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
202314.4313.23-1.20
214
0.000.320.32
202414.6413.27-1.36
198
-0.000.330.33
202514.8513.29-1.57
182
-0.000.330.33
202615.1013.40-1.70
165
-0.000.320.32
202715.3613.42-1.94
149
-0.000.320.32
202815.6213.45-2.17
132
-0.000.320.32
202915.8713.48-2.38
115
-0.010.310.32
203016.1013.50-2.60
98
-0.010.310.32
203116.2713.51-2.76
80
-0.010.310.32
203216.4213.53-2.90
63
-0.010.310.32
203316.5413.54-3.00
45
-0.020.310.33
203416.6413.55-3.09
27
-0.020.310.33
203516.7113.55-3.16
9
-0.020.310.33
203616.7813.56-3.22
----
-0.030.310.33
203716.8313.57-3.27
----
-0.030.310.34
203816.8813.57-3.31
----
-0.030.310.34
203916.9213.58-3.34
----
-0.030.310.34
204016.9413.58-3.36
----
-0.040.310.34
204116.9813.58-3.40
----
-0.040.310.35
204217.0013.58-3.41
----
-0.040.310.35
204317.0013.59-3.41
----
-0.040.310.35
204417.0013.59-3.41
----
-0.040.310.35
204517.0013.59-3.41
----
-0.050.310.36
204617.0113.59-3.42
----
-0.050.310.36
204717.0313.59-3.43
----
-0.050.310.36
204817.0513.60-3.45
----
-0.050.310.36
204917.0613.60-3.47
----
-0.050.310.36
205017.0813.60-3.48
----
-0.050.310.36
205117.1113.60-3.50
----
-0.050.310.37
205217.1313.61-3.53
----
-0.060.310.37
205317.1613.61-3.55
----
-0.060.310.37
205417.1913.61-3.58
----
-0.060.310.37
205517.2313.62-3.62
----
-0.060.310.37
205617.2813.62-3.66
----
-0.060.310.37
205717.3213.63-3.70
----
-0.060.310.37
205817.3813.63-3.75
----
-0.060.310.37
205917.4313.64-3.79
----
-0.060.310.37
206017.4913.64-3.84
----
-0.060.310.37
206117.5413.64-3.89
----
-0.060.310.37
206217.5913.65-3.94
----
-0.060.310.37
206317.6413.65-3.99
----
-0.060.310.38
206417.6913.66-4.03
----
-0.060.310.38
206517.7413.66-4.08
----
-0.060.310.38
206617.7913.67-4.12
----
-0.060.310.38
206717.8413.67-4.17
----
-0.060.310.38
206817.8913.67-4.22
----
-0.060.310.38
206917.9513.68-4.27
----
-0.060.310.38
207018.0013.68-4.32
----
-0.060.310.38
207118.0613.69-4.37
----
-0.060.310.38
207218.1113.69-4.42
----
-0.060.310.38
207318.1613.70-4.47
----
-0.060.310.38
207418.2113.70-4.51
----
-0.060.320.38
207518.2513.70-4.55
----
-0.060.320.38
207618.2813.71-4.58
----
-0.060.320.38
207718.3113.71-4.60
----
-0.060.320.38
207818.3113.71-4.60
----
-0.060.320.38
207918.3113.71-4.59
----
-0.060.320.38
208018.2913.71-4.58
----
-0.060.320.38
208118.2613.71-4.55
----
-0.060.320.38
208218.2313.71-4.52
----
-0.060.320.38
208318.1913.71-4.48
----
-0.060.320.38
208418.1313.71-4.43
----
-0.060.320.38
208518.0813.70-4.37
----
-0.060.320.38
208618.0113.70-4.32
----
-0.060.320.38
208717.9513.69-4.25
----
-0.060.320.38
208817.8813.69-4.18
----
-0.060.320.38
208917.8113.69-4.12
----
-0.060.320.38
209017.7513.68-4.07
----
-0.060.320.38
209117.7113.68-4.03
----
-0.060.320.38
209217.6713.68-3.99
----
-0.060.320.38
209317.6513.68-3.98
----
-0.060.320.38
209417.6413.68-3.96
----
-0.060.320.38
209517.6413.68-3.96
----
-0.060.320.38
209617.6413.68-3.97
----
-0.060.320.38

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% 14.08% -3.19% 2035 -0.04% 0.31% 0.35%

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