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
202414.6413.34-1.30
196
0.000.390.39
202514.8613.37-1.48
180
-0.000.410.41
202615.1013.49-1.62
164
-0.000.410.41
202715.3613.51-1.85
149
-0.000.410.41
202815.6213.54-2.08
132
-0.000.410.41
202915.8713.57-2.29
116
-0.000.400.41
203016.1013.59-2.51
99
-0.010.400.41
203116.2813.61-2.67
82
-0.010.400.41
203216.4313.62-2.81
65
-0.010.400.41
203316.5413.63-2.92
48
-0.010.400.41
203416.6413.64-3.00
30
-0.020.400.42
203516.7213.64-3.07
13
-0.020.400.42
203616.7813.65-3.13
----
-0.020.400.42
203716.8413.66-3.18
----
-0.030.400.43
203816.8913.66-3.22
----
-0.030.400.43
203916.9213.67-3.25
----
-0.030.400.43
204016.9413.67-3.28
----
-0.030.400.43
204116.9813.67-3.31
----
-0.040.400.44
204217.0013.68-3.33
----
-0.040.400.44
204317.0013.68-3.32
----
-0.040.400.44
204417.0013.68-3.32
----
-0.040.400.44
204517.0013.68-3.32
----
-0.040.400.44
204617.0113.68-3.33
----
-0.050.400.45
204717.0313.68-3.35
----
-0.050.400.45
204817.0513.69-3.36
----
-0.050.400.45
204917.0713.69-3.38
----
-0.050.400.45
205017.0913.69-3.39
----
-0.050.400.45
205117.1113.69-3.41
----
-0.050.400.45
205217.1313.70-3.44
----
-0.060.400.46
205317.1613.70-3.46
----
-0.060.400.46
205417.2013.70-3.49
----
-0.060.400.46
205517.2313.71-3.53
----
-0.060.400.46
205617.2813.71-3.57
----
-0.060.400.46
205717.3213.72-3.61
----
-0.060.400.46
205817.3813.72-3.66
----
-0.060.400.46
205917.4313.72-3.70
----
-0.060.400.46
206017.4813.73-3.76
----
-0.060.400.46
206117.5413.73-3.80
----
-0.060.400.46
206217.5913.74-3.85
----
-0.060.400.46
206317.6413.74-3.90
----
-0.060.400.46
206417.6913.75-3.94
----
-0.060.400.47
206517.7413.75-3.99
----
-0.060.400.47
206617.7913.76-4.03
----
-0.060.400.47
206717.8413.76-4.08
----
-0.060.400.47
206817.8913.76-4.13
----
-0.060.400.47
206917.9513.77-4.18
----
-0.060.400.47
207018.0013.77-4.23
----
-0.060.400.47
207118.0613.78-4.28
----
-0.060.400.47
207218.1113.97-4.14
----
-0.060.590.66
207318.1613.98-4.18
----
-0.060.600.67
207418.2113.99-4.22
----
-0.070.600.67
207518.2513.99-4.26
----
-0.070.600.67
207618.2814.00-4.29
----
-0.070.600.67
207718.3014.00-4.30
----
-0.070.600.67
207818.3114.00-4.31
----
-0.070.600.67
207918.3014.00-4.30
----
-0.070.600.67
208018.2814.00-4.28
----
-0.070.600.67
208118.2614.00-4.26
----
-0.070.600.68
208218.2214.00-4.22
----
-0.070.600.68
208318.1814.00-4.18
----
-0.070.610.68
208418.1213.99-4.13
----
-0.070.610.68
208518.0613.99-4.07
----
-0.070.610.68
208618.0013.99-4.01
----
-0.080.610.68
208717.9313.98-3.95
----
-0.080.610.68
208817.8613.98-3.88
----
-0.080.610.68
208917.7913.97-3.82
----
-0.080.610.68
209017.7413.97-3.76
----
-0.080.610.69
209117.6913.97-3.72
----
-0.080.610.69
209217.6513.97-3.69
----
-0.080.610.69
209317.6313.97-3.67
----
-0.080.610.69
209417.6213.97-3.66
----
-0.080.610.69
209517.6213.97-3.65
----
-0.080.610.69
209617.6213.97-3.66
----
-0.080.610.69

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 17.27% 14.22% -3.05% 2035 -0.05% 0.44% 0.49%

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