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
202214.3612.93-1.43
230
0.060.00-0.06
202314.4912.91-1.57
212
0.060.00-0.06
202414.6912.94-1.75
194
0.060.00-0.06
202514.9112.96-1.95
176
0.060.00-0.06
202615.1613.08-2.08
157
0.060.00-0.06
202715.4213.10-2.32
139
0.060.00-0.06
202815.6813.14-2.54
120
0.060.00-0.06
202915.9313.17-2.76
101
0.060.00-0.06
203016.1713.19-2.97
82
0.060.00-0.06
203116.3413.21-3.13
63
0.060.00-0.06
203216.4913.22-3.27
43
0.060.00-0.05
203316.6113.23-3.38
23
0.060.00-0.05
203416.7113.24-3.47
4
0.060.00-0.05
203516.7913.25-3.54
----
0.060.00-0.05
203616.8613.25-3.60
----
0.050.00-0.05
203716.9213.26-3.66
----
0.050.00-0.05
203816.9713.26-3.70
----
0.050.00-0.05
203917.0013.27-3.74
----
0.050.00-0.05
204017.0313.27-3.76
----
0.050.00-0.05
204117.0713.28-3.79
----
0.050.00-0.05
204217.0913.28-3.81
----
0.050.00-0.05
204317.0913.28-3.81
----
0.050.00-0.05
204417.1013.28-3.82
----
0.050.00-0.05
204517.1013.28-3.82
----
0.050.00-0.05
204617.1113.28-3.83
----
0.050.00-0.05
204717.1313.29-3.85
----
0.060.00-0.05
204817.1513.29-3.87
----
0.060.00-0.05
204917.1713.29-3.88
----
0.060.00-0.05
205017.1913.29-3.90
----
0.060.00-0.05
205117.2213.30-3.92
----
0.060.00-0.05
205217.2413.30-3.95
----
0.060.00-0.05
205317.2813.30-3.97
----
0.060.00-0.05
205417.3113.30-4.01
----
0.060.00-0.05
205517.3513.31-4.04
----
0.060.00-0.05
205617.3913.31-4.08
----
0.060.00-0.06
205717.4413.32-4.13
----
0.060.00-0.06
205817.4913.32-4.17
----
0.060.00-0.06
205917.5513.33-4.22
----
0.060.00-0.06
206017.6013.33-4.27
----
0.060.00-0.06
206117.6613.34-4.32
----
0.060.00-0.06
206217.7113.34-4.37
----
0.060.00-0.06
206317.7613.34-4.42
----
0.060.00-0.06
206417.8113.35-4.46
----
0.060.00-0.05
206517.8613.35-4.51
----
0.060.00-0.05
206617.9113.36-4.55
----
0.060.00-0.05
206717.9613.36-4.60
----
0.060.00-0.05
206818.0113.36-4.65
----
0.060.00-0.05
206918.0713.37-4.70
----
0.060.00-0.05
207018.1213.37-4.75
----
0.060.00-0.05
207118.1813.38-4.80
----
0.060.00-0.05
207218.2313.38-4.85
----
0.060.00-0.05
207318.2813.38-4.90
----
0.060.00-0.05
207418.3313.39-4.94
----
0.060.00-0.05
207518.3713.39-4.98
----
0.060.00-0.05
207618.4013.39-5.01
----
0.060.00-0.05
207718.4213.40-5.03
----
0.060.00-0.05
207818.4313.40-5.03
----
0.060.00-0.05
207918.4313.40-5.03
----
0.060.00-0.05
208018.4113.40-5.01
----
0.060.00-0.05
208118.3813.40-4.99
----
0.060.00-0.05
208218.3513.40-4.95
----
0.060.00-0.05
208318.3113.39-4.91
----
0.060.00-0.05
208418.2513.39-4.86
----
0.060.00-0.05
208518.2013.39-4.81
----
0.060.00-0.05
208618.1313.38-4.75
----
0.060.00-0.05
208718.0713.38-4.69
----
0.060.00-0.05
208817.9913.37-4.62
----
0.060.00-0.05
208917.9313.37-4.56
----
0.060.00-0.05
209017.8713.37-4.50
----
0.060.00-0.05
209117.8213.36-4.46
----
0.060.00-0.05
209217.7913.36-4.43
----
0.060.00-0.05
209317.7713.36-4.41
----
0.060.00-0.05
209417.7613.36-4.40
----
0.060.00-0.05
209517.7613.36-4.40
----
0.060.00-0.05
209617.7613.36-4.40
----
0.060.00-0.05

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 17.37% 13.78% -3.59% 2034 0.06% 0.00% -0.05%

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