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
202414.6312.94-1.69
196
-0.00-0.000.00
202514.8512.96-1.89
178
-0.00-0.000.00
202615.1013.08-2.02
159
-0.00-0.000.00
202715.3613.10-2.26
141
-0.00-0.000.00
202815.6213.14-2.48
123
-0.00-0.000.00
202915.8713.17-2.70
104
-0.00-0.000.00
203016.1113.19-2.91
85
-0.00-0.000.00
203116.2813.21-3.08
66
-0.00-0.000.00
203216.4313.22-3.21
47
-0.00-0.000.00
203316.5513.23-3.33
27
-0.00-0.000.00
203416.6513.24-3.42
7
-0.00-0.000.00
203516.7313.24-3.49
----
-0.00-0.000.00
203616.8013.25-3.55
----
-0.01-0.000.00
203716.8613.26-3.60
----
-0.01-0.000.01
203816.9113.26-3.65
----
-0.01-0.000.01
203916.9513.27-3.68
----
-0.01-0.000.01
204016.9713.27-3.70
----
-0.01-0.000.01
204117.0113.27-3.74
----
-0.01-0.000.01
204217.0313.28-3.76
----
-0.01-0.000.01
204317.0313.28-3.76
----
-0.01-0.000.01
204417.0413.28-3.76
----
-0.01-0.000.01
204517.0413.28-3.76
----
-0.01-0.000.01
204617.0513.28-3.77
----
-0.01-0.000.01
204717.0713.28-3.79
----
-0.01-0.000.01
204817.0913.29-3.81
----
-0.01-0.000.01
204917.1113.29-3.82
----
-0.01-0.000.01
205017.1313.29-3.84
----
-0.01-0.000.01
205117.1513.29-3.86
----
-0.01-0.000.01
205217.1813.30-3.88
----
-0.01-0.000.01
205317.2113.30-3.91
----
-0.01-0.000.01
205417.2513.30-3.94
----
-0.01-0.000.01
205517.2813.31-3.98
----
-0.01-0.000.01
205617.3313.31-4.02
----
-0.01-0.000.01
205717.3813.31-4.06
----
-0.01-0.000.01
205817.4313.32-4.11
----
-0.01-0.000.01
205917.4813.32-4.16
----
-0.01-0.000.01
206017.5413.33-4.21
----
-0.01-0.000.01
206117.5913.33-4.26
----
-0.01-0.000.01
206217.6513.34-4.31
----
-0.01-0.000.01
206317.7013.34-4.35
----
-0.01-0.000.01
206417.7413.34-4.40
----
-0.01-0.000.01
206517.8013.35-4.45
----
-0.01-0.000.01
206617.8513.35-4.49
----
-0.01-0.000.01
206717.9013.36-4.54
----
-0.01-0.000.01
206817.9513.36-4.59
----
-0.01-0.000.01
206918.0013.36-4.64
----
-0.01-0.000.01
207018.0613.37-4.69
----
-0.01-0.000.01
207118.1213.37-4.74
----
-0.01-0.000.01
207218.1713.38-4.79
----
-0.01-0.000.01
207318.2213.38-4.84
----
-0.01-0.000.01
207418.2713.39-4.88
----
-0.01-0.000.01
207518.3113.39-4.92
----
-0.01-0.000.01
207618.3413.39-4.95
----
-0.01-0.000.01
207718.3613.39-4.97
----
-0.01-0.000.01
207818.3713.39-4.97
----
-0.01-0.000.01
207918.3613.40-4.97
----
-0.01-0.000.01
208018.3513.39-4.95
----
-0.01-0.000.01
208118.3213.39-4.93
----
-0.01-0.000.01
208218.2913.39-4.89
----
-0.01-0.000.01
208318.2413.39-4.85
----
-0.01-0.000.01
208418.1913.39-4.80
----
-0.01-0.000.01
208518.1313.38-4.75
----
-0.01-0.000.01
208618.0713.38-4.69
----
-0.01-0.000.01
208718.0013.38-4.63
----
-0.01-0.000.01
208817.9313.37-4.56
----
-0.01-0.000.01
208917.8613.37-4.50
----
-0.01-0.000.01
209017.8113.36-4.44
----
-0.01-0.000.01
209117.7613.36-4.40
----
-0.01-0.000.01
209217.7313.36-4.37
----
-0.01-0.000.01
209317.7113.36-4.35
----
-0.01-0.000.01
209417.7013.36-4.34
----
-0.01-0.000.01
209517.6913.36-4.34
----
-0.01-0.000.01
209617.7013.36-4.34
----
-0.01-0.000.01

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 17.31% 13.78% -3.53% 2034 -0.01% -0.00% 0.01%

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