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
202414.6412.94-1.69
196
0.000.000.00
202514.8612.96-1.90
178
0.000.000.00
202615.1013.08-2.03
159
0.000.000.00
202715.3613.10-2.26
141
0.000.000.00
202815.6213.14-2.49
122
-0.00-0.000.00
202915.8713.17-2.70
104
-0.00-0.000.00
203016.1113.19-2.92
85
-0.00-0.000.00
203116.2813.21-3.08
66
-0.00-0.000.00
203216.4313.22-3.22
46
-0.00-0.000.00
203316.5513.23-3.33
27
-0.00-0.000.00
203416.6513.24-3.41
7
-0.01-0.000.01
203516.7313.24-3.48
----
-0.01-0.000.01
203616.7913.25-3.54
----
-0.01-0.000.01
203716.8413.26-3.59
----
-0.02-0.000.02
203816.8913.26-3.63
----
-0.03-0.000.02
203916.9213.26-3.65
----
-0.03-0.000.03
204016.9413.27-3.67
----
-0.04-0.000.04
204116.9713.27-3.70
----
-0.05-0.000.05
204216.9813.27-3.71
----
-0.06-0.000.05
204316.9813.27-3.70
----
-0.06-0.000.06
204416.9713.27-3.70
----
-0.07-0.000.07
204516.9713.27-3.70
----
-0.08-0.000.07
204616.9713.28-3.70
----
-0.08-0.000.08
204716.9913.28-3.71
----
-0.09-0.010.08
204817.0013.28-3.72
----
-0.09-0.010.09
204917.0213.28-3.74
----
-0.10-0.010.09
205017.0413.28-3.75
----
-0.10-0.010.10
205117.0513.29-3.77
----
-0.11-0.010.10
205217.0813.29-3.79
----
-0.11-0.010.10
205317.1113.29-3.82
----
-0.11-0.010.10
205417.1413.30-3.84
----
-0.11-0.010.11
205517.1813.30-3.88
----
-0.12-0.010.11
205617.2213.30-3.92
----
-0.12-0.010.11
205717.2713.31-3.96
----
-0.12-0.010.11
205817.3213.31-4.01
----
-0.12-0.010.11
205917.3713.32-4.05
----
-0.12-0.010.11
206017.4313.32-4.10
----
-0.12-0.010.11
206117.4813.33-4.15
----
-0.12-0.010.11
206217.5313.33-4.20
----
-0.12-0.010.12
206317.5813.33-4.25
----
-0.12-0.010.12
206417.6313.34-4.29
----
-0.12-0.010.12
206517.6813.34-4.34
----
-0.12-0.010.12
206617.7313.35-4.38
----
-0.12-0.010.12
206717.7813.35-4.43
----
-0.12-0.010.12
206817.8313.35-4.48
----
-0.13-0.010.12
206917.8813.36-4.53
----
-0.13-0.010.12
207017.9413.36-4.58
----
-0.13-0.010.12
207117.9913.37-4.63
----
-0.13-0.010.12
207218.0513.37-4.68
----
-0.13-0.010.12
207318.1013.37-4.72
----
-0.13-0.010.12
207418.1413.38-4.77
----
-0.13-0.010.12
207518.1913.38-4.80
----
-0.13-0.010.12
207618.2213.38-4.83
----
-0.13-0.010.12
207718.2413.39-4.85
----
-0.13-0.010.12
207818.2513.39-4.86
----
-0.13-0.010.12
207918.2413.39-4.85
----
-0.13-0.010.12
208018.2213.39-4.84
----
-0.13-0.010.12
208118.2013.39-4.81
----
-0.13-0.010.12
208218.1613.38-4.78
----
-0.13-0.010.12
208318.1213.38-4.74
----
-0.13-0.010.12
208418.0713.38-4.69
----
-0.13-0.010.12
208518.0113.38-4.63
----
-0.13-0.010.12
208617.9513.37-4.58
----
-0.13-0.010.12
208717.8813.37-4.51
----
-0.13-0.010.12
208817.8113.36-4.45
----
-0.13-0.010.12
208917.7413.36-4.38
----
-0.13-0.010.12
209017.6913.36-4.33
----
-0.13-0.010.12
209117.6413.35-4.29
----
-0.12-0.010.12
209217.6113.35-4.26
----
-0.12-0.010.12
209317.5913.35-4.24
----
-0.12-0.010.12
209417.5813.35-4.23
----
-0.12-0.010.12
209517.5813.35-4.23
----
-0.12-0.010.12
209617.5813.35-4.23
----
-0.12-0.010.12

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 17.23% 13.77% -3.46% 2034 -0.08% -0.00% 0.08%

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