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
202915.8713.37-2.51
104
0.000.200.20
203016.1113.40-2.71
86
-0.000.200.20
203116.2813.41-2.87
68
-0.000.200.20
203216.4313.42-3.01
50
-0.000.200.20
203316.5613.43-3.12
32
-0.000.200.21
203416.6613.44-3.21
13
-0.000.200.21
203516.7313.45-3.28
----
-0.000.200.21
203616.8013.45-3.34
----
-0.000.200.21
203716.8613.46-3.39
----
-0.010.200.21
203816.9113.47-3.44
----
-0.010.200.21
203916.9413.47-3.47
----
-0.010.200.21
204016.9713.47-3.49
----
-0.010.200.22
204117.0113.48-3.53
----
-0.010.200.22
204217.0213.48-3.54
----
-0.010.200.22
204317.0213.48-3.54
----
-0.020.200.22
204417.0313.48-3.54
----
-0.020.200.22
204517.0313.48-3.55
----
-0.020.200.22
204617.0413.49-3.55
----
-0.020.200.23
204717.0513.49-3.57
----
-0.020.200.23
204817.0713.49-3.58
----
-0.020.200.23
204917.0913.49-3.60
----
-0.030.200.23
205017.1113.50-3.62
----
-0.030.200.23
205117.1313.50-3.63
----
-0.030.200.23
205217.1613.50-3.66
----
-0.030.210.23
205317.1913.50-3.69
----
-0.030.210.23
205417.2213.51-3.71
----
-0.030.210.24
205517.2613.51-3.75
----
-0.030.210.24
205617.3013.51-3.79
----
-0.030.210.24
205717.3513.52-3.83
----
-0.030.210.24
205817.4013.52-3.88
----
-0.030.210.24
205917.4613.53-3.93
----
-0.040.210.24
206017.5113.53-3.98
----
-0.040.210.24
206117.5613.54-4.03
----
-0.040.210.24
206217.6213.54-4.07
----
-0.040.210.24
206317.6713.55-4.12
----
-0.040.210.24
206417.7113.55-4.16
----
-0.040.210.24
206517.7613.56-4.21
----
-0.040.210.24
206617.8213.56-4.26
----
-0.040.210.24
206717.8713.56-4.30
----
-0.040.210.24
206817.9213.57-4.35
----
-0.040.210.24
206917.9713.57-4.40
----
-0.040.210.24
207018.0313.58-4.45
----
-0.040.210.25
207118.0813.58-4.50
----
-0.040.210.25
207218.1413.58-4.55
----
-0.040.210.25
207318.1913.59-4.60
----
-0.040.210.25
207418.2313.59-4.64
----
-0.040.210.25
207518.2813.60-4.68
----
-0.040.210.25
207618.3113.60-4.71
----
-0.040.210.25
207718.3313.60-4.73
----
-0.040.210.25
207818.3413.60-4.73
----
-0.040.210.25
207918.3313.60-4.73
----
-0.040.210.25
208018.3113.60-4.71
----
-0.040.210.25
208118.2913.60-4.69
----
-0.040.210.25
208218.2613.60-4.65
----
-0.040.210.25
208318.2113.60-4.61
----
-0.040.210.25
208418.1613.60-4.56
----
-0.040.210.25
208518.1013.59-4.51
----
-0.040.210.25
208618.0413.59-4.45
----
-0.040.210.25
208717.9713.59-4.38
----
-0.040.210.25
208817.9013.58-4.32
----
-0.040.210.25
208917.8313.58-4.26
----
-0.040.210.25
209017.7813.57-4.20
----
-0.040.210.25
209117.7313.57-4.16
----
-0.040.210.25
209217.7013.57-4.13
----
-0.040.210.25
209317.6813.57-4.11
----
-0.040.210.25
209417.6713.57-4.10
----
-0.040.210.25
209517.6613.57-4.10
----
-0.040.210.25
209617.6713.57-4.10
----
-0.040.210.25

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 17.29% 13.96% -3.33% 2034 -0.02% 0.18% 0.21%

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