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
202314.3113.44-0.87
211
0.000.400.40
202414.4513.75-0.70
197
-0.000.790.79
202514.6614.13-0.52
185
-0.001.171.17
202614.8814.61-0.27
175
-0.001.531.53
202715.1014.98-0.12
167
-0.001.881.88
202815.3215.360.03
161
-0.012.222.22
202915.5215.720.20
157
-0.012.542.55
203015.7115.730.02
155
-0.012.532.54
203115.8915.74-0.16
152
-0.012.502.52
203216.0515.75-0.30
149
-0.012.502.52
203316.1915.76-0.43
145
-0.022.512.52
203416.3015.77-0.53
142
-0.022.512.52
203516.4015.78-0.62
139
-0.022.512.53
203616.4715.79-0.69
136
-0.032.512.53
203716.5515.79-0.75
132
-0.032.512.54
203816.6115.80-0.81
129
-0.032.512.54
203916.6515.81-0.85
125
-0.032.512.54
204016.6815.81-0.87
121
-0.042.512.55
204116.7015.81-0.89
117
-0.042.512.55
204216.7315.81-0.91
113
-0.042.512.55
204316.7415.82-0.93
108
-0.042.512.55
204416.7615.82-0.94
104
-0.042.512.55
204516.7815.82-0.96
99
-0.042.512.56
204616.8015.82-0.97
94
-0.042.512.56
204716.8215.83-0.99
90
-0.042.522.56
204816.8515.83-1.02
84
-0.042.522.56
204916.8815.83-1.04
79
-0.042.522.56
205016.9115.84-1.07
74
-0.042.522.56
205116.9415.84-1.10
68
-0.042.522.56
205216.9815.85-1.13
62
-0.042.522.56
205317.0215.85-1.17
56
-0.032.522.56
205417.0715.85-1.21
50
-0.032.522.55
205517.1215.86-1.26
43
-0.032.522.55
205617.1815.86-1.31
36
-0.032.522.55
205717.2415.87-1.37
29
-0.022.532.55
205817.3015.88-1.43
21
-0.022.532.55
205917.3715.88-1.49
13
-0.022.532.54
206017.4415.89-1.55
5
-0.012.532.54
206117.5015.89-1.61
----
-0.012.532.54
206217.5715.90-1.67
----
-0.002.532.53
206317.6315.91-1.72
----
-0.002.532.53
206417.6815.91-1.77
----
0.002.532.53
206517.7415.92-1.82
----
0.012.532.53
206617.7915.92-1.87
----
0.012.532.52
206717.8515.93-1.92
----
0.022.542.52
206817.9115.93-1.98
----
0.022.542.52
206917.9715.94-2.03
----
0.022.542.51
207018.0315.94-2.09
----
0.032.542.51
207118.0915.95-2.14
----
0.032.542.51
207218.1415.95-2.19
----
0.032.542.51
207318.2015.96-2.24
----
0.042.542.51
207418.2515.96-2.29
----
0.042.542.50
207518.2915.96-2.33
----
0.042.542.50
207618.3315.97-2.36
----
0.042.542.50
207718.3615.97-2.38
----
0.052.542.50
207818.3715.97-2.39
----
0.052.542.50
207918.3615.97-2.39
----
0.052.552.50
208018.3515.97-2.38
----
0.052.552.50
208118.3315.97-2.35
----
0.052.552.50
208218.3015.97-2.32
----
0.052.552.49
208318.2615.97-2.29
----
0.052.552.49
208418.2115.97-2.24
----
0.062.552.49
208518.1615.97-2.19
----
0.062.552.49
208618.1015.96-2.14
----
0.062.552.49
208718.0415.96-2.08
----
0.062.552.49
208817.9715.96-2.01
----
0.062.552.49
208917.9115.95-1.95
----
0.062.552.49
209017.8515.95-1.90
----
0.062.552.50
209117.8015.95-1.85
----
0.062.552.50
209217.7615.95-1.81
----
0.062.552.50
209317.7315.94-1.79
----
0.062.552.50
209417.7115.94-1.77
----
0.062.562.50
209517.7015.94-1.76
----
0.062.562.50
209617.7015.94-1.76
----
0.062.562.50
209717.7115.95-1.76
----
0.062.562.50

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% 16.17% -1.03% 2060 0.00% 2.39% 2.39%

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