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
-0.00-0.000.00
202915.8713.17-2.70
104
-0.00-0.000.00
203016.1013.19-2.91
85
-0.00-0.000.00
203116.2813.21-3.07
66
-0.01-0.000.01
203216.4313.22-3.21
47
-0.01-0.000.01
203316.5413.23-3.32
27
-0.01-0.000.01
203416.6413.24-3.40
7
-0.02-0.000.02
203516.7113.24-3.47
----
-0.02-0.000.02
203616.7713.25-3.52
----
-0.03-0.000.03
203716.8313.25-3.57
----
-0.04-0.000.03
203816.8713.26-3.61
----
-0.04-0.000.04
203916.9013.26-3.64
----
-0.05-0.000.04
204016.9313.27-3.66
----
-0.05-0.000.05
204116.9613.27-3.69
----
-0.06-0.000.05
204216.9813.27-3.71
----
-0.06-0.000.06
204316.9813.27-3.70
----
-0.07-0.000.06
204416.9713.27-3.70
----
-0.07-0.000.07
204516.9713.28-3.70
----
-0.07-0.000.07
204616.9813.28-3.70
----
-0.08-0.000.07
204716.9913.28-3.72
----
-0.08-0.000.08
204817.0113.28-3.73
----
-0.09-0.000.08
204917.0313.28-3.74
----
-0.09-0.010.08
205017.0513.29-3.76
----
-0.09-0.010.09
205117.0613.29-3.78
----
-0.10-0.010.09
205217.0913.29-3.80
----
-0.10-0.010.09
205317.1213.29-3.82
----
-0.10-0.010.10
205417.1513.30-3.85
----
-0.10-0.010.10
205517.1913.30-3.89
----
-0.11-0.010.10
205617.2313.30-3.92
----
-0.11-0.010.10
205717.2713.31-3.97
----
-0.11-0.010.10
205817.3213.31-4.01
----
-0.11-0.010.11
205917.3813.32-4.06
----
-0.11-0.010.11
206017.4313.32-4.11
----
-0.12-0.010.11
206117.4813.33-4.16
----
-0.12-0.010.11
206217.5313.33-4.20
----
-0.12-0.010.11
206317.5813.33-4.25
----
-0.12-0.010.11
206417.6313.34-4.29
----
-0.12-0.010.11
206517.6813.34-4.34
----
-0.12-0.010.11
206617.7313.35-4.39
----
-0.12-0.010.11
206717.7813.35-4.43
----
-0.12-0.010.11
206817.8313.35-4.48
----
-0.12-0.010.11
206917.8913.36-4.53
----
-0.12-0.010.12
207017.9413.36-4.58
----
-0.12-0.010.12
207118.0013.37-4.63
----
-0.12-0.010.12
207218.0513.37-4.68
----
-0.12-0.010.12
207318.1013.37-4.73
----
-0.12-0.010.12
207418.1513.38-4.77
----
-0.12-0.010.12
207518.1913.38-4.81
----
-0.13-0.010.12
207618.2213.38-4.84
----
-0.13-0.010.12
207718.2413.39-4.86
----
-0.13-0.010.12
207818.2513.39-4.86
----
-0.13-0.010.12
207918.2413.39-4.86
----
-0.13-0.010.12
208018.2313.39-4.84
----
-0.13-0.010.12
208118.2013.39-4.82
----
-0.13-0.010.12
208218.1713.39-4.78
----
-0.13-0.010.12
208318.1313.38-4.74
----
-0.12-0.010.12
208418.0713.38-4.69
----
-0.12-0.010.12
208518.0213.38-4.64
----
-0.12-0.010.12
208617.9513.37-4.58
----
-0.12-0.010.12
208717.8913.37-4.52
----
-0.12-0.010.12
208817.8113.36-4.45
----
-0.12-0.010.11
208917.7513.36-4.39
----
-0.12-0.010.11
209017.6913.36-4.34
----
-0.12-0.010.11
209117.6513.35-4.29
----
-0.12-0.010.11
209217.6113.35-4.26
----
-0.12-0.010.11
209317.5913.35-4.24
----
-0.12-0.010.11
209417.5813.35-4.23
----
-0.12-0.010.11
209517.5813.35-4.23
----
-0.12-0.010.11
209617.5813.35-4.23
----
-0.12-0.010.11

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 17.23% 13.77% -3.46% 2034 -0.08% -0.00% 0.08%

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