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
202314.3113.08-1.23
211
0.000.040.04
202414.4513.04-1.40
195
-0.000.090.09
202514.6613.10-1.56
178
-0.000.130.13
202614.8813.25-1.63
161
0.000.170.17
202715.1013.31-1.79
145
0.000.210.21
202815.3313.39-1.94
130
0.000.250.25
202915.5313.46-2.07
114
0.000.290.29
203015.7213.53-2.20
99
0.000.330.32
203115.9113.59-2.32
83
0.000.360.36
203216.0713.64-2.44
68
0.010.390.39
203316.2113.69-2.52
52
0.010.430.43
203416.3313.74-2.60
37
0.010.470.46
203516.4313.78-2.65
22
0.010.500.49
203616.5113.82-2.70
6
0.020.540.52
203716.6013.86-2.74
----
0.020.570.55
203816.6613.89-2.77
----
0.020.600.58
203916.7213.93-2.79
----
0.030.630.60
204016.7513.96-2.79
----
0.030.660.63
204116.7814.00-2.78
----
0.040.700.66
204216.8114.03-2.78
----
0.040.720.68
204316.8314.06-2.77
----
0.050.750.70
204416.8614.09-2.77
----
0.060.780.72
204516.8914.12-2.77
----
0.070.810.75
204616.9114.15-2.76
----
0.070.840.76
204716.9514.18-2.77
----
0.080.870.78
204816.9814.21-2.78
----
0.090.890.80
204917.0214.23-2.79
----
0.100.920.81
205017.0614.26-2.80
----
0.110.940.83
205117.1114.29-2.82
----
0.130.970.84
205217.1514.32-2.83
----
0.141.000.86
205317.2114.35-2.86
----
0.151.020.87
205417.2714.37-2.89
----
0.171.040.88
205517.3314.40-2.93
----
0.181.070.89
205617.4014.43-2.97
----
0.201.090.89
205717.4814.46-3.02
----
0.211.120.90
205817.5614.49-3.07
----
0.231.140.91
205917.6414.51-3.12
----
0.251.160.91
206017.7214.52-3.20
----
0.271.160.90
206117.8014.53-3.27
----
0.281.160.88
206217.8714.54-3.34
----
0.301.170.86
206317.9514.55-3.40
----
0.321.170.85
206418.0214.55-3.47
----
0.341.170.83
206518.0914.56-3.53
----
0.361.180.82
206618.1614.57-3.60
----
0.381.180.80
206718.2414.57-3.66
----
0.401.180.78
206818.3114.58-3.73
----
0.421.190.77
206918.3914.59-3.80
----
0.441.190.75
207018.4614.60-3.87
----
0.461.190.73
207118.5414.60-3.93
----
0.481.200.72
207218.6114.61-4.00
----
0.501.200.70
207318.6814.62-4.07
----
0.521.200.68
207418.7514.63-4.13
----
0.541.210.66
207518.8114.63-4.18
----
0.561.210.65
207618.8714.64-4.23
----
0.581.210.63
207718.9114.64-4.27
----
0.601.220.62
207818.9414.65-4.29
----
0.621.220.60
207918.9514.65-4.30
----
0.631.220.59
208018.9514.65-4.29
----
0.651.220.58
208118.9414.65-4.28
----
0.661.230.57
208218.9214.65-4.26
----
0.671.230.56
208318.8914.66-4.24
----
0.691.230.55
208418.8614.65-4.20
----
0.701.230.54
208518.8114.65-4.16
----
0.711.230.53
208618.7614.65-4.11
----
0.721.240.52
208718.7114.65-4.06
----
0.731.240.51
208818.6514.64-4.00
----
0.731.240.50
208918.5914.64-3.95
----
0.741.240.50
209018.5414.64-3.90
----
0.751.240.49
209118.5014.64-3.86
----
0.761.240.49
209218.4614.64-3.83
----
0.761.240.48
209318.4414.64-3.81
----
0.771.250.48
209418.4314.64-3.79
----
0.781.250.47
209518.4214.64-3.79
----
0.781.250.47
209618.4314.64-3.79
----
0.791.250.46
209718.4414.64-3.80
----
0.801.250.45

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 17.49% 14.66% -2.83% 2036 0.29% 0.88% 0.59%

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