.5314.50-3.03
----
0.021.131.11
206217.6014.51-3.09
----
0.021.141.11
206317.6514.51-3.14
----
0.031.141.11
206417.7114.52-3.19
----
0.031.141.11
206517.7614.52-3.24
----
0.031.141.11
206617.8214.53-3.29
----
0.041.141.10
206717.8714.53-3.34
----
0.041.141.10
206817.9314.54-3.39
----
0.041.141.10
206917.9914.54-3.45
----
0.051.141.10
207018.0514.55-3.50
----
0.051.151.10
207118.1114.55-3.55
----
0.051.151.10
207218.1614.56-3.60
----
0.051.151.09
207318.2214.56-3.65
----
0.061.151.09
207418.2714.57-3.70
----
0.061.151.09
207518.3114.57-3.74
----
0.061.151.09
207618.3514.58-3.77
----
0.061.151.09
207718.3714.58-3.79
----
0.061.151.09
207818.3914.58-3.80
----
0.071.151.09
207918.3814.58-3.80
----
0.071.151.09
208018.3714.58-3.78
----
0.071.161.09
208118.3514.58-3.76
----
0.071.161.09
208218.3114.58-3.73
----
0.071.161.09
208318.2814.58-3.69
----
0.071.161.09
208418.2314.58-3.65
----
0.071.161.09
208518.1814.58-3.60
----
0.071.161.09
208618.1214.57-3.55
----
0.071.161.09
208718.0514.57-3.48
----
0.071.161.09
208817.9914.57-3.42
----
0.071.161.09
208917.9214.56-3.36
----
0.071.161.09
209017.8714.56-3.31
----
0.071.161.09
209117.8214.56-3.26
----
0.071.161.09
209217.7814.56-3.22
----
0.071.161.09
209317.7514.55-3.19
----
0.071.161.09
209417.7314.55-3.17
----
0.071.161.09
209517.7214.55-3.16
----
0.071.171.09
209617.7114.55-3.16
----
0.071.171.09
209717.7214.56-3.17
----
0.071.171.09

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 17.22% 14.84% -2.38% 2039 0.02% 1.07% 1.04%

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