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
202815.6313.14-2.49
122
0.000.00-0.00
202915.8813.17-2.71
104
0.010.00-0.01
203016.1213.19-2.93
85
0.010.00-0.01
203116.3013.21-3.09
66
0.010.00-0.01
203216.4513.22-3.24
46
0.020.00-0.02
203316.5813.23-3.35
27
0.020.00-0.02
203416.6913.24-3.45
7
0.030.00-0.03
203516.7713.25-3.52
----
0.030.00-0.03
203616.8413.25-3.58
----
0.040.00-0.03
203716.9013.26-3.64
----
0.040.00-0.04
203816.9613.26-3.69
----
0.040.00-0.04
203917.0013.27-3.73
----
0.050.00-0.05
204017.0313.27-3.76
----
0.050.00-0.05
204117.0813.28-3.80
----
0.060.00-0.05
204217.1013.28-3.82
----
0.060.00-0.06
204317.1113.28-3.83
----
0.070.00-0.06
204417.1213.28-3.83
----
0.070.00-0.07
204517.1213.28-3.84
----
0.080.00-0.07
204617.1413.29-3.85
----
0.080.00-0.08
204717.1613.29-3.87
----
0.090.00-0.08
204817.1913.29-3.90
----
0.090.01-0.09
204917.2113.29-3.92
----
0.090.01-0.09
205017.2413.30-3.94
----
0.100.01-0.09
205117.2613.30-3.96
----
0.100.01-0.10
205217.2913.30-3.99
----
0.100.01-0.10
205317.3213.30-4.02
----
0.100.01-0.09
205417.3513.31-4.05
----
0.100.01-0.09
205517.3913.31-4.08
----
0.100.01-0.09
205617.4413.32-4.12
----
0.100.01-0.09
205717.4813.32-4.16
----
0.100.01-0.09
205817.5313.32-4.21
----
0.100.01-0.09
205917.5913.33-4.26
----
0.100.01-0.09
206017.6413.33-4.31
----
0.090.01-0.09
206117.6913.34-4.36
----
0.090.01-0.09
206217.7513.34-4.40
----
0.090.01-0.09
206317.8013.35-4.45
----
0.090.01-0.09
206417.8413.35-4.49
----
0.090.01-0.09
206517.9013.35-4.54
----
0.090.01-0.09
206617.9513.36-4.59
----
0.090.01-0.09
206718.0013.36-4.63
----
0.090.01-0.09
206818.0513.37-4.68
----
0.090.01-0.09
206918.1013.37-4.73
----
0.090.01-0.09
207018.1613.37-4.79
----
0.090.01-0.09
207118.2213.38-4.84
----
0.090.01-0.09
207218.2713.38-4.88
----
0.090.01-0.09
207318.3213.39-4.93
----
0.090.01-0.09
207418.3713.39-4.98
----
0.090.01-0.09
207518.4113.39-5.01
----
0.090.01-0.09
207618.4413.40-5.04
----
0.090.01-0.09
207718.4613.40-5.06
----
0.090.01-0.09
207818.4713.40-5.07
----
0.090.01-0.09
207918.4613.40-5.06
----
0.090.01-0.09
208018.4413.40-5.04
----
0.090.01-0.09
208118.4213.40-5.02
----
0.090.01-0.08
208218.3813.40-4.98
----
0.090.01-0.08
208318.3413.40-4.94
----
0.090.01-0.08
208418.2813.39-4.89
----
0.090.01-0.08
208518.2313.39-4.84
----
0.090.01-0.08
208618.1613.39-4.78
----
0.080.00-0.08
208718.0913.38-4.71
----
0.080.00-0.08
208818.0213.38-4.64
----
0.080.00-0.08
208917.9513.37-4.58
----
0.080.00-0.08
209017.9013.37-4.53
----
0.080.00-0.08
209117.8513.37-4.48
----
0.080.00-0.08
209217.8113.36-4.45
----
0.080.00-0.08
209317.7913.36-4.43
----
0.080.00-0.07
209417.7813.36-4.42
----
0.080.00-0.07
209517.7813.36-4.42
----
0.080.00-0.07
209617.7813.36-4.42
----
0.080.00-0.07

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 17.38% 13.78% -3.60% 2034 0.07% 0.00% -0.06%

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