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
202214.3013.54-0.76
231
0.000.620.62
202314.4313.54-0.89
218
-0.000.630.63
202414.6313.56-1.08
204
-0.000.620.62
202514.8513.57-1.28
190
-0.000.610.62
202615.1013.69-1.41
175
-0.000.610.61
202715.3613.71-1.65
160
-0.010.610.61
202815.6113.74-1.87
145
-0.010.600.61
202915.8613.77-2.09
129
-0.010.600.61
203016.0913.79-2.30
113
-0.020.600.61
203116.2613.80-2.46
97
-0.020.600.62
203216.4113.81-2.60
81
-0.030.600.62
203316.5313.82-2.70
65
-0.030.600.63
203416.6213.83-2.79
48
-0.030.600.63
203516.7013.84-2.86
32
-0.040.600.63
203616.7613.85-2.91
16
-0.040.600.64
203716.8213.85-2.96
----
-0.050.600.64
203816.8613.86-3.01
----
-0.050.600.65
203916.9013.86-3.04
----
-0.050.600.65
204016.9213.87-3.05
----
-0.060.600.65
204116.9613.87-3.09
----
-0.060.600.66
204216.9713.87-3.10
----
-0.060.600.66
204316.9713.87-3.10
----
-0.070.600.66
204416.9713.87-3.10
----
-0.070.600.67
204516.9813.88-3.10
----
-0.070.600.67
204616.9813.88-3.11
----
-0.070.600.67
204717.0013.88-3.12
----
-0.080.600.67
204817.0213.88-3.14
----
-0.080.600.68
204917.0413.88-3.15
----
-0.080.600.68
205017.0513.89-3.17
----
-0.080.600.68
205117.0813.89-3.19
----
-0.080.600.68
205217.1013.89-3.21
----
-0.090.600.68
205317.1313.90-3.24
----
-0.090.600.68
205417.1613.90-3.26
----
-0.090.600.69
205517.2013.90-3.30
----
-0.090.600.69
205617.2513.91-3.34
----
-0.090.600.69
205717.2913.91-3.38
----
-0.090.600.69
205817.3413.92-3.43
----
-0.090.600.69
205917.4013.92-3.48
----
-0.090.600.69
206017.4513.93-3.53
----
-0.090.600.69
206117.5113.93-3.58
----
-0.090.600.69
206217.5613.94-3.62
----
-0.090.600.69
206317.6113.94-3.67
----
-0.090.600.69
206417.6613.94-3.71
----
-0.090.600.69
206517.7113.95-3.76
----
-0.100.600.69
206617.7613.95-3.80
----
-0.100.600.70
206717.8113.96-3.85
----
-0.100.600.70
206817.8613.96-3.90
----
-0.100.600.70
206917.9113.97-3.95
----
-0.100.600.70
207017.9713.97-4.00
----
-0.100.600.70
207118.0313.97-4.05
----
-0.100.600.70
207218.0813.98-4.10
----
-0.100.600.70
207318.1313.98-4.15
----
-0.100.600.70
207418.1813.99-4.19
----
-0.100.600.70
207518.2213.99-4.23
----
-0.100.600.70
207618.2513.99-4.26
----
-0.100.600.70
207718.2714.00-4.28
----
-0.100.600.70
207818.2814.00-4.28
----
-0.100.600.70
207918.2714.00-4.27
----
-0.100.600.70
208018.2614.00-4.26
----
-0.100.600.70
208118.2314.00-4.23
----
-0.100.600.70
208218.2014.00-4.20
----
-0.100.600.70
208318.1513.99-4.16
----
-0.100.600.70
208418.1013.99-4.11
----
-0.100.600.70
208518.0413.99-4.06
----
-0.100.600.70
208617.9813.99-4.00
----
-0.090.600.70
208717.9113.98-3.93
----
-0.090.610.70
208817.8413.98-3.87
----
-0.090.610.70
208917.7813.97-3.80
----
-0.090.610.70
209017.7213.97-3.75
----
-0.090.610.70
209117.6713.97-3.71
----
-0.090.610.70
209217.6413.97-3.68
----
-0.090.610.70
209317.6213.97-3.66
----
-0.090.610.70
209417.6113.97-3.65
----
-0.090.610.70
209517.6113.97-3.64
----
-0.090.610.70
209617.6113.97-3.65
----
-0.090.610.70

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 17.24% 14.37% -2.87% 2036 -0.07% 0.59% 0.66%

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