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
202314.3114.930.62
211
0.001.901.90
202414.4414.960.51
207
-0.002.002.00
202514.6514.990.34
203
-0.002.022.03
202614.8815.130.26
197
-0.012.062.06
202715.0915.190.09
192
-0.012.082.09
202815.3115.26-0.05
187
-0.012.122.13
202915.5115.33-0.18
182
-0.022.152.17
203015.7015.39-0.31
176
-0.022.192.21
203115.8815.46-0.42
171
-0.032.232.26
203216.0315.55-0.48
166
-0.042.302.34
203316.1615.62-0.54
162
-0.042.372.41
203416.2715.70-0.57
157
-0.052.442.49
203516.3615.77-0.59
154
-0.062.502.56
203616.4315.78-0.65
151
-0.062.502.57
203716.5115.79-0.72
148
-0.072.502.57
203816.5615.80-0.77
145
-0.082.502.58
203916.6115.80-0.80
141
-0.082.502.59
204016.6315.80-0.83
138
-0.092.502.59
204116.6515.81-0.84
134
-0.092.512.60
204216.6715.81-0.86
130
-0.102.512.60
204316.6815.81-0.87
127
-0.102.512.61
204416.7015.81-0.88
123
-0.112.512.61
204516.7115.82-0.90
118
-0.112.512.62
204616.7215.82-0.91
114
-0.112.512.62
204716.7515.82-0.93
110
-0.122.512.63
204816.7715.82-0.95
105
-0.122.512.63
204916.7915.83-0.97
101
-0.122.512.63
205016.8215.83-0.99
96
-0.122.512.63
205116.8615.83-1.02
91
-0.132.512.64
205216.8915.84-1.05
85
-0.132.512.64
205316.9315.84-1.09
80
-0.132.512.64
205416.9715.84-1.13
74
-0.132.512.64
205517.0215.85-1.17
68
-0.132.512.64
205617.0815.85-1.22
62
-0.132.512.64
205717.1415.86-1.28
55
-0.132.522.64
205817.2015.87-1.33
48
-0.122.522.64
205917.2715.87-1.39
41
-0.122.522.64
206017.3315.88-1.45
33
-0.122.522.64
206117.3915.88-1.51
25
-0.122.522.64
206217.4515.89-1.57
17
-0.122.522.64
206317.5115.89-1.62
8
-0.112.522.63
206417.5715.90-1.67
----
-0.112.522.63
206517.6215.90-1.72
----
-0.112.522.63
206617.6815.91-1.77
----
-0.112.522.63
206717.7315.91-1.82
----
-0.102.522.63
206817.7915.92-1.87
----
-0.102.522.62
206917.8515.92-1.92
----
-0.102.522.62
207017.9115.93-1.98
----
-0.102.522.62
207117.9615.93-2.03
----
-0.092.532.62
207218.0215.94-2.08
----
-0.092.532.62
207318.0715.94-2.13
----
-0.092.532.62
207418.1215.95-2.18
----
-0.092.532.62
207518.1715.95-2.22
----
-0.092.532.61
207618.2015.95-2.25
----
-0.092.532.61
207718.2315.96-2.27
----
-0.082.532.61
207818.2415.96-2.28
----
-0.082.532.61
207918.2415.96-2.28
----
-0.082.532.61
208018.2215.96-2.26
----
-0.082.532.61
208118.2015.96-2.24
----
-0.082.532.61
208218.1715.96-2.21
----
-0.082.532.61
208318.1315.96-2.17
----
-0.082.532.61
208418.0915.96-2.13
----
-0.072.532.61
208518.0315.95-2.08
----
-0.072.542.61
208617.9715.95-2.02
----
-0.072.542.61
208717.9115.95-1.96
----
-0.072.542.61
208817.8415.94-1.90
----
-0.072.542.61
208917.7815.94-1.84
----
-0.072.542.61
209017.7215.94-1.79
----
-0.072.542.61
209117.6715.93-1.74
----
-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 17.12% 16.20% -0.92% 2063 -0.08% 2.42% 2.50%

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