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
202314.3113.04-1.27
211
0.000.000.00
202414.4514.34-0.11
194
0.001.381.38
202514.6514.43-0.22
186
-0.001.461.46
202614.8814.55-0.33
178
-0.001.481.48
202715.1014.59-0.51
170
-0.001.491.49
202815.3214.64-0.68
161
-0.001.501.51
202915.5214.69-0.83
153
-0.011.521.52
203015.7214.73-0.98
144
-0.011.531.54
203115.9014.78-1.12
135
-0.011.551.56
203216.0614.84-1.22
127
-0.011.591.60
203316.1914.89-1.30
118
-0.011.631.65
203416.3114.94-1.37
109
-0.011.681.69
203516.4015.00-1.41
101
-0.021.721.74
203616.4815.05-1.43
93
-0.021.771.79
203716.5615.11-1.45
85
-0.021.821.84
203816.6215.17-1.45
77
-0.021.871.89
203916.6715.22-1.45
69
-0.021.921.94
204016.7015.28-1.42
61
-0.021.982.00
204116.7215.34-1.37
53
-0.022.042.06
204216.7415.40-1.34
46
-0.022.092.12
204316.7615.47-1.29
38
-0.022.162.18
204416.7815.53-1.25
31
-0.022.222.24
204516.8015.59-1.21
24
-0.022.282.31
204616.8215.67-1.15
17
-0.022.362.38
204716.8415.73-1.11
11
-0.022.422.44
204816.8715.81-1.06
5
-0.022.492.52
204916.8915.83-1.06
----
-0.022.522.54
205016.9315.84-1.09
----
-0.022.522.54
205116.9615.84-1.12
----
-0.022.522.54
205216.9915.85-1.15
----
-0.022.522.54
205317.0415.85-1.19
----
-0.022.522.54
205417.0815.86-1.23
----
-0.012.522.54
205517.1415.86-1.28
----
-0.012.522.54
205617.1915.87-1.33
----
-0.012.532.54
205717.2515.87-1.38
----
-0.012.532.53
205817.3215.88-1.44
----
-0.002.532.53
205917.3915.88-1.50
----
-0.002.532.53
206017.4515.89-1.56
----
0.002.532.53
206117.5215.90-1.62
----
0.012.532.52
206217.5815.90-1.68
----
0.012.532.52
206317.6415.91-1.73
----
0.012.532.52
206417.7015.91-1.78
----
0.022.532.52
206517.7515.92-1.83
----
0.022.532.51
206617.8115.92-1.88
----
0.022.542.51
206717.8615.93-1.94
----
0.032.542.51
206817.9215.93-1.99
----
0.032.542.51
206917.9815.94-2.04
----
0.032.542.50
207018.0415.94-2.10
----
0.042.542.50
207118.1015.95-2.15
----
0.042.542.50
207218.1515.95-2.20
----
0.042.542.50
207318.2115.96-2.25
----
0.052.542.49
207418.2615.96-2.30
----
0.052.542.49
207518.3115.97-2.34
----
0.052.542.49
207618.3415.97-2.37
----
0.062.542.49
207718.3715.97-2.40
----
0.062.552.49
207818.3815.98-2.41
----
0.062.552.48
207918.3815.98-2.40
----
0.062.552.48
208018.3715.98-2.39
----
0.072.552.48
208118.3415.98-2.37
----
0.072.552.48
208218.3115.98-2.34
----
0.072.552.48
208318.2815.97-2.30
----
0.072.552.48
208418.2315.97-2.26
----
0.072.552.48
208518.1815.97-2.21
----
0.072.552.48
208618.1215.97-2.15
----
0.082.552.48
208718.0615.96-2.09
----
0.082.552.48
208817.9915.96-2.03
----
0.082.552.48
208917.9315.96-1.97
----
0.082.552.48
209017.8715.95-1.92
----
0.082.562.48
209117.8215.95-1.87
----
0.082.562.48
209217.7815.95-1.83
----
0.082.562.48
209317.7515.95-1.80
----
0.082.562.48
209417.7315.95-1.79
----
0.082.562.48
209517.7215.95-1.78
----
0.082.562.48
209617.7215.95-1.77
----
0.082.562.48
209717.7315.95-1.78
----
0.082.562.48

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 17.21% 15.97% -1.24% 2048 0.02% 2.19% 2.18%

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