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
202314.3116.302.00
211
0.003.273.27
202414.4416.361.92
216
-0.013.413.41
202514.6516.371.72
221
-0.013.403.41
202614.8716.481.61
224
-0.013.403.41
202715.0916.501.41
227
-0.013.403.42
202815.3116.541.24
229
-0.023.403.42
202915.5016.581.08
230
-0.023.413.43
203015.6916.600.91
232
-0.033.403.43
203115.8716.630.77
233
-0.043.403.44
203216.0216.650.63
234
-0.053.403.45
203316.1516.660.51
236
-0.063.403.46
203416.2616.670.41
237
-0.073.403.47
203516.3416.670.33
241
-0.083.403.48
203616.4116.680.27
244
-0.083.403.49
203716.4816.690.20
246
-0.093.403.49
203816.5416.690.15
249
-0.103.403.50
203916.5816.700.12
252
-0.113.403.51
204016.6016.700.10
254
-0.123.403.52
204116.6116.700.09
257
-0.123.403.52
204216.6316.700.07
260
-0.133.403.53
204316.6416.700.06
263
-0.143.403.54
204416.6616.710.05
266
-0.143.403.54
204516.6716.710.04
268
-0.153.403.55
204616.6816.710.03
271
-0.163.403.56
204716.7016.710.01
273
-0.163.403.56
204816.7216.71-0.01
275
-0.173.403.57
204916.7416.72-0.03
277
-0.173.403.57
205016.7716.72-0.05
279
-0.183.403.58
205116.8016.72-0.08
281
-0.183.403.58
205216.8316.72-0.10
282
-0.193.403.59
205316.8616.73-0.14
283
-0.193.403.59
205416.9016.73-0.17
284
-0.193.403.59
205516.9516.73-0.22
284
-0.203.403.59
205617.0016.74-0.26
285
-0.203.403.60
205717.0616.74-0.32
284
-0.203.403.60
205817.1216.75-0.37
284
-0.203.403.60
205917.1816.75-0.43
283
-0.213.403.60
206017.2416.76-0.49
282
-0.213.403.61
206117.3016.76-0.54
280
-0.213.403.61
206217.3616.77-0.59
279
-0.213.403.61
206317.4216.77-0.64
277
-0.213.403.61
206417.4716.78-0.69
274
-0.213.403.61
206517.5216.78-0.74
272
-0.213.403.61
206617.5716.79-0.78
269
-0.213.403.61
206717.6216.79-0.83
266
-0.213.403.61
206817.6716.79-0.88
263
-0.213.403.61
206917.7316.80-0.93
260
-0.213.403.61
207017.7916.80-0.98
256
-0.213.403.61
207117.8416.81-1.03
252
-0.223.403.62
207217.8916.81-1.08
248
-0.223.403.62
207317.9516.82-1.13
243
-0.223.403.62
207417.9916.82-1.17
238
-0.223.403.62
207518.0416.82-1.21
233
-0.223.403.62
207618.0716.83-1.24
228
-0.223.403.62
207718.0916.83-1.27
223
-0.223.403.62
207818.1016.83-1.27
218
-0.223.403.62
207918.1016.83-1.27
213
-0.223.403.62
208018.0816.83-1.25
208
-0.223.403.62
208118.0616.83-1.23
203
-0.223.403.62
208218.0316.83-1.20
198
-0.223.403.62
208317.9916.83-1.16
193
-0.213.403.62
208417.9516.82-1.12
189
-0.213.403.62
208517.8916.82-1.07
185
-0.213.403.62
208617.8316.82-1.02
181
-0.213.403.62
208717.7716.81-0.96
177
-0.213.403.61
208817.7016.81-0.90
174
-0.213.403.61
208917.6416.80-0.84
171
-0.213.403.61
209017.5816.80-0.78
168
-0.213.403.61
209117.5316.80-0.74
165
-0.213.403.61
209217.5016.80-0.70
162
-0.213.403.61
209317.4716.79-0.67
160
-0.213.403.61
209417.4516.79-0.65
157
-0.213.403.61
209517.4416.79-0.64
155
-0.213.403.61
209617.4416.79-0.64
152
-0.213.403.61
209717.4416.79-0.65
150
-0.213.403.61

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 17.04% 17.13% 0.09% N/A -0.15% 3.35% 3.51%

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