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
202214.3013.03-1.28
231
0.000.100.10
202314.4313.03-1.40
214
-0.000.110.11
202414.6413.07-1.57
197
-0.000.130.13
202514.8513.10-1.75
180
-0.000.140.14
202615.1013.27-1.83
162
-0.000.190.19
202715.3613.31-2.05
145
-0.000.210.21
202815.6213.36-2.26
128
-0.000.220.22
202915.8713.41-2.46
110
-0.000.240.24
203016.1113.44-2.67
93
-0.000.250.25
203116.2813.46-2.82
75
-0.000.260.26
203216.4313.48-2.95
57
-0.000.270.27
203316.5613.50-3.06
39
-0.000.270.27
203416.6613.51-3.15
21
-0.000.270.28
203516.7313.52-3.22
2
-0.000.280.28
203616.8013.53-3.27
----
-0.000.280.28
203716.8613.53-3.33
----
-0.000.270.28
203816.9113.54-3.38
----
-0.000.270.27
203916.9513.54-3.41
----
-0.000.270.27
204016.9813.54-3.44
----
-0.000.270.27
204117.0213.54-3.48
----
-0.000.260.27
204217.0413.53-3.50
----
-0.000.260.26
204317.0413.53-3.51
----
-0.000.250.25
204417.0413.53-3.52
----
-0.000.250.25
204517.0513.52-3.52
----
-0.000.240.24
204617.0613.52-3.54
----
-0.000.240.24
204717.0813.52-3.56
----
-0.000.230.24
204817.1013.52-3.58
----
-0.000.230.23
204917.1213.51-3.60
----
-0.000.230.23
205017.1413.51-3.62
----
-0.000.220.22
205117.1613.51-3.65
----
-0.000.220.22
205217.1913.51-3.67
----
-0.000.220.22
205317.2213.51-3.71
----
-0.000.210.21
205417.2513.51-3.74
----
-0.000.210.21
205517.2913.51-3.78
----
-0.000.210.21
205617.3413.52-3.82
----
-0.000.210.21
205717.3813.52-3.87
----
-0.000.200.21
205817.4413.52-3.91
----
-0.000.200.20
205917.4913.52-3.97
----
-0.000.200.20
206017.5513.53-4.02
----
-0.000.200.20
206117.6013.53-4.07
----
-0.000.200.20
206217.6513.53-4.12
----
-0.000.200.20
206317.7013.54-4.17
----
-0.000.190.20
206417.7513.54-4.21
----
-0.000.190.19
206517.8013.54-4.26
----
-0.000.190.19
206617.8513.54-4.31
----
-0.000.190.19
206717.9013.55-4.36
----
-0.000.190.19
206817.9613.55-4.41
----
-0.000.190.19
206918.0113.55-4.46
----
-0.000.190.19
207018.0713.56-4.51
----
-0.000.190.19
207118.1213.56-4.56
----
-0.000.190.19
207218.1713.56-4.61
----
-0.000.190.19
207318.2213.57-4.66
----
-0.000.180.19
207418.2713.57-4.70
----
-0.000.180.18
207518.3113.57-4.74
----
-0.000.180.18
207618.3513.57-4.77
----
-0.000.180.18
207718.3713.58-4.79
----
-0.000.180.18
207818.3813.58-4.80
----
-0.000.180.18
207918.3713.58-4.79
----
-0.000.180.18
208018.3513.57-4.78
----
-0.000.180.18
208118.3313.57-4.75
----
-0.000.180.18
208218.2913.57-4.72
----
-0.000.180.18
208318.2513.57-4.68
----
-0.000.180.18
208418.2013.56-4.63
----
-0.000.170.18
208518.1413.56-4.58
----
-0.000.170.17
208618.0813.55-4.52
----
-0.000.170.17
208718.0113.55-4.46
----
-0.000.170.17
208817.9413.54-4.39
----
-0.000.170.17
208917.8713.54-4.33
----
-0.000.170.17
209017.8113.53-4.28
----
-0.000.170.17
209117.7713.53-4.24
----
-0.000.170.17
209217.7313.53-4.21
----
-0.000.170.17
209317.7113.52-4.19
----
-0.000.170.17
209417.7013.52-4.18
----
-0.000.160.17
209517.7013.52-4.18
----
-0.000.160.17
209617.7013.52-4.18
----
-0.000.160.16

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 17.31% 13.98% -3.33% 2035 -0.00% 0.21% 0.21%

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