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
202314.3912.91-1.48
214
-0.04-0.000.04
202414.5512.94-1.61
197
-0.08-0.000.08
202514.7312.95-1.78
180
-0.13-0.010.12
202614.9313.07-1.86
163
-0.17-0.010.16
202715.1513.09-2.06
146
-0.21-0.010.20
202815.3713.13-2.24
128
-0.26-0.010.24
202915.5713.15-2.42
111
-0.30-0.020.28
203015.7713.17-2.60
93
-0.34-0.020.32
203115.9113.19-2.72
76
-0.38-0.020.36
203216.0213.20-2.83
58
-0.41-0.020.39
203316.1113.20-2.91
41
-0.45-0.020.42
203416.1813.21-2.97
23
-0.48-0.030.45
203516.2313.22-3.01
5
-0.51-0.030.48
203616.2613.22-3.04
----
-0.54-0.030.51
203716.3013.23-3.07
----
-0.56-0.030.53
203816.3313.23-3.10
----
-0.59-0.030.56
203916.3413.23-3.11
----
-0.61-0.030.58
204016.3513.24-3.11
----
-0.63-0.030.59
204116.3713.24-3.13
----
-0.65-0.040.61
204216.3713.24-3.13
----
-0.66-0.040.63
204316.3613.24-3.12
----
-0.68-0.040.64
204416.3513.24-3.11
----
-0.69-0.040.65
204516.3513.24-3.10
----
-0.70-0.040.66
204616.3413.24-3.10
----
-0.71-0.040.67
204716.3513.24-3.11
----
-0.72-0.040.68
204816.3713.25-3.12
----
-0.73-0.040.69
204916.3813.25-3.13
----
-0.73-0.040.69
205016.4013.25-3.15
----
-0.74-0.040.70
205116.4213.25-3.16
----
-0.74-0.040.70
205216.4413.25-3.19
----
-0.75-0.040.71
205316.4713.26-3.21
----
-0.75-0.040.71
205416.5013.26-3.24
----
-0.75-0.040.71
205516.5413.26-3.27
----
-0.76-0.040.71
205616.5813.27-3.31
----
-0.76-0.040.72
205716.6213.27-3.35
----
-0.76-0.040.72
205816.6713.28-3.40
----
-0.76-0.040.72
205916.7213.28-3.44
----
-0.77-0.040.72
206016.7813.28-3.49
----
-0.77-0.040.73
206116.8313.29-3.54
----
-0.77-0.040.73
206216.8813.29-3.58
----
-0.78-0.040.73
206316.9213.30-3.62
----
-0.78-0.040.74
206416.9713.30-3.67
----
-0.79-0.040.74
206517.0113.30-3.71
----
-0.79-0.040.75
206617.0613.31-3.75
----
-0.79-0.040.75
206717.1013.31-3.79
----
-0.80-0.050.75
206817.1513.32-3.84
----
-0.80-0.050.76
206917.2013.32-3.88
----
-0.81-0.050.76
207017.2513.32-3.93
----
-0.81-0.050.77
207117.3013.33-3.98
----
-0.82-0.050.77
207217.3513.33-4.02
----
-0.82-0.050.78
207317.4013.33-4.06
----
-0.83-0.050.78
207417.4413.34-4.10
----
-0.83-0.050.78
207517.4813.34-4.14
----
-0.84-0.050.79
207617.5113.34-4.16
----
-0.84-0.050.79
207717.5313.35-4.18
----
-0.84-0.050.80
207817.5313.35-4.18
----
-0.85-0.050.80
207917.5213.35-4.17
----
-0.85-0.050.80
208017.5013.35-4.16
----
-0.85-0.050.80
208117.4813.35-4.13
----
-0.85-0.050.80
208217.4413.34-4.10
----
-0.85-0.050.80
208317.4013.34-4.05
----
-0.85-0.050.80
208417.3413.34-4.00
----
-0.85-0.050.80
208517.2913.34-3.95
----
-0.85-0.050.80
208617.2213.33-3.89
----
-0.85-0.050.80
208717.1613.33-3.83
----
-0.85-0.050.80
208817.0913.32-3.76
----
-0.85-0.050.80
208917.0213.32-3.70
----
-0.85-0.050.80
209016.9713.32-3.65
----
-0.85-0.050.80
209116.9213.31-3.61
----
-0.85-0.050.80
209216.8913.31-3.58
----
-0.84-0.050.80
209316.8713.31-3.56
----
-0.84-0.050.79
209416.8613.31-3.55
----
-0.84-0.050.79
209516.8613.31-3.55
----
-0.84-0.050.79
209616.8613.31-3.55
----
-0.84-0.050.79

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 16.66% 13.74% -2.92% 2035 -0.66% -0.04% 0.62%

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