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
202614.8813.23-1.66
160
0.000.150.15
202715.1013.39-1.71
144
-0.000.290.29
202815.3313.57-1.76
128
0.000.430.43
202915.5313.75-1.78
114
0.000.570.57
203015.7213.92-1.80
100
0.000.720.72
203115.9114.10-1.81
87
0.000.870.86
203216.0714.26-1.81
75
0.011.021.01
203316.2114.43-1.78
63
0.011.171.17
203416.3414.60-1.74
52
0.011.331.32
203516.4414.77-1.67
42
0.021.501.48
203616.5214.94-1.58
32
0.031.661.64
203716.6114.98-1.63
23
0.031.691.66
203816.6815.01-1.68
13
0.041.711.67
203916.7415.03-1.71
4
0.051.741.68
204016.7815.06-1.73
----
0.061.761.69
204116.8215.08-1.74
----
0.081.781.70
204216.8615.10-1.75
----
0.091.801.71
204316.8915.13-1.76
----
0.111.821.71
204416.9315.15-1.78
----
0.131.841.72
204516.9715.17-1.79
----
0.141.861.72
204617.0015.19-1.81
----
0.161.881.72
204717.0515.22-1.83
----
0.191.901.72
204817.1015.24-1.86
----
0.211.921.71
204917.1515.26-1.89
----
0.231.941.71
205017.2115.28-1.93
----
0.261.961.70
205117.2715.30-1.97
----
0.281.981.69
205217.3315.32-2.01
----
0.311.991.68
205317.4015.34-2.06
----
0.342.011.67
205417.4715.36-2.11
----
0.372.031.65
205517.5615.38-2.17
----
0.412.051.64
205617.6415.40-2.24
----
0.442.061.62
205717.7415.42-2.32
----
0.482.081.60
205817.8415.44-2.40
----
0.512.091.58
205917.9415.46-2.48
----
0.552.111.55
206018.0515.49-2.56
----
0.592.131.53
206118.1515.51-2.64
----
0.642.141.51
206218.2515.53-2.72
----
0.682.161.48
206318.3515.55-2.80
----
0.722.181.45
206418.4515.57-2.88
----
0.772.191.42
206518.5515.59-2.95
----
0.822.211.40
206618.6515.62-3.03
----
0.862.231.37
206718.7515.64-3.11
----
0.912.251.34
206818.8515.66-3.19
----
0.962.261.30
206918.9515.68-3.27
----
1.012.281.27
207019.0615.70-3.36
----
1.062.301.24
207119.1715.72-3.44
----
1.112.321.21
207219.2715.75-3.52
----
1.162.331.18
207319.3715.77-3.60
----
1.212.351.15
207419.4615.79-3.68
----
1.252.371.12
207519.5515.81-3.74
----
1.302.391.09
207619.6315.83-3.80
----
1.352.411.06
207719.7015.85-3.85
----
1.392.431.04
207819.7515.87-3.88
----
1.432.451.01
207919.7915.89-3.89
----
1.472.470.99
208019.8115.91-3.90
----
1.512.480.97
208119.8215.93-3.89
----
1.552.500.96
208219.8315.95-3.88
----
1.582.520.94
208319.8215.97-3.85
----
1.622.540.93
208419.8115.99-3.82
----
1.652.570.92
208519.7816.00-3.78
----
1.682.590.91
208619.7516.02-3.73
----
1.702.600.90
208719.7116.03-3.68
----
1.732.620.89
208819.6716.05-3.62
----
1.762.640.89
208919.6316.06-3.57
----
1.782.660.88
209019.6016.07-3.52
----
1.802.670.87
209119.5716.08-3.49
----
1.832.690.86
209219.5516.09-3.46
----
1.852.700.85
209319.5516.11-3.44
----
1.872.720.84
209419.5516.12-3.43
----
1.902.730.83
209519.5616.13-3.43
----
1.922.740.82
209619.5816.14-3.44
----
1.942.750.81
209719.6116.15-3.46
----
1.972.770.80

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 17.87% 15.62% -2.25% 2039 0.67% 1.84% 1.17%

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