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
202414.5312.96-1.57
193
0.090.00-0.08
202514.7412.97-1.77
176
0.090.00-0.08
202614.9713.08-1.89
158
0.090.00-0.09
202715.2013.11-2.09
140
0.090.00-0.09
202815.4213.15-2.28
123
0.100.01-0.09
202915.6313.18-2.45
105
0.100.01-0.10
203015.8313.21-2.62
88
0.110.01-0.10
203116.0213.24-2.78
70
0.110.01-0.10
203216.1813.25-2.93
52
0.120.01-0.11
203316.3313.26-3.06
34
0.120.01-0.11
203416.4513.27-3.17
16
0.120.01-0.12
203516.5513.28-3.27
----
0.130.01-0.12
203616.6313.29-3.34
----
0.130.01-0.13
203716.7213.29-3.42
----
0.140.01-0.13
203816.7813.30-3.48
----
0.140.01-0.13
203916.8313.31-3.53
----
0.150.01-0.14
204016.8713.31-3.56
----
0.150.01-0.14
204116.9013.31-3.58
----
0.160.01-0.15
204216.9313.31-3.61
----
0.160.01-0.15
204316.9513.31-3.63
----
0.160.01-0.15
204416.9713.32-3.65
----
0.170.01-0.16
204516.9913.32-3.67
----
0.170.01-0.16
204617.0113.32-3.69
----
0.170.01-0.16
204717.0413.32-3.71
----
0.170.01-0.16
204817.0613.32-3.74
----
0.170.01-0.16
204917.0913.33-3.76
----
0.170.01-0.16
205017.1213.33-3.79
----
0.170.01-0.16
205117.1513.33-3.82
----
0.170.01-0.16
205217.1913.34-3.85
----
0.170.01-0.16
205317.2313.34-3.89
----
0.170.01-0.16
205417.2713.34-3.93
----
0.170.01-0.16
205517.3213.35-3.97
----
0.170.01-0.16
205617.3713.35-4.02
----
0.170.01-0.16
205717.4313.36-4.08
----
0.170.01-0.16
205817.4913.36-4.13
----
0.170.01-0.16
205917.5613.37-4.19
----
0.170.01-0.16
206017.6213.37-4.25
----
0.170.01-0.16
206117.6813.38-4.30
----
0.170.01-0.16
206217.7413.38-4.36
----
0.170.01-0.16
206317.8013.38-4.41
----
0.170.01-0.16
206417.8513.39-4.46
----
0.170.01-0.16
206517.9013.39-4.51
----
0.170.01-0.16
206617.9613.40-4.56
----
0.180.01-0.16
206718.0113.40-4.61
----
0.180.01-0.17
206818.0713.41-4.66
----
0.180.01-0.17
206918.1313.41-4.72
----
0.180.01-0.17
207018.1913.41-4.77
----
0.180.01-0.17
207118.2413.42-4.83
----
0.190.01-0.18
207218.3013.42-4.88
----
0.190.01-0.18
207318.3613.43-4.93
----
0.190.01-0.18
207418.4113.43-4.98
----
0.200.01-0.18
207518.4513.43-5.02
----
0.200.01-0.19
207618.4913.44-5.05
----
0.200.01-0.19
207718.5113.44-5.07
----
0.200.01-0.19
207818.5213.44-5.08
----
0.200.01-0.19
207918.5213.44-5.08
----
0.200.01-0.19
208018.5113.44-5.06
----
0.210.01-0.19
208118.4813.44-5.04
----
0.210.01-0.19
208218.4513.44-5.01
----
0.210.01-0.19
208318.4113.44-4.98
----
0.210.01-0.19
208418.3713.43-4.93
----
0.210.01-0.19
208518.3113.43-4.88
----
0.210.01-0.20
208618.2613.43-4.83
----
0.210.01-0.20
208718.1913.42-4.77
----
0.210.01-0.20
208818.1313.42-4.71
----
0.210.01-0.20
208918.0613.41-4.65
----
0.210.01-0.20
209018.0013.41-4.59
----
0.210.01-0.20
209117.9613.41-4.55
----
0.210.01-0.20
209217.9213.41-4.51
----
0.210.01-0.20
209317.8913.40-4.48
----
0.210.01-0.20
209417.8713.40-4.46
----
0.210.01-0.20
209517.8513.40-4.45
----
0.210.01-0.20
209617.8513.40-4.45
----
0.210.01-0.20
209717.8613.40-4.46
----
0.210.01-0.20

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 17.36% 13.79% -3.57% 2034 0.16% 0.01% -0.15%

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