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
202314.3113.13-1.17
211
0.000.100.10
202414.4513.07-1.38
195
-0.000.110.11
202514.6613.09-1.57
178
-0.000.120.12
202614.8813.24-1.64
162
-0.000.160.16
202715.1013.28-1.83
146
-0.000.170.18
202815.3313.33-2.00
130
-0.000.190.19
202915.5313.37-2.15
114
-0.000.200.20
203015.7213.41-2.31
98
-0.000.210.21
203115.9013.44-2.46
82
-0.000.210.21
203216.0713.46-2.60
66
-0.000.220.22
203316.2013.48-2.72
49
-0.000.220.23
203416.3213.49-2.83
33
-0.000.230.23
203516.4213.50-2.92
16
-0.000.230.23
203616.5013.51-2.99
----
-0.000.230.23
203716.5813.52-3.06
----
-0.000.230.23
203816.6413.52-3.12
----
-0.000.230.23
203916.6913.52-3.16
----
-0.000.230.23
204016.7213.53-3.19
----
-0.000.230.23
204116.7413.53-3.21
----
-0.000.220.23
204216.7613.53-3.24
----
-0.000.220.22
204316.7813.52-3.26
----
-0.000.220.22
204416.8013.52-3.28
----
-0.000.210.22
204516.8213.52-3.30
----
-0.000.210.21
204616.8413.52-3.32
----
-0.000.210.21
204716.8613.52-3.35
----
-0.000.200.20
204816.8913.52-3.37
----
-0.000.200.20
204916.9113.51-3.40
----
-0.000.200.20
205016.9513.51-3.43
----
-0.000.200.20
205116.9813.52-3.46
----
-0.000.190.19
205217.0113.52-3.50
----
-0.000.190.19
205317.0513.52-3.54
----
-0.000.190.19
205417.1013.52-3.58
----
-0.000.190.19
205517.1513.52-3.63
----
-0.000.190.19
205617.2013.52-3.68
----
-0.000.180.19
205717.2613.53-3.73
----
-0.000.180.18
205817.3213.53-3.79
----
-0.000.180.18
205917.3913.54-3.85
----
-0.000.180.18
206017.4513.54-3.91
----
-0.000.180.18
206117.5113.54-3.97
----
-0.000.180.18
206217.5713.55-4.02
----
-0.000.180.18
206317.6313.55-4.07
----
-0.000.180.18
206417.6813.55-4.12
----
-0.000.180.18
206517.7313.56-4.17
----
-0.000.180.18
206617.7813.56-4.22
----
-0.000.170.17
206717.8313.56-4.27
----
-0.000.170.17
206817.8913.57-4.32
----
-0.000.170.17
206917.9413.57-4.37
----
-0.000.170.17
207018.0013.57-4.43
----
-0.000.170.17
207118.0613.58-4.48
----
-0.000.170.17
207218.1113.58-4.53
----
-0.000.170.17
207318.1613.59-4.58
----
-0.000.170.17
207418.2113.59-4.62
----
-0.000.170.17
207518.2513.59-4.66
----
-0.000.170.17
207618.2913.59-4.69
----
-0.000.170.17
207718.3113.60-4.71
----
-0.000.170.17
207818.3213.60-4.72
----
-0.000.170.17
207918.3213.60-4.72
----
-0.000.170.17
208018.3013.59-4.71
----
-0.000.170.17
208118.2813.59-4.68
----
-0.000.170.17
208218.2413.59-4.65
----
-0.000.160.17
208318.2013.59-4.62
----
-0.000.160.16
208418.1613.58-4.58
----
-0.000.160.16
208518.1113.58-4.53
----
-0.000.160.16
208618.0513.58-4.47
----
-0.000.160.16
208717.9813.57-4.41
----
-0.000.160.16
208817.9113.56-4.35
----
-0.000.160.16
208917.8513.56-4.29
----
-0.000.160.16
209017.7913.55-4.24
----
-0.000.160.16
209117.7413.55-4.19
----
-0.000.160.16
209217.7013.55-4.15
----
-0.000.160.16
209317.6713.54-4.13
----
-0.000.150.16
209417.6513.54-4.11
----
-0.000.150.15
209517.6413.54-4.10
----
-0.000.150.15
209617.6413.54-4.10
----
-0.000.150.15
209717.6513.54-4.10
----
-0.000.150.15

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 17.20% 13.96% -3.24% 2035 -0.00% 0.18% 0.18%

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