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
202915.8713.43-2.44
104
0.000.270.27
203016.1113.47-2.64
86
-0.000.280.28
203116.2813.48-2.80
69
-0.000.280.28
203216.4313.49-2.94
51
-0.000.280.28
203316.5613.50-3.05
33
-0.000.280.28
203416.6513.51-3.14
15
-0.000.280.28
203516.7313.52-3.21
----
-0.000.280.28
203616.8013.53-3.27
----
-0.010.280.28
203716.8513.53-3.32
----
-0.010.280.28
203816.9013.54-3.37
----
-0.010.280.29
203916.9413.54-3.40
----
-0.010.280.29
204016.9613.55-3.42
----
-0.010.280.29
204117.0013.55-3.45
----
-0.020.280.29
204217.0213.55-3.47
----
-0.020.280.29
204317.0213.55-3.47
----
-0.020.280.30
204417.0213.55-3.47
----
-0.020.280.30
204517.0213.56-3.47
----
-0.020.280.30
204617.0313.56-3.47
----
-0.030.280.30
204717.0513.56-3.49
----
-0.030.280.30
204817.0713.56-3.51
----
-0.030.280.31
204917.0813.56-3.52
----
-0.030.280.31
205017.1013.57-3.54
----
-0.030.280.31
205117.1313.57-3.56
----
-0.040.280.31
205217.1513.57-3.58
----
-0.040.280.31
205317.1813.58-3.61
----
-0.040.280.31
205417.2113.58-3.63
----
-0.040.280.32
205517.2513.58-3.67
----
-0.040.280.32
205617.3013.59-3.71
----
-0.040.280.32
205717.3413.59-3.75
----
-0.040.280.32
205817.3913.60-3.80
----
-0.040.280.32
205917.4513.60-3.85
----
-0.040.280.32
206017.5013.61-3.90
----
-0.050.280.32
206117.5513.61-3.94
----
-0.050.280.32
206217.6113.61-3.99
----
-0.050.280.32
206317.6613.62-4.04
----
-0.050.280.32
206417.7013.62-4.08
----
-0.050.280.33
206517.7513.63-4.13
----
-0.050.280.33
206617.8013.63-4.17
----
-0.050.280.33
206717.8613.64-4.22
----
-0.050.280.33
206817.9113.64-4.27
----
-0.050.280.33
206917.9613.64-4.32
----
-0.050.280.33
207018.0213.65-4.37
----
-0.050.280.33
207118.0713.65-4.42
----
-0.050.280.33
207218.1213.66-4.47
----
-0.050.280.33
207318.1813.66-4.52
----
-0.050.280.33
207418.2213.66-4.56
----
-0.050.280.33
207518.2713.67-4.60
----
-0.050.280.33
207618.3013.67-4.63
----
-0.050.280.33
207718.3213.67-4.65
----
-0.050.280.33
207818.3313.67-4.65
----
-0.050.280.33
207918.3213.67-4.64
----
-0.050.280.33
208018.3013.67-4.63
----
-0.050.280.33
208118.2813.67-4.60
----
-0.050.280.33
208218.2413.67-4.57
----
-0.050.280.33
208318.2013.67-4.53
----
-0.050.280.33
208418.1513.67-4.48
----
-0.050.280.33
208518.0913.67-4.43
----
-0.050.280.33
208618.0313.66-4.37
----
-0.050.280.33
208717.9613.66-4.30
----
-0.050.280.33
208817.8913.65-4.24
----
-0.050.280.33
208917.8213.65-4.17
----
-0.050.280.33
209017.7713.65-4.12
----
-0.050.280.33
209117.7213.64-4.08
----
-0.050.280.33
209217.6913.64-4.04
----
-0.050.280.33
209317.6713.64-4.03
----
-0.050.280.33
209417.6613.64-4.02
----
-0.050.280.33
209517.6513.64-4.01
----
-0.050.280.33
209617.6613.64-4.02
----
-0.050.280.33

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 17.28% 14.02% -3.26% 2034 -0.03% 0.24% 0.28%

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