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
202214.3013.29-1.01
231
0.000.370.37
202314.4313.63-0.80
216
-0.000.720.72
202414.6314.00-0.63
203
-0.001.061.06
202514.8514.35-0.50
192
-0.001.391.40
202615.1014.79-0.31
182
-0.001.721.72
202715.3615.12-0.23
174
-0.012.022.03
202815.6115.46-0.15
167
-0.012.332.34
202915.8515.50-0.36
161
-0.022.332.34
203016.0815.50-0.58
155
-0.032.312.34
203116.2515.52-0.73
149
-0.032.312.35
203216.3915.53-0.86
142
-0.052.312.36
203316.5015.54-0.96
136
-0.062.312.37
203416.5915.55-1.04
129
-0.072.312.38
203516.6515.56-1.09
123
-0.092.312.40
203616.7015.57-1.14
118
-0.102.312.41
203716.7515.57-1.18
112
-0.112.312.43
203816.7915.58-1.21
106
-0.132.312.44
203916.8115.58-1.23
99
-0.142.322.46
204016.8215.58-1.24
93
-0.152.322.47
204116.8515.59-1.26
87
-0.172.322.48
204216.8615.59-1.27
80
-0.182.322.49
204316.8515.59-1.26
74
-0.192.322.50
204416.8515.60-1.25
67
-0.202.322.51
204516.8415.60-1.25
60
-0.212.322.52
204616.8415.60-1.24
54
-0.212.322.53
204716.8515.60-1.25
47
-0.222.322.54
204816.8715.61-1.26
40
-0.232.322.55
204916.8815.61-1.27
33
-0.242.322.56
205016.8915.61-1.28
26
-0.242.322.56
205116.9115.61-1.30
19
-0.252.322.57
205216.9315.62-1.32
12
-0.252.322.58
205316.9615.62-1.34
4
-0.262.322.58
205416.9915.63-1.37
----
-0.262.322.58
205517.0315.63-1.40
----
-0.262.322.59
205617.0715.64-1.44
----
-0.272.332.59
205717.1215.64-1.48
----
-0.272.332.59
205817.1715.65-1.52
----
-0.272.332.60
205917.2215.65-1.57
----
-0.272.332.60
206017.2815.66-1.62
----
-0.272.332.60
206117.3315.66-1.67
----
-0.272.332.60
206217.3915.67-1.72
----
-0.272.332.60
206317.4415.68-1.76
----
-0.272.332.60
206417.4915.68-1.81
----
-0.262.342.60
206517.5415.69-1.85
----
-0.262.342.60
206617.5915.69-1.90
----
-0.262.342.60
206717.6415.70-1.95
----
-0.262.342.60
206817.7015.70-2.00
----
-0.262.342.60
206917.7615.71-2.05
----
-0.262.342.60
207017.8115.71-2.10
----
-0.252.342.60
207117.8715.72-2.15
----
-0.252.342.60
207217.9215.72-2.20
----
-0.252.352.60
207317.9815.73-2.25
----
-0.252.352.60
207418.0315.73-2.29
----
-0.252.352.60
207518.0715.74-2.33
----
-0.252.352.60
207618.1015.74-2.36
----
-0.252.352.60
207718.1215.75-2.38
----
-0.242.352.60
207818.1315.75-2.38
----
-0.242.352.60
207918.1315.75-2.38
----
-0.242.352.60
208018.1115.75-2.36
----
-0.242.362.60
208118.0915.75-2.34
----
-0.242.362.60
208218.0615.75-2.31
----
-0.242.362.60
208318.0215.75-2.26
----
-0.242.362.59
208417.9615.75-2.22
----
-0.232.362.59
208517.9115.75-2.16
----
-0.232.362.59
208617.8515.74-2.10
----
-0.232.362.59
208717.7815.74-2.04
----
-0.232.362.59
208817.7115.74-1.97
----
-0.232.372.59
208917.6515.74-1.91
----
-0.222.372.59
209017.5915.73-1.86
----
-0.222.372.59
209117.5415.73-1.81
----
-0.222.372.59
209217.5115.73-1.78
----
-0.222.372.59
209317.4915.73-1.76
----
-0.222.372.59
209417.4815.73-1.75
----
-0.222.372.59
209517.4815.73-1.75
----
-0.222.372.59
209617.4915.73-1.75
----
-0.222.382.59

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 17.13% 15.98% -1.15% 2053 -0.18% 2.21% 2.39%

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