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
202214.3112.93-1.38
231
0.000.00-0.00
202314.4412.91-1.53
214
0.010.00-0.01
202414.6612.94-1.71
196
0.020.00-0.02
202514.8912.96-1.93
177
0.030.00-0.03
202615.1513.08-2.07
158
0.040.00-0.04
202715.4213.10-2.32
140
0.060.00-0.05
202815.6913.14-2.55
121
0.070.00-0.07
202915.9513.17-2.78
102
0.080.00-0.08
203016.2113.19-3.01
82
0.100.00-0.09
203116.4013.21-3.19
63
0.110.00-0.11
203216.5613.22-3.34
43
0.120.00-0.12
203316.6913.23-3.46
23
0.140.01-0.13
203416.8013.24-3.56
3
0.150.01-0.14
203516.8913.25-3.64
----
0.160.01-0.15
203616.9713.26-3.71
----
0.170.01-0.16
203717.0413.26-3.78
----
0.180.01-0.17
203817.1013.27-3.83
----
0.190.01-0.18
203917.1513.27-3.87
----
0.200.01-0.19
204017.1813.28-3.91
----
0.210.01-0.20
204117.2313.28-3.95
----
0.210.01-0.20
204217.2613.29-3.98
----
0.220.01-0.21
204317.2713.29-3.98
----
0.230.01-0.22
204417.2813.29-3.99
----
0.240.01-0.23
204517.2913.29-4.00
----
0.250.01-0.24
204617.3113.29-4.02
----
0.250.01-0.24
204717.3413.30-4.04
----
0.260.01-0.25
204817.3713.30-4.07
----
0.270.01-0.26
204917.3913.30-4.09
----
0.270.01-0.26
205017.4213.30-4.11
----
0.280.01-0.27
205117.4513.31-4.14
----
0.290.01-0.27
205217.4813.31-4.17
----
0.290.01-0.28
205317.5113.31-4.20
----
0.300.01-0.28
205417.5513.32-4.24
----
0.300.01-0.29
205517.6013.32-4.28
----
0.300.01-0.29
205617.6413.32-4.32
----
0.310.01-0.29
205717.7013.33-4.37
----
0.310.01-0.30
205817.7513.33-4.42
----
0.310.01-0.30
205917.8113.34-4.47
----
0.320.01-0.30
206017.8713.34-4.52
----
0.320.01-0.30
206117.9213.35-4.57
----
0.320.02-0.31
206217.9813.35-4.62
----
0.320.02-0.31
206318.0313.36-4.67
----
0.330.02-0.31
206418.0813.36-4.72
----
0.330.02-0.31
206518.1313.36-4.77
----
0.330.02-0.31
206618.1813.37-4.81
----
0.330.02-0.31
206718.2313.37-4.86
----
0.330.02-0.32
206818.2913.38-4.91
----
0.330.02-0.32
206918.3413.38-4.96
----
0.330.02-0.32
207018.4013.39-5.02
----
0.330.02-0.32
207118.4613.39-5.07
----
0.340.02-0.32
207218.5113.39-5.12
----
0.340.02-0.32
207318.5613.40-5.17
----
0.340.02-0.32
207418.6113.40-5.21
----
0.340.02-0.32
207518.6613.41-5.25
----
0.340.02-0.32
207618.6913.41-5.28
----
0.340.02-0.32
207718.7113.41-5.30
----
0.340.02-0.32
207818.7213.41-5.31
----
0.340.02-0.32
207918.7113.41-5.30
----
0.340.02-0.32
208018.6913.41-5.28
----
0.340.02-0.32
208118.6713.41-5.26
----
0.340.02-0.32
208218.6313.41-5.22
----
0.340.02-0.32
208318.5913.41-5.18
----
0.340.02-0.32
208418.5313.40-5.13
----
0.340.02-0.32
208518.4813.40-5.08
----
0.340.02-0.32
208618.4113.40-5.01
----
0.340.02-0.32
208718.3413.39-4.95
----
0.330.02-0.32
208818.2713.39-4.88
----
0.330.02-0.32
208918.2013.38-4.82
----
0.330.02-0.32
209018.1513.38-4.77
----
0.330.02-0.32
209118.1013.38-4.72
----
0.330.02-0.32
209218.0613.38-4.69
----
0.330.02-0.32
209318.0413.37-4.67
----
0.330.02-0.31
209418.0313.37-4.66
----
0.330.02-0.31
209518.0313.37-4.66
----
0.330.02-0.31
209618.0413.37-4.66
----
0.330.02-0.31

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 17.56% 13.79% -3.77% 2034 0.25% 0.01% -0.24%

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