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
202514.6615.661.01
213
-0.002.692.69
202614.8915.740.85
211
0.002.662.66
202715.1115.730.61
210
0.012.622.61
202815.3515.730.39
207
0.022.592.57
202915.5615.740.18
204
0.032.572.54
203015.7615.74-0.02
200
0.042.542.50
203115.9615.74-0.21
196
0.052.512.46
203216.1315.76-0.37
191
0.062.512.45
203316.2815.77-0.51
187
0.082.522.44
203416.4215.79-0.63
183
0.092.522.43
203516.5315.80-0.73
179
0.112.522.41
203616.6215.81-0.82
175
0.132.532.40
203716.7215.82-0.91
171
0.142.532.38
203816.8015.82-0.98
166
0.162.532.37
203916.8715.83-1.04
162
0.182.542.35
204016.9215.84-1.09
157
0.212.542.33
204116.9715.84-1.12
151
0.232.542.32
204217.0115.85-1.17
146
0.252.552.30
204317.0515.85-1.20
140
0.272.552.28
204417.1015.86-1.24
134
0.302.552.26
204517.1415.86-1.28
128
0.322.562.24
204617.1815.87-1.31
122
0.352.562.21
204717.2415.88-1.36
115
0.372.562.19
204817.2915.88-1.40
108
0.402.572.17
204917.3415.89-1.45
101
0.432.572.15
205017.4015.90-1.51
93
0.452.582.12
205117.4615.90-1.56
85
0.482.582.10
205217.5215.91-1.61
77
0.512.582.08
205317.5915.92-1.67
68
0.542.592.05
205417.6615.92-1.74
59
0.572.592.03
205517.7415.93-1.81
50
0.592.602.00
205617.8315.94-1.89
40
0.622.601.98
205717.9215.95-1.97
30
0.652.601.95
205818.0115.96-2.05
20
0.682.611.93
205918.1015.97-2.13
9
0.712.611.90
206018.1915.98-2.22
----
0.742.621.88
206118.2815.99-2.30
----
0.772.621.85
206218.3715.99-2.37
----
0.802.621.83
206318.4516.00-2.45
----
0.822.631.80
206418.5316.01-2.52
----
0.852.631.78
206518.6016.02-2.59
----
0.872.641.76
206618.6816.02-2.65
----
0.902.641.74
206718.7516.03-2.72
----
0.922.641.72
206818.8316.04-2.79
----
0.942.641.71
206918.9016.05-2.86
----
0.962.651.69
207018.9816.05-2.93
----
0.982.651.67
207119.0516.06-2.99
----
0.992.651.66
207219.1216.07-3.05
----
1.012.651.65
207319.1916.07-3.11
----
1.022.661.63
207419.2516.08-3.17
----
1.042.661.62
207519.3116.08-3.22
----
1.052.661.61
207619.3516.09-3.26
----
1.062.661.60
207719.3816.09-3.29
----
1.072.661.59
207819.4016.10-3.31
----
1.082.671.58
207919.4016.10-3.31
----
1.092.671.58
208019.3916.10-3.30
----
1.092.671.58
208119.3716.10-3.28
----
1.102.671.57
208219.3416.10-3.25
----
1.102.671.57
208319.3116.10-3.21
----
1.102.671.57
208419.2616.09-3.17
----
1.102.671.57
208519.2116.09-3.12
----
1.102.671.57
208619.1516.09-3.06
----
1.102.671.57
208719.0816.08-2.99
----
1.102.671.58
208819.0116.08-2.93
----
1.092.671.58
208918.9416.08-2.87
----
1.092.671.58
209018.8816.07-2.81
----
1.092.671.59
209118.8316.07-2.76
----
1.082.671.59
209218.7816.07-2.72
----
1.082.671.59
209318.7516.07-2.69
----
1.082.671.59
209418.7316.06-2.67
----
1.082.681.60
209518.7216.06-2.66
----
1.082.681.60
209618.7216.06-2.65
----
1.082.681.60
209718.7316.07-2.66
----
1.082.681.60

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 17.79% 16.36% -1.43% 2059 0.59% 2.58% 1.99%

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