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
202414.4512.95-1.49
194
0.000.000.00
202514.6613.23-1.42
177
0.000.270.27
202614.8813.62-1.27
161
-0.000.540.54
202715.1013.90-1.20
148
-0.000.800.80
202815.3314.19-1.13
136
0.001.051.05
202915.5314.47-1.06
125
0.001.301.30
203015.7214.74-0.99
115
0.001.541.53
203115.9115.00-0.92
107
0.011.771.76
203216.0815.26-0.82
100
0.012.012.00
203316.2215.51-0.71
94
0.012.252.24
203416.3415.76-0.58
89
0.022.502.48
203516.4515.78-0.66
86
0.032.512.48
203616.5315.79-0.74
82
0.032.512.48
203716.6215.80-0.82
78
0.042.512.47
203816.6915.81-0.88
74
0.052.522.47
203916.7515.81-0.93
69
0.062.522.46
204016.7915.82-0.97
64
0.072.522.45
204116.8115.82-0.99
59
0.082.522.45
204216.8515.83-1.02
54
0.082.522.44
204316.8815.83-1.04
48
0.092.532.43
204416.9115.84-1.07
43
0.102.532.43
204516.9415.84-1.10
37
0.112.532.42
204616.9615.84-1.12
31
0.122.532.41
204717.0015.85-1.15
25
0.132.542.40
204817.0315.85-1.18
18
0.142.542.39
204917.0715.86-1.22
12
0.162.542.38
205017.1215.86-1.25
5
0.172.542.38
205117.1615.87-1.29
----
0.182.542.37
205217.2015.87-1.33
----
0.192.552.36
205317.2515.88-1.38
----
0.202.552.35
205417.3115.88-1.43
----
0.212.552.34
205517.3715.89-1.48
----
0.222.552.33
205617.4315.89-1.54
----
0.232.552.32
205717.5015.90-1.60
----
0.242.562.31
205817.5815.91-1.67
----
0.252.562.31
205917.6515.91-1.74
----
0.262.562.30
206017.7215.92-1.80
----
0.272.562.29
206117.8015.93-1.87
----
0.282.562.28
206217.8615.93-1.93
----
0.292.562.27
206317.9315.94-1.99
----
0.302.572.26
206417.9915.95-2.04
----
0.312.572.26
206518.0515.95-2.10
----
0.322.572.25
206618.1115.96-2.15
----
0.332.572.24
206718.1715.96-2.21
----
0.342.572.24
206818.2315.97-2.26
----
0.342.572.23
206918.2915.97-2.32
----
0.352.582.23
207018.3615.98-2.38
----
0.362.582.22
207118.4215.98-2.43
----
0.362.582.22
207218.4715.99-2.48
----
0.362.582.21
207318.5315.99-2.54
----
0.372.582.21
207418.5816.00-2.58
----
0.372.582.21
207518.6316.00-2.62
----
0.382.582.21
207618.6716.01-2.66
----
0.382.582.20
207718.6916.01-2.68
----
0.382.582.20
207818.7016.01-2.69
----
0.382.582.20
207918.7016.01-2.69
----
0.382.582.20
208018.6816.01-2.67
----
0.382.592.20
208118.6616.01-2.65
----
0.382.592.20
208218.6316.01-2.62
----
0.382.592.20
208318.5916.01-2.58
----
0.382.592.20
208418.5416.01-2.53
----
0.382.592.21
208518.4916.01-2.48
----
0.382.592.21
208618.4316.00-2.42
----
0.382.592.21
208718.3616.00-2.36
----
0.382.592.21
208818.2916.00-2.30
----
0.382.592.21
208918.2315.99-2.23
----
0.372.592.22
209018.1615.99-2.18
----
0.372.592.22
209118.1115.98-2.13
----
0.372.592.22
209218.0715.98-2.09
----
0.372.592.22
209318.0415.98-2.06
----
0.372.592.22
209418.0215.98-2.04
----
0.372.592.22
209518.0115.98-2.03
----
0.372.592.23
209618.0115.98-2.03
----
0.372.592.23
209718.0115.98-2.03
----
0.372.592.23

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 17.41% 16.05% -1.36% 2050 0.21% 2.27% 2.06%

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