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
0.000.000.00
203116.2813.21-3.08
66
0.000.000.00
203216.4413.22-3.22
46
0.000.000.00
203316.5613.23-3.33
27
0.000.000.00
203416.6613.24-3.42
7
-0.000.000.00
203516.7413.24-3.49
----
-0.00-0.000.00
203616.8013.25-3.55
----
-0.00-0.000.00
203716.8613.26-3.61
----
-0.00-0.000.00
203816.9113.26-3.65
----
-0.00-0.000.00
203916.9513.27-3.68
----
-0.00-0.000.00
204016.9813.27-3.71
----
-0.00-0.000.00
204117.0113.27-3.74
----
-0.00-0.000.00
204217.0313.28-3.76
----
-0.01-0.000.00
204317.0313.28-3.76
----
-0.01-0.000.01
204417.0313.28-3.76
----
-0.01-0.000.01
204517.0413.28-3.76
----
-0.01-0.000.01
204617.0413.28-3.76
----
-0.02-0.000.01
204717.0613.28-3.77
----
-0.02-0.000.02
204817.0713.28-3.79
----
-0.02-0.000.02
204917.0913.29-3.80
----
-0.03-0.000.03
205017.1013.29-3.82
----
-0.03-0.000.03
205117.1213.29-3.83
----
-0.04-0.000.04
205217.1413.29-3.85
----
-0.04-0.000.04
205317.1713.30-3.87
----
-0.05-0.000.05
205417.2013.30-3.90
----
-0.06-0.000.05
205517.2313.30-3.93
----
-0.06-0.000.06
205617.2613.31-3.96
----
-0.07-0.000.07
205717.3013.31-4.00
----
-0.08-0.000.08
205817.3513.31-4.04
----
-0.09-0.000.08
205917.3913.32-4.08
----
-0.10-0.010.09
206017.4413.32-4.12
----
-0.10-0.010.10
206117.4913.33-4.16
----
-0.11-0.010.11
206217.5313.33-4.20
----
-0.12-0.010.11
206317.5713.33-4.24
----
-0.13-0.010.12
206417.6113.34-4.28
----
-0.14-0.010.13
206517.6513.34-4.31
----
-0.15-0.010.14
206617.7013.34-4.35
----
-0.16-0.010.15
206717.7413.35-4.39
----
-0.17-0.010.16
206817.7813.35-4.43
----
-0.18-0.010.17
206917.8313.35-4.47
----
-0.18-0.010.17
207017.8713.36-4.52
----
-0.19-0.010.18
207117.9213.36-4.56
----
-0.20-0.010.19
207217.9613.37-4.60
----
-0.21-0.010.20
207318.0113.37-4.64
----
-0.22-0.010.20
207418.0513.37-4.68
----
-0.23-0.010.21
207518.0813.38-4.71
----
-0.23-0.010.22
207618.1113.38-4.73
----
-0.24-0.010.22
207718.1213.38-4.74
----
-0.24-0.010.23
207818.1313.38-4.75
----
-0.25-0.010.24
207918.1213.38-4.73
----
-0.25-0.010.24
208018.0913.38-4.71
----
-0.26-0.020.24
208118.0713.38-4.69
----
-0.26-0.020.25
208218.0313.38-4.65
----
-0.27-0.020.25
208317.9813.37-4.61
----
-0.27-0.020.25
208417.9313.37-4.55
----
-0.27-0.020.25
208517.8713.37-4.50
----
-0.27-0.020.26
208617.8013.36-4.44
----
-0.27-0.020.26
208717.7313.36-4.37
----
-0.28-0.020.26
208817.6613.36-4.31
----
-0.28-0.020.26
208917.5913.35-4.24
----
-0.28-0.020.26
209017.5413.35-4.19
----
-0.28-0.020.26
209117.4913.35-4.14
----
-0.28-0.020.26
209217.4613.34-4.11
----
-0.28-0.020.26
209317.4413.34-4.09
----
-0.28-0.020.26
209417.4213.34-4.08
----
-0.28-0.020.26
209517.4213.34-4.08
----
-0.28-0.020.26
209617.4213.34-4.08
----
-0.28-0.020.26

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 17.21% 13.77% -3.44% 2034 -0.11% -0.01% 0.10%

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