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
202314.4112.91-1.50
214
-0.020.000.02
202414.6012.94-1.66
197
-0.040.000.04
202514.8012.96-1.84
179
-0.06-0.000.06
202615.0213.08-1.95
161
-0.08-0.000.08
202715.2613.10-2.16
143
-0.11-0.000.10
202815.4913.14-2.36
125
-0.13-0.000.13
202915.7113.17-2.55
107
-0.16-0.000.15
203015.9213.19-2.73
89
-0.19-0.000.18
203115.9813.20-2.78
71
-0.30-0.010.29
203216.0413.21-2.83
54
-0.39-0.010.38
203316.0813.21-2.87
36
-0.48-0.010.46
203416.1013.22-2.88
19
-0.55-0.020.54
203516.1113.22-2.89
1
-0.62-0.020.60
203616.1213.23-2.90
----
-0.68-0.020.66
203716.1313.23-2.90
----
-0.73-0.030.71
203816.1313.23-2.90
----
-0.78-0.030.75
203916.1213.23-2.89
----
-0.83-0.030.80
204016.1013.23-2.87
----
-0.88-0.030.84
204116.1113.24-2.87
----
-0.91-0.040.87
204216.1013.24-2.86
----
-0.94-0.040.90
204316.0713.24-2.83
----
-0.97-0.040.93
204416.0413.24-2.80
----
-1.01-0.040.96
204516.0113.23-2.77
----
-1.04-0.041.00
204615.9913.23-2.75
----
-1.07-0.051.03
204715.9713.24-2.74
----
-1.10-0.051.05
204815.9713.24-2.73
----
-1.13-0.051.08
204915.9513.24-2.72
----
-1.16-0.051.11
205015.9513.24-2.71
----
-1.19-0.051.14
205115.9413.24-2.70
----
-1.22-0.061.17
205215.9413.24-2.70
----
-1.25-0.061.19
205315.9513.24-2.71
----
-1.27-0.061.22
205415.9613.24-2.72
----
-1.29-0.061.24
205515.9813.25-2.73
----
-1.31-0.061.25
205616.0013.25-2.76
----
-1.33-0.061.27
205716.0413.25-2.78
----
-1.35-0.061.29
205816.0813.25-2.82
----
-1.36-0.061.30
205916.1213.26-2.86
----
-1.37-0.061.31
206016.1713.26-2.91
----
-1.38-0.061.31
206116.2213.27-2.95
----
-1.38-0.071.32
206216.2713.27-2.99
----
-1.39-0.071.32
206316.3113.27-3.04
----
-1.39-0.071.32
206416.3613.28-3.08
----
-1.39-0.071.33
206516.4113.28-3.12
----
-1.40-0.071.33
206616.4613.29-3.18
----
-1.39-0.071.33
206716.5113.29-3.22
----
-1.39-0.071.32
206816.5613.29-3.27
----
-1.39-0.071.33
206916.6113.30-3.31
----
-1.40-0.071.33
207016.6613.30-3.36
----
-1.41-0.071.34
207116.7113.31-3.40
----
-1.41-0.071.35
207216.7513.31-3.45
----
-1.42-0.071.35
207316.8013.31-3.49
----
-1.42-0.071.35
207416.8513.32-3.53
----
-1.42-0.071.36
207516.8913.32-3.57
----
-1.43-0.071.36
207616.9213.32-3.60
----
-1.42-0.071.35
207716.9513.32-3.62
----
-1.42-0.071.35
207816.9613.33-3.63
----
-1.42-0.071.35
207916.9613.33-3.63
----
-1.41-0.071.35
208016.9413.33-3.62
----
-1.41-0.071.34
208116.9213.32-3.60
----
-1.41-0.071.34
208216.8913.32-3.57
----
-1.40-0.071.33
208316.8613.32-3.53
----
-1.39-0.071.32
208416.8113.32-3.49
----
-1.38-0.071.32
208516.7613.32-3.45
----
-1.37-0.071.31
208616.7213.31-3.41
----
-1.36-0.071.29
208716.6613.31-3.35
----
-1.34-0.071.28
208816.6013.31-3.29
----
-1.34-0.071.27
208916.5413.30-3.24
----
-1.33-0.071.27
209016.4813.30-3.18
----
-1.33-0.071.27
209116.4313.30-3.13
----
-1.34-0.071.27
209216.3913.29-3.10
----
-1.34-0.071.28
209316.3713.29-3.07
----
-1.35-0.071.28
209416.3513.29-3.06
----
-1.35-0.071.29
209516.3413.29-3.05
----
-1.36-0.071.29
209616.3413.29-3.05
----
-1.36-0.071.30

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 16.29% 13.73% -2.56% 2035 -1.02% -0.05% 0.98%

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