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
202715.3613.19-2.17
141
0.000.090.09
202815.6213.32-2.30
123
-0.000.190.19
202915.8713.45-2.42
105
-0.000.280.28
203016.1113.57-2.54
88
-0.000.380.38
203116.2813.68-2.61
71
-0.000.470.47
203216.4313.79-2.65
55
-0.000.570.57
203316.5613.89-2.66
39
-0.000.660.67
203416.6513.99-2.66
23
-0.000.760.76
203516.7314.10-2.64
7
-0.000.850.86
203616.8014.20-2.60
----
-0.010.950.95
203716.8614.30-2.56
----
-0.011.041.05
203816.9014.40-2.51
----
-0.011.141.15
203916.9414.50-2.44
----
-0.011.231.24
204016.9614.60-2.37
----
-0.011.331.34
204117.0014.69-2.31
----
-0.021.421.44
204217.0214.79-2.23
----
-0.021.511.53
204317.0214.89-2.13
----
-0.021.611.63
204417.0214.98-2.04
----
-0.031.701.73
204517.0215.08-1.94
----
-0.031.801.83
204617.0215.17-1.85
----
-0.031.891.92
204717.0415.18-1.86
----
-0.041.901.93
204817.0615.18-1.87
----
-0.041.901.94
204917.0715.18-1.89
----
-0.051.901.94
205017.0915.19-1.90
----
-0.051.901.95
205117.1015.19-1.92
----
-0.061.901.95
205217.1315.19-1.94
----
-0.061.901.96
205317.1515.19-1.96
----
-0.071.901.96
205417.1815.20-1.98
----
-0.071.901.97
205517.2215.20-2.02
----
-0.071.901.97
205617.2615.21-2.05
----
-0.081.901.98
205717.3015.21-2.09
----
-0.081.901.98
205817.3515.22-2.13
----
-0.091.901.98
205917.4015.22-2.18
----
-0.091.901.99
206017.4515.22-2.23
----
-0.101.901.99
206117.5015.23-2.27
----
-0.101.902.00
206217.5515.23-2.32
----
-0.101.902.00
206317.6015.24-2.36
----
-0.101.902.00
206417.6415.24-2.40
----
-0.111.902.00
206517.6915.25-2.45
----
-0.111.902.01
206617.7415.25-2.49
----
-0.111.902.01
206717.7915.26-2.53
----
-0.111.902.01
206817.8415.26-2.58
----
-0.121.902.01
206917.8915.26-2.63
----
-0.121.902.02
207017.9515.27-2.68
----
-0.121.902.02
207118.0015.27-2.73
----
-0.121.902.02
207218.0515.28-2.78
----
-0.121.902.02
207318.1015.28-2.82
----
-0.121.902.02
207418.1515.29-2.86
----
-0.121.902.02
207518.1915.29-2.90
----
-0.121.902.02
207618.2215.29-2.93
----
-0.121.902.03
207718.2515.30-2.95
----
-0.121.902.03
207818.2515.30-2.95
----
-0.121.902.03
207918.2515.30-2.95
----
-0.121.902.03
208018.2315.30-2.93
----
-0.121.902.03
208118.2015.30-2.91
----
-0.121.902.03
208218.1715.30-2.87
----
-0.121.902.03
208318.1315.30-2.83
----
-0.121.912.03
208418.0815.29-2.78
----
-0.121.912.03
208518.0215.29-2.73
----
-0.121.912.03
208617.9615.29-2.67
----
-0.121.912.03
208717.8915.28-2.61
----
-0.121.912.03
208817.8215.28-2.54
----
-0.121.912.03
208917.7515.28-2.48
----
-0.121.912.03
209017.7015.27-2.42
----
-0.121.912.03
209117.6515.27-2.38
----
-0.121.912.03
209217.6215.27-2.35
----
-0.111.912.03
209317.6015.27-2.33
----
-0.111.912.02
209417.5915.27-2.32
----
-0.111.912.02
209517.5915.27-2.32
----
-0.111.912.02
209617.5915.27-2.32
----
-0.111.912.02

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 17.25% 15.22% -2.03% 2035 -0.06% 1.45% 1.51%

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