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
202314.3114.420.11
211
0.001.381.38
202414.4414.37-0.07
204
-0.001.421.42
202514.6514.38-0.27
195
-0.001.411.42
202614.8814.50-0.38
187
-0.011.421.42
202715.1014.52-0.58
178
-0.011.421.42
202815.3214.56-0.76
169
-0.011.421.43
202915.5114.60-0.91
159
-0.011.431.44
203015.7114.63-1.07
150
-0.021.431.45
203115.8914.67-1.22
140
-0.021.431.45
203216.0414.69-1.35
131
-0.021.451.47
203316.1814.73-1.45
122
-0.031.471.50
203416.2914.75-1.54
112
-0.031.491.52
203516.3914.78-1.61
103
-0.031.511.54
203616.4614.80-1.66
94
-0.031.521.56
203716.5414.83-1.71
85
-0.041.541.58
203816.6014.85-1.75
75
-0.041.561.59
203916.6514.87-1.78
65
-0.031.571.61
204016.6914.89-1.80
55
-0.031.591.62
204116.7114.91-1.80
45
-0.031.611.64
204216.7414.93-1.81
35
-0.031.621.65
204316.7614.94-1.82
24
-0.021.641.66
204416.7914.96-1.83
14
-0.021.651.67
204516.8114.98-1.83
4
-0.011.671.68
204616.8414.99-1.84
----
-0.001.681.69
204716.8715.01-1.86
----
0.001.701.69
204816.9015.03-1.87
----
0.011.711.70
204916.9415.04-1.90
----
0.021.731.70
205016.9815.06-1.92
----
0.031.741.71
205117.0315.08-1.95
----
0.051.761.71
205217.0715.10-1.98
----
0.061.771.71
205317.1315.11-2.01
----
0.071.781.71
205417.1915.13-2.06
----
0.091.801.71
205517.2515.15-2.10
----
0.101.811.71
205617.3215.17-2.16
----
0.121.831.71
205717.4015.19-2.21
----
0.141.841.70
205817.4815.20-2.28
----
0.161.851.70
205917.5615.22-2.34
----
0.181.871.69
206017.6515.23-2.42
----
0.201.871.67
206117.7315.24-2.49
----
0.221.871.66
206217.8115.25-2.56
----
0.241.881.64
206317.8815.25-2.63
----
0.261.881.62
206417.9615.26-2.70
----
0.281.881.60
206518.0315.27-2.76
----
0.301.881.58
206618.1015.27-2.83
----
0.321.891.57
206718.1815.28-2.90
----
0.341.891.55
206818.2515.29-2.96
----
0.371.891.53
206918.3315.30-3.04
----
0.391.901.51
207018.4115.30-3.11
----
0.411.901.49
207118.4915.31-3.18
----
0.431.901.47
207218.5615.32-3.24
----
0.451.911.46
207318.6415.33-3.31
----
0.471.911.44
207418.7015.33-3.37
----
0.491.911.42
207518.7715.34-3.43
----
0.511.921.40
207618.8215.34-3.48
----
0.531.921.39
207718.8615.35-3.51
----
0.551.921.37
207818.8915.35-3.54
----
0.571.931.35
207918.9015.36-3.55
----
0.591.931.34
208018.9015.36-3.55
----
0.601.931.33
208118.9015.36-3.54
----
0.621.931.31
208218.8815.36-3.52
----
0.631.941.30
208318.8515.36-3.49
----
0.651.941.29
208418.8215.36-3.46
----
0.661.941.28
208518.7815.36-3.42
----
0.671.941.27
208618.7315.36-3.37
----
0.681.941.26
208718.6715.35-3.31
----
0.691.941.26
208818.6115.35-3.26
----
0.701.951.25
208918.5615.35-3.21
----
0.701.951.24
209018.5015.35-3.16
----
0.711.951.24
209118.4615.34-3.12
----
0.721.951.23
209218.4315.34-3.08
----
0.731.951.23
209318.4115.34-3.06
----
0.731.951.22
209418.3915.34-3.05
----
0.741.951.21
209518.3915.34-3.05
----
0.751.961.21
209618.3915.35-3.05
----
0.751.961.20
209718.4115.35-3.06
----
0.761.961.20

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 17.44% 15.49% -1.94% 2045 0.24% 1.72% 1.48%

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