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
0.000.000.00
202915.8713.17-2.70
104
0.000.000.00
203016.1113.19-2.92
85
0.000.00-0.00
203116.2913.21-3.08
66
0.000.00-0.00
203216.4413.22-3.22
46
0.000.00-0.00
203316.5613.23-3.33
27
0.000.00-0.00
203416.6613.24-3.43
7
0.000.00-0.00
203516.7413.24-3.50
----
0.010.00-0.01
203616.8113.25-3.56
----
0.010.00-0.01
203716.8713.26-3.62
----
0.010.00-0.01
203816.9213.26-3.66
----
0.010.00-0.01
203916.9613.27-3.70
----
0.010.00-0.01
204016.9913.27-3.72
----
0.010.00-0.01
204117.0313.27-3.76
----
0.010.00-0.01
204217.0513.28-3.77
----
0.010.00-0.01
204317.0513.28-3.77
----
0.010.00-0.01
204417.0513.28-3.78
----
0.010.00-0.01
204517.0613.28-3.78
----
0.010.00-0.01
204617.0713.28-3.79
----
0.010.00-0.01
204717.0913.28-3.80
----
0.010.00-0.01
204817.1113.29-3.82
----
0.010.00-0.01
204917.1313.29-3.84
----
0.010.00-0.01
205017.1513.29-3.86
----
0.010.00-0.01
205117.1713.29-3.88
----
0.010.00-0.01
205217.2013.30-3.90
----
0.010.00-0.01
205317.2313.30-3.93
----
0.010.00-0.01
205417.2713.30-3.96
----
0.010.00-0.01
205517.3013.31-4.00
----
0.010.00-0.01
205617.3513.31-4.04
----
0.010.00-0.01
205717.4013.31-4.08
----
0.010.00-0.01
205817.4513.32-4.13
----
0.010.00-0.01
205917.5013.32-4.18
----
0.010.00-0.01
206017.5613.33-4.23
----
0.010.00-0.01
206117.6113.33-4.28
----
0.010.00-0.01
206217.6613.34-4.33
----
0.010.00-0.01
206317.7113.34-4.37
----
0.010.00-0.01
206417.7613.35-4.41
----
0.010.00-0.01
206517.8113.35-4.46
----
0.010.00-0.01
206617.8613.35-4.51
----
0.010.00-0.01
206717.9113.36-4.55
----
0.010.00-0.01
206817.9613.36-4.60
----
0.010.00-0.01
206918.0213.37-4.65
----
0.010.00-0.00
207018.0713.37-4.70
----
0.000.00-0.00
207118.1313.37-4.75
----
0.000.00-0.00
207218.1813.38-4.80
----
0.000.00-0.00
207318.2313.38-4.85
----
0.000.00-0.00
207418.2813.39-4.89
----
0.000.00-0.00
207518.3213.39-4.93
----
0.000.00-0.00
207618.3513.39-4.96
----
0.000.00-0.00
207718.3713.39-4.98
----
0.000.00-0.00
207818.3813.40-4.98
----
0.000.00-0.00
207918.3713.40-4.98
----
0.000.00-0.00
208018.3513.40-4.96
----
0.000.00-0.00
208118.3313.39-4.93
----
0.000.00-0.00
208218.2913.39-4.90
----
0.000.00-0.00
208318.2513.39-4.86
----
0.000.00-0.00
208418.2013.39-4.81
----
0.000.00-0.00
208518.1413.38-4.76
----
0.000.00-0.00
208618.0813.38-4.70
----
0.000.00-0.00
208718.0113.38-4.63
----
0.000.00-0.00
208817.9413.37-4.56
----
0.000.00-0.00
208917.8713.37-4.50
----
0.000.00-0.00
209017.8113.36-4.45
----
0.000.00-0.00
209117.7713.36-4.41
----
0.000.00-0.00
209217.7313.36-4.37
----
0.000.00-0.00
209317.7113.36-4.36
----
0.000.00-0.00
209417.7013.36-4.35
----
0.000.00-0.00
209517.7013.36-4.34
----
0.000.00-0.00
209617.7113.36-4.35
----
0.000.00-0.00

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 17.32% 13.78% -3.54% 2034 0.01% 0.00% -0.01%

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