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
202314.5412.92-1.62
212
0.110.00-0.10
202414.7512.95-1.80
194
0.110.00-0.10
202514.9712.96-2.00
175
0.110.00-0.11
202615.2213.08-2.13
156
0.110.01-0.11
202715.4813.11-2.37
137
0.110.01-0.11
202815.7413.14-2.60
118
0.120.01-0.11
202915.9913.18-2.81
99
0.120.01-0.11
203016.2313.20-3.03
80
0.120.01-0.11
203116.4013.21-3.19
60
0.120.01-0.11
203216.5613.22-3.33
41
0.120.01-0.11
203316.6813.23-3.44
21
0.120.01-0.11
203416.7813.24-3.54
1
0.120.01-0.11
203516.8613.25-3.61
----
0.120.01-0.12
203616.9213.26-3.67
----
0.120.01-0.12
203716.9813.26-3.72
----
0.120.01-0.12
203817.0413.27-3.77
----
0.120.01-0.12
203917.0713.27-3.80
----
0.120.01-0.12
204017.1013.28-3.82
----
0.120.01-0.12
204117.1413.28-3.86
----
0.120.01-0.12
204217.1613.28-3.88
----
0.120.01-0.12
204317.1613.28-3.88
----
0.120.01-0.12
204417.1713.29-3.88
----
0.120.01-0.11
204517.1713.29-3.88
----
0.120.01-0.11
204617.1813.29-3.89
----
0.120.01-0.11
204717.2013.29-3.91
----
0.120.01-0.11
204817.2213.29-3.93
----
0.120.01-0.11
204917.2413.30-3.94
----
0.120.01-0.11
205017.2613.30-3.96
----
0.120.01-0.11
205117.2813.30-3.98
----
0.120.01-0.11
205217.3113.30-4.00
----
0.120.01-0.11
205317.3413.31-4.03
----
0.120.01-0.11
205417.3713.31-4.06
----
0.120.01-0.11
205517.4113.31-4.10
----
0.120.01-0.11
205617.4613.32-4.14
----
0.120.01-0.11
205717.5013.32-4.18
----
0.120.01-0.11
205817.5613.33-4.23
----
0.120.01-0.11
205917.6113.33-4.28
----
0.120.01-0.11
206017.6713.34-4.33
----
0.120.01-0.11
206117.7213.34-4.38
----
0.120.01-0.11
206217.7713.34-4.43
----
0.120.01-0.11
206317.8213.35-4.48
----
0.120.01-0.11
206417.8713.35-4.52
----
0.120.01-0.11
206517.9213.36-4.57
----
0.120.01-0.11
206617.9713.36-4.61
----
0.120.01-0.11
206718.0313.36-4.66
----
0.120.01-0.11
206818.0813.37-4.71
----
0.120.01-0.12
206918.1313.37-4.76
----
0.120.01-0.12
207018.1913.38-4.81
----
0.120.01-0.12
207118.2513.38-4.87
----
0.120.01-0.12
207218.3013.38-4.91
----
0.120.01-0.12
207318.3513.39-4.96
----
0.120.01-0.12
207418.4013.39-5.01
----
0.130.01-0.12
207518.4413.40-5.04
----
0.130.01-0.12
207618.4713.40-5.07
----
0.130.01-0.12
207718.5013.40-5.09
----
0.130.01-0.12
207818.5013.40-5.10
----
0.130.01-0.12
207918.5013.40-5.09
----
0.130.01-0.12
208018.4813.40-5.08
----
0.130.01-0.12
208118.4513.40-5.05
----
0.130.01-0.12
208218.4213.40-5.02
----
0.130.01-0.12
208318.3813.40-4.98
----
0.130.01-0.12
208418.3213.40-4.93
----
0.130.01-0.12
208518.2613.39-4.87
----
0.130.01-0.12
208618.2013.39-4.81
----
0.120.01-0.12
208718.1313.38-4.75
----
0.120.01-0.12
208818.0613.38-4.68
----
0.120.01-0.12
208917.9913.38-4.62
----
0.120.01-0.12
209017.9413.37-4.56
----
0.120.01-0.12
209117.8913.37-4.52
----
0.120.01-0.11
209217.8613.37-4.49
----
0.120.01-0.11
209317.8413.37-4.47
----
0.120.01-0.11
209417.8213.37-4.46
----
0.120.01-0.11
209517.8213.37-4.46
----
0.120.01-0.11
209617.8313.37-4.46
----
0.120.01-0.11

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 17.43% 13.78% -3.65% 2034 0.12% 0.01% -0.11%

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