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
202414.4512.95-1.49
194
0.000.000.00
202514.6613.06-1.60
177
0.000.090.09
202614.8813.27-1.62
160
-0.000.190.19
202715.1013.38-1.72
144
-0.000.280.28
202815.3313.52-1.81
129
-0.000.380.38
202915.5313.65-1.88
114
-0.000.470.47
203015.7213.77-1.95
100
-0.000.570.57
203115.9013.80-2.10
86
-0.000.570.57
203216.0613.82-2.25
72
-0.000.570.58
203316.2013.83-2.37
58
-0.000.570.58
203416.3213.84-2.48
43
-0.000.570.58
203516.4113.85-2.57
29
-0.010.570.58
203616.4913.85-2.64
13
-0.010.570.58
203716.5713.86-2.71
----
-0.010.570.58
203816.6313.86-2.77
----
-0.010.570.58
203916.6813.87-2.81
----
-0.010.570.58
204016.7113.87-2.83
----
-0.010.570.59
204116.7313.87-2.85
----
-0.010.570.59
204216.7513.88-2.87
----
-0.020.570.59
204316.7713.88-2.89
----
-0.020.570.59
204416.7813.88-2.91
----
-0.020.570.59
204516.8013.88-2.92
----
-0.020.570.59
204616.8213.88-2.94
----
-0.020.570.59
204716.8413.88-2.96
----
-0.020.570.59
204816.8713.89-2.98
----
-0.020.570.60
204916.8913.89-3.00
----
-0.020.570.60
205016.9213.89-3.03
----
-0.030.570.60
205116.9513.89-3.06
----
-0.030.570.60
205216.9913.90-3.09
----
-0.030.570.60
205317.0313.90-3.13
----
-0.030.570.60
205417.0713.90-3.17
----
-0.030.570.60
205517.1213.91-3.21
----
-0.030.570.60
205617.1713.91-3.26
----
-0.030.570.60
205717.2313.92-3.31
----
-0.030.570.60
205817.2913.92-3.37
----
-0.030.570.60
205917.3513.93-3.43
----
-0.030.570.60
206017.4213.93-3.49
----
-0.030.570.61
206117.4813.94-3.54
----
-0.030.570.61
206217.5413.94-3.59
----
-0.030.570.61
206317.5913.95-3.65
----
-0.030.570.61
206417.6413.95-3.69
----
-0.040.570.61
206517.6913.95-3.74
----
-0.040.570.61
206617.7513.96-3.79
----
-0.040.570.61
206717.8013.96-3.84
----
-0.040.570.61
206817.8513.97-3.89
----
-0.040.570.61
206917.9113.97-3.94
----
-0.040.570.61
207017.9713.97-3.99
----
-0.040.570.61
207118.0213.98-4.04
----
-0.040.570.61
207218.0713.98-4.09
----
-0.040.570.61
207318.1313.99-4.14
----
-0.040.570.61
207418.1713.99-4.18
----
-0.040.570.61
207518.2213.99-4.22
----
-0.040.570.61
207618.2514.00-4.25
----
-0.040.570.61
207718.2714.00-4.27
----
-0.040.570.61
207818.2814.00-4.28
----
-0.040.570.61
207918.2814.00-4.28
----
-0.040.570.61
208018.2614.00-4.26
----
-0.040.570.61
208118.2414.00-4.24
----
-0.040.570.61
208218.2114.00-4.21
----
-0.040.570.61
208318.1714.00-4.17
----
-0.040.570.61
208418.1213.99-4.13
----
-0.040.570.61
208518.0713.99-4.08
----
-0.040.570.61
208618.0113.99-4.02
----
-0.040.570.61
208717.9513.98-3.96
----
-0.040.570.61
208817.8813.98-3.90
----
-0.040.570.61
208917.8213.97-3.84
----
-0.040.570.61
209017.7613.97-3.79
----
-0.040.570.61
209117.7113.97-3.74
----
-0.040.570.61
209217.6713.96-3.70
----
-0.040.570.61
209317.6413.96-3.68
----
-0.040.570.61
209417.6213.96-3.66
----
-0.030.570.61
209517.6113.96-3.65
----
-0.030.570.61
209617.6113.96-3.65
----
-0.030.570.61
209717.6113.96-3.65
----
-0.030.570.61

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 17.18% 14.30% -2.87% 2036 -0.02% 0.53% 0.55%

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