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
202314.4312.91-1.52
214
0.000.000.00
202414.6412.94-1.69
196
0.000.000.00
202514.8612.96-1.90
178
0.000.000.00
202615.2513.09-2.16
158
0.140.01-0.14
202715.5113.11-2.40
139
0.150.01-0.14
202815.7813.15-2.63
120
0.150.01-0.15
202916.0313.18-2.85
100
0.160.01-0.15
203016.2713.20-3.07
81
0.160.01-0.16
203116.4513.22-3.24
61
0.170.01-0.16
203216.6113.23-3.38
41
0.170.01-0.16
203316.7413.24-3.50
21
0.180.01-0.17
203416.8413.25-3.59
0
0.180.01-0.17
203516.9213.25-3.67
----
0.190.01-0.18
203616.9913.26-3.73
----
0.190.01-0.18
203717.0613.27-3.79
----
0.190.01-0.18
203817.1113.27-3.84
----
0.200.01-0.19
203917.1513.28-3.88
----
0.200.01-0.19
204017.1813.28-3.90
----
0.200.01-0.19
204117.2313.29-3.94
----
0.210.01-0.20
204217.2513.29-3.96
----
0.210.01-0.20
204317.2613.29-3.97
----
0.210.01-0.20
204417.2613.29-3.97
----
0.220.01-0.21
204517.2713.29-3.98
----
0.220.01-0.21
204617.2813.29-3.99
----
0.220.01-0.21
204717.3013.30-4.00
----
0.220.01-0.21
204817.3313.30-4.03
----
0.230.01-0.21
204917.3513.30-4.05
----
0.230.01-0.22
205017.3713.30-4.07
----
0.230.01-0.22
205117.4013.31-4.09
----
0.240.01-0.22
205217.4313.31-4.12
----
0.240.01-0.22
205317.4613.31-4.15
----
0.240.01-0.23
205417.5013.32-4.18
----
0.240.01-0.23
205517.5413.32-4.22
----
0.250.01-0.23
205617.5913.32-4.26
----
0.250.01-0.24
205717.6413.33-4.31
----
0.250.01-0.24
205817.6913.33-4.36
----
0.260.02-0.24
205917.7513.34-4.41
----
0.260.02-0.25
206017.8113.34-4.47
----
0.270.02-0.25
206117.8713.35-4.52
----
0.270.02-0.25
206217.9213.35-4.57
----
0.270.02-0.25
206317.9713.36-4.62
----
0.270.02-0.25
206418.0213.36-4.66
----
0.270.02-0.26
206518.0713.37-4.71
----
0.270.02-0.26
206618.1313.37-4.76
----
0.270.02-0.26
206718.1813.37-4.80
----
0.270.02-0.26
206818.2313.38-4.85
----
0.270.02-0.26
206918.2913.38-4.90
----
0.270.02-0.26
207018.3413.39-4.96
----
0.270.02-0.26
207118.4013.39-5.01
----
0.280.02-0.26
207218.4513.39-5.06
----
0.280.02-0.26
207318.5013.40-5.10
----
0.280.02-0.26
207418.5513.40-5.15
----
0.280.02-0.26
207518.5913.41-5.19
----
0.280.02-0.26
207618.6313.41-5.22
----
0.280.02-0.26
207718.6513.41-5.24
----
0.280.02-0.26
207818.6513.41-5.24
----
0.280.02-0.26
207918.6513.41-5.24
----
0.280.02-0.26
208018.6313.41-5.22
----
0.280.02-0.26
208118.6013.41-5.19
----
0.280.02-0.26
208218.5713.41-5.16
----
0.280.02-0.26
208318.5213.41-5.12
----
0.270.02-0.26
208418.4713.40-5.07
----
0.270.02-0.26
208518.4113.40-5.01
----
0.270.02-0.26
208618.3513.40-4.95
----
0.270.02-0.25
208718.2813.39-4.88
----
0.270.02-0.25
208818.2013.39-4.81
----
0.270.02-0.25
208918.1313.38-4.75
----
0.260.02-0.25
209018.0713.38-4.69
----
0.260.02-0.25
209118.0313.38-4.65
----
0.260.02-0.24
209217.9913.38-4.62
----
0.260.02-0.24
209317.9713.37-4.60
----
0.260.02-0.24
209417.9613.37-4.59
----
0.260.02-0.24
209517.9613.37-4.58
----
0.260.02-0.24
209617.9613.37-4.59
----
0.260.02-0.24

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 17.53% 13.79% -3.75% 2034 0.22% 0.01% -0.21%

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