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
-0.01-0.000.00
203116.2713.21-3.07
66
-0.01-0.000.01
203216.4213.22-3.20
47
-0.02-0.000.02
203316.5313.23-3.30
27
-0.03-0.000.03
203416.6113.24-3.38
8
-0.04-0.000.04
203516.6713.24-3.43
----
-0.06-0.000.06
203616.7213.25-3.47
----
-0.09-0.000.08
203716.7513.25-3.50
----
-0.11-0.010.11
203816.7713.26-3.51
----
-0.15-0.010.14
203916.7613.26-3.51
----
-0.19-0.010.18
204016.7513.26-3.49
----
-0.23-0.010.22
204116.7413.26-3.48
----
-0.28-0.010.26
204216.7113.26-3.45
----
-0.33-0.020.31
204316.6613.26-3.40
----
-0.38-0.020.36
204416.6013.26-3.35
----
-0.44-0.020.42
204516.5413.25-3.29
----
-0.51-0.030.48
204616.4913.25-3.23
----
-0.57-0.030.54
204716.4313.25-3.18
----
-0.64-0.030.61
204816.3813.25-3.13
----
-0.72-0.040.68
204916.3213.25-3.08
----
-0.79-0.040.75
205016.2613.24-3.02
----
-0.87-0.050.83
205116.2113.24-2.96
----
-0.95-0.050.90
205216.1513.24-2.91
----
-1.04-0.060.98
205316.1013.24-2.86
----
-1.12-0.061.06
205416.0413.24-2.81
----
-1.21-0.071.15
205515.9913.23-2.76
----
-1.30-0.071.23
205615.9513.23-2.71
----
-1.39-0.081.31
205715.9013.23-2.67
----
-1.48-0.081.40
205815.8613.23-2.63
----
-1.57-0.091.49
205915.8313.23-2.59
----
-1.66-0.091.57
206015.7913.23-2.56
----
-1.76-0.101.66
206115.7513.23-2.52
----
-1.85-0.101.75
206215.7113.23-2.49
----
-1.94-0.111.83
206315.6713.23-2.45
----
-2.03-0.111.91
206415.6313.23-2.41
----
-2.12-0.122.00
206515.6013.23-2.37
----
-2.21-0.122.08
206615.5613.22-2.34
----
-2.29-0.132.17
206715.5213.22-2.30
----
-2.38-0.132.25
206815.4913.22-2.26
----
-2.47-0.142.33
206915.4513.22-2.23
----
-2.56-0.142.41
207015.4213.22-2.20
----
-2.64-0.152.50
207115.3913.22-2.17
----
-2.73-0.152.58
207215.3613.22-2.14
----
-2.82-0.162.66
207315.3213.22-2.10
----
-2.90-0.162.74
207415.2813.22-2.07
----
-2.99-0.172.82
207515.2413.21-2.03
----
-3.07-0.172.90
207615.1913.21-1.98
----
-3.16-0.182.98
207715.1313.21-1.92
----
-3.24-0.183.05
207815.0613.21-1.86
----
-3.31-0.193.12
207914.9813.20-1.78
----
-3.38-0.193.19
208014.9013.20-1.70
----
-3.45-0.203.26
208114.8113.19-1.61
----
-3.52-0.203.32
208214.7113.19-1.52
----
-3.59-0.203.38
208314.6013.18-1.42
----
-3.65-0.213.44
208414.4913.18-1.32
----
-3.71-0.213.49
208514.3813.17-1.21
----
-3.76-0.213.55
208614.2613.16-1.10
----
-3.82-0.223.60
208714.1413.16-0.99
----
-3.87-0.223.65
208814.0213.15-0.87
----
-3.92-0.223.69
208913.9013.14-0.76
----
-3.97-0.233.74
209013.8013.13-0.66
----
-4.02-0.233.79
209113.7013.13-0.57
----
-4.07-0.233.84
209213.6113.12-0.48
----
-4.13-0.243.89
209313.5313.12-0.41
----
-4.19-0.243.95
209413.4613.12-0.34
----
-4.25-0.244.00
209513.3913.11-0.28
----
-4.31-0.254.06
209613.3313.11-0.22
----
-4.37-0.254.12

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 15.72% 13.69% -2.03% 2034 -1.60% -0.09% 1.51%

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