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
202314.3115.751.44
211
0.002.712.71
202414.4415.701.26
212
-0.002.752.75
202514.6515.661.01
213
-0.012.692.70
202614.8815.740.86
212
-0.012.662.67
202715.0915.720.63
210
-0.012.622.63
202815.3115.730.42
208
-0.012.592.60
202915.5115.730.22
205
-0.022.562.58
203015.7015.730.03
201
-0.022.532.55
203115.8815.73-0.14
198
-0.032.502.53
203216.0315.75-0.29
194
-0.032.502.54
203316.1615.76-0.41
190
-0.042.502.54
203416.2815.77-0.51
187
-0.052.502.55
203516.3715.78-0.59
184
-0.052.502.56
203616.4415.78-0.66
181
-0.062.502.56
203716.5115.79-0.72
178
-0.062.502.57
203816.5715.80-0.78
175
-0.072.502.57
203916.6215.80-0.82
171
-0.072.502.58
204016.6415.80-0.84
168
-0.082.512.58
204116.6615.81-0.85
165
-0.082.512.59
204216.6815.81-0.87
161
-0.082.512.59
204316.7015.81-0.88
157
-0.092.512.59
204416.7115.81-0.90
153
-0.092.512.60
204516.7315.82-0.91
149
-0.092.512.60
204616.7515.82-0.93
145
-0.092.512.60
204716.7715.82-0.95
141
-0.102.512.61
204816.7915.82-0.97
137
-0.102.512.61
204916.8215.83-0.99
132
-0.102.512.61
205016.8515.83-1.02
127
-0.102.512.61
205116.8815.83-1.04
122
-0.102.512.61
205216.9115.84-1.07
117
-0.102.512.62
205316.9515.84-1.11
112
-0.102.512.62
205417.0015.85-1.15
106
-0.102.512.62
205517.0515.85-1.19
100
-0.102.522.62
205617.1015.86-1.24
93
-0.102.522.62
205717.1615.86-1.30
87
-0.102.522.62
205817.2215.87-1.36
80
-0.102.522.62
205917.2915.87-1.42
72
-0.102.522.62
206017.3515.88-1.47
65
-0.102.522.62
206117.4215.88-1.53
57
-0.102.522.62
206217.4815.89-1.59
49
-0.102.522.62
206317.5315.89-1.64
40
-0.092.522.61
206417.5915.90-1.69
31
-0.092.522.61
206517.6415.90-1.73
22
-0.092.522.61
206617.6915.91-1.78
13
-0.092.522.61
206717.7515.91-1.83
3
-0.092.522.61
206817.8015.92-1.88
----
-0.092.522.61
206917.8615.92-1.94
----
-0.092.522.61
207017.9215.93-1.99
----
-0.082.532.61
207117.9715.93-2.04
----
-0.082.532.61
207218.0315.94-2.09
----
-0.082.532.61
207318.0815.94-2.14
----
-0.082.532.61
207418.1315.95-2.18
----
-0.082.532.61
207518.1715.95-2.22
----
-0.082.532.61
207618.2115.95-2.25
----
-0.082.532.61
207718.2315.96-2.28
----
-0.082.532.61
207818.2415.96-2.28
----
-0.082.532.61
207918.2415.96-2.28
----
-0.082.532.61
208018.2315.96-2.27
----
-0.072.532.61
208118.2015.96-2.24
----
-0.072.532.61
208218.1715.96-2.21
----
-0.072.532.61
208318.1315.96-2.18
----
-0.072.532.61
208418.0915.96-2.13
----
-0.072.532.61
208518.0415.95-2.08
----
-0.072.542.61
208617.9815.95-2.03
----
-0.072.542.61
208717.9115.95-1.97
----
-0.072.542.61
208817.8515.94-1.90
----
-0.072.542.61
208917.7815.94-1.84
----
-0.072.542.61
209017.7215.94-1.79
----
-0.072.542.61
209117.6815.93-1.74
----
-0.072.542.61
209217.6415.93-1.70
----
-0.072.542.61
209317.6115.93-1.68
----
-0.072.542.61
209417.5915.93-1.66
----
-0.072.542.61
209517.5815.93-1.65
----
-0.072.542.61
209617.5815.93-1.65
----
-0.072.542.61
209717.5815.93-1.65
----
-0.072.542.61

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 17.13% 16.28% -0.85% 2067 -0.07% 2.50% 2.57%

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