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
202114.1112.31-1.81
253
0.000.000.00
202214.3012.93-1.38
231
0.000.000.00
202314.4314.03-0.40
214
0.001.121.12
202414.6314.13-0.50
203
-0.001.191.19
202514.8514.17-0.69
193
-0.001.211.21
202615.1014.30-0.80
181
-0.011.221.23
202715.3514.34-1.01
170
-0.011.241.25
202815.6114.40-1.21
159
-0.011.271.28
202915.8514.46-1.39
147
-0.021.291.31
203016.0814.50-1.58
135
-0.031.311.34
203116.2514.55-1.69
123
-0.041.351.38
203216.3914.60-1.79
111
-0.051.391.43
203316.5014.65-1.85
99
-0.061.431.48
203416.5914.70-1.89
88
-0.071.461.53
203516.6614.75-1.91
77
-0.081.511.58
203616.7114.80-1.92
66
-0.091.551.64
203716.7714.85-1.92
55
-0.101.591.69
203816.8114.90-1.91
44
-0.111.641.75
203916.8414.95-1.88
33
-0.121.691.80
204016.8515.01-1.85
23
-0.121.741.86
204116.8815.06-1.82
12
-0.131.791.92
204216.9015.12-1.78
2
-0.141.841.99
204316.8915.18-1.71
----
-0.151.902.05
204416.8915.23-1.65
----
-0.161.962.11
204516.8815.30-1.59
----
-0.172.022.18
204616.8815.36-1.52
----
-0.172.082.25
204716.8915.43-1.47
----
-0.182.142.33
204816.9115.50-1.41
----
-0.192.212.40
204916.9215.57-1.35
----
-0.202.282.48
205016.9315.61-1.32
----
-0.202.322.52
205116.9515.62-1.33
----
-0.212.322.53
205216.9715.62-1.35
----
-0.222.322.54
205317.0015.62-1.37
----
-0.222.322.55
205417.0315.63-1.40
----
-0.232.332.55
205517.0615.63-1.43
----
-0.232.332.56
205617.1015.64-1.46
----
-0.242.332.56
205717.1415.64-1.50
----
-0.242.332.57
205817.1915.65-1.54
----
-0.242.332.57
205917.2415.65-1.59
----
-0.252.332.58
206017.3015.66-1.64
----
-0.252.332.58
206117.3515.66-1.68
----
-0.252.332.58
206217.4015.67-1.73
----
-0.252.332.59
206317.4515.68-1.77
----
-0.262.332.59
206417.4915.68-1.81
----
-0.262.342.59
206517.5415.69-1.86
----
-0.262.342.59
206617.5915.69-1.90
----
-0.262.342.60
206717.6415.70-1.95
----
-0.262.342.60
206817.7015.70-2.00
----
-0.262.342.60
206917.7515.71-2.04
----
-0.262.342.60
207017.8115.71-2.10
----
-0.262.342.60
207117.8615.72-2.15
----
-0.262.342.60
207217.9115.72-2.19
----
-0.262.342.60
207317.9715.73-2.24
----
-0.262.352.60
207418.0215.73-2.28
----
-0.262.352.61
207518.0615.74-2.32
----
-0.262.352.61
207618.0915.74-2.35
----
-0.262.352.61
207718.1115.74-2.37
----
-0.262.352.61
207818.1215.75-2.37
----
-0.252.352.61
207918.1215.75-2.37
----
-0.252.352.61
208018.1015.75-2.35
----
-0.252.352.61
208118.0815.75-2.33
----
-0.252.362.61
208218.0515.75-2.30
----
-0.252.362.60
208318.0015.75-2.26
----
-0.252.362.60
208417.9515.75-2.21
----
-0.242.362.60
208517.9015.75-2.15
----
-0.242.362.60
208617.8415.74-2.09
----
-0.242.362.60
208717.7715.74-2.03
----
-0.242.362.60
208817.7015.74-1.96
----
-0.242.372.60
208917.6415.73-1.90
----
-0.232.372.60
209017.5815.73-1.85
----
-0.232.372.60
209117.5415.73-1.81
----
-0.232.372.60
209217.5115.73-1.78
----
-0.232.372.60
209317.4915.73-1.76
----
-0.232.372.60
209417.4815.73-1.75
----
-0.232.372.60
209517.4815.73-1.74
----
-0.222.372.60
209617.4815.73-1.75
----
-0.222.382.60

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
2021-2095 17.14% 15.75% -1.39% 2042 -0.17% 1.97% 2.14%

1 Under current law, the year of Trust Fund reserve depletion is 2034.
Based on Intermediate Assumptions of the 2021 Trustees Report.