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
202514.6612.97-1.69
177
0.000.000.00
202614.8813.08-1.80
160
0.000.000.00
202715.1013.10-2.00
143
0.000.000.00
202815.3313.14-2.19
126
0.000.000.00
202915.5313.17-2.35
109
0.000.000.00
203015.7213.37-2.35
91
0.000.170.17
203115.9113.41-2.50
75
-0.000.180.18
203216.0713.42-2.65
59
-0.000.180.18
203316.2013.43-2.77
42
0.000.180.17
203416.3213.44-2.88
26
0.000.180.17
203516.4213.45-2.97
8
0.000.180.17
203616.5013.46-3.05
----
0.000.180.17
203716.5813.46-3.12
----
0.000.180.17
203816.6413.47-3.18
----
0.000.180.17
203916.6913.47-3.22
----
0.000.180.17
204016.7213.48-3.25
----
0.010.180.17
204116.7513.48-3.27
----
0.010.180.17
204216.7713.48-3.29
----
0.010.180.17
204316.7913.48-3.31
----
0.010.180.17
204416.8113.48-3.33
----
0.010.180.17
204516.8313.49-3.35
----
0.010.180.17
204616.8513.49-3.37
----
0.010.180.16
204716.8813.49-3.39
----
0.020.180.16
204816.9113.49-3.41
----
0.020.180.16
204916.9313.49-3.44
----
0.020.180.16
205016.9713.50-3.47
----
0.020.180.16
205117.0013.50-3.50
----
0.020.180.15
205217.0413.50-3.54
----
0.030.180.15
205317.0813.51-3.58
----
0.030.180.15
205417.1313.51-3.62
----
0.030.180.15
205517.1813.52-3.67
----
0.030.180.15
205617.2413.52-3.72
----
0.040.180.14
205717.3013.53-3.78
----
0.040.180.14
205817.3713.53-3.84
----
0.040.180.14
205917.4313.54-3.90
----
0.040.180.14
206017.5013.54-3.96
----
0.050.180.13
206117.5613.55-4.02
----
0.050.180.13
206217.6213.55-4.07
----
0.050.180.13
206317.6813.56-4.13
----
0.060.180.13
206417.7413.56-4.18
----
0.060.180.12
206517.7913.57-4.23
----
0.060.180.12
206617.8513.57-4.28
----
0.060.180.12
206717.9013.57-4.33
----
0.070.180.12
206817.9613.58-4.38
----
0.070.180.11
206918.0213.58-4.44
----
0.070.180.11
207018.0813.59-4.49
----
0.080.180.11
207118.1413.59-4.54
----
0.080.190.11
207218.1913.60-4.60
----
0.080.190.10
207318.2513.60-4.65
----
0.090.190.10
207418.3013.60-4.69
----
0.090.190.10
207518.3413.61-4.74
----
0.090.190.10
207618.3813.61-4.77
----
0.090.190.09
207718.4113.61-4.79
----
0.090.190.09
207818.4213.62-4.80
----
0.100.190.09
207918.4113.62-4.80
----
0.100.190.09
208018.4013.62-4.78
----
0.100.190.09
208118.3813.61-4.76
----
0.100.190.09
208218.3513.61-4.73
----
0.100.190.09
208318.3113.61-4.70
----
0.100.190.08
208418.2613.61-4.65
----
0.100.190.08
208518.2113.61-4.60
----
0.100.190.08
208618.1513.60-4.55
----
0.110.190.08
208718.0913.60-4.49
----
0.110.190.08
208818.0213.59-4.43
----
0.110.190.08
208917.9613.59-4.37
----
0.110.190.08
209017.9013.59-4.31
----
0.110.190.08
209117.8513.58-4.27
----
0.110.190.08
209217.8113.58-4.23
----
0.110.190.08
209317.7813.58-4.20
----
0.110.190.08
209417.7613.58-4.18
----
0.110.190.08
209517.7513.58-4.17
----
0.110.190.08
209617.7513.58-4.17
----
0.110.190.08
209717.7513.58-4.18
----
0.110.190.08

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 17.24% 13.94% -3.31% 2035 0.04% 0.16% 0.11%

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