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
202514.8613.05-1.81
178
0.000.090.09
202615.1013.26-1.84
160
-0.000.190.19
202715.3613.38-1.98
143
-0.000.280.28
202815.6213.52-2.11
126
-0.000.380.38
202915.8713.64-2.23
109
-0.000.470.47
203016.1113.76-2.35
93
-0.000.570.57
203116.2813.87-2.41
77
-0.000.660.66
203216.4313.98-2.46
62
-0.000.760.76
203316.5514.08-2.47
47
-0.000.850.86
203416.6514.18-2.47
32
-0.010.950.95
203516.7314.29-2.44
17
-0.011.041.05
203616.7914.39-2.40
3
-0.011.141.15
203716.8514.49-2.36
----
-0.011.231.24
203816.9014.59-2.31
----
-0.011.331.34
203916.9414.69-2.25
----
-0.021.421.44
204016.9614.78-2.17
----
-0.021.511.53
204117.0014.88-2.11
----
-0.021.611.63
204217.0114.98-2.03
----
-0.031.701.73
204317.0115.07-1.94
----
-0.031.801.83
204417.0115.17-1.84
----
-0.031.891.92
204517.0115.26-1.75
----
-0.041.982.02
204617.0215.36-1.66
----
-0.042.082.12
204717.0315.46-1.57
----
-0.052.172.22
204817.0515.55-1.49
----
-0.052.272.32
204917.0615.56-1.50
----
-0.062.272.33
205017.0815.56-1.51
----
-0.062.272.33
205117.0915.56-1.53
----
-0.072.272.34
205217.1215.57-1.55
----
-0.072.272.34
205317.1415.57-1.57
----
-0.082.272.35
205417.1715.57-1.60
----
-0.082.272.35
205517.2015.58-1.63
----
-0.092.272.36
205617.2415.58-1.66
----
-0.092.272.36
205717.2915.59-1.70
----
-0.102.272.37
205817.3315.59-1.74
----
-0.102.272.38
205917.3815.59-1.79
----
-0.112.272.38
206017.4315.60-1.83
----
-0.112.272.38
206117.4815.60-1.88
----
-0.122.272.39
206217.5315.61-1.92
----
-0.122.272.39
206317.5815.61-1.96
----
-0.122.272.40
206417.6215.62-2.01
----
-0.132.272.40
206517.6715.62-2.05
----
-0.132.272.40
206617.7215.63-2.09
----
-0.132.272.41
206717.7715.63-2.14
----
-0.142.272.41
206817.8215.64-2.18
----
-0.142.272.41
206917.8715.64-2.23
----
-0.142.272.41
207017.9315.64-2.28
----
-0.142.282.42
207117.9815.65-2.33
----
-0.142.282.42
207218.0315.65-2.38
----
-0.142.282.42
207318.0815.66-2.42
----
-0.152.282.42
207418.1315.66-2.46
----
-0.152.282.42
207518.1715.67-2.50
----
-0.152.282.43
207618.2015.67-2.53
----
-0.152.282.43
207718.2215.67-2.55
----
-0.152.282.43
207818.2315.67-2.55
----
-0.152.282.43
207918.2215.67-2.55
----
-0.152.282.43
208018.2015.68-2.53
----
-0.152.282.43
208118.1815.67-2.50
----
-0.152.282.43
208218.1515.67-2.47
----
-0.152.282.43
208318.1015.67-2.43
----
-0.152.282.43
208418.0515.67-2.38
----
-0.152.282.43
208517.9915.67-2.33
----
-0.152.282.43
208617.9315.66-2.27
----
-0.152.282.43
208717.8615.66-2.20
----
-0.142.282.43
208817.7915.66-2.14
----
-0.142.292.43
208917.7315.65-2.07
----
-0.142.292.43
209017.6715.65-2.02
----
-0.142.292.43
209117.6315.65-1.98
----
-0.142.292.43
209217.5915.65-1.95
----
-0.142.292.43
209317.5815.65-1.93
----
-0.142.292.43
209417.5715.65-1.92
----
-0.142.292.43
209517.5615.65-1.92
----
-0.142.292.43
209617.5715.65-1.92
----
-0.142.292.43

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 17.24% 15.51% -1.73% 2036 -0.08% 1.73% 1.81%

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