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
0.000.00-0.00
202915.8713.17-2.70
104
0.000.00-0.00
203016.1113.19-2.92
85
0.000.00-0.00
203116.2913.21-3.08
66
0.000.00-0.00
203216.4413.22-3.22
46
0.010.00-0.01
203316.5713.23-3.34
27
0.010.00-0.01
203416.6713.24-3.43
7
0.010.00-0.01
203516.7513.24-3.50
----
0.010.00-0.01
203616.8113.25-3.56
----
0.010.00-0.01
203716.8813.26-3.62
----
0.010.00-0.01
203816.9313.26-3.66
----
0.010.00-0.01
203916.9613.27-3.69
----
0.010.00-0.01
204016.9813.27-3.71
----
0.000.00-0.00
204117.0113.27-3.74
----
-0.00-0.000.00
204217.0313.27-3.75
----
-0.01-0.000.01
204317.0213.28-3.75
----
-0.02-0.000.02
204417.0213.28-3.74
----
-0.03-0.000.03
204517.0113.28-3.73
----
-0.04-0.000.04
204617.0113.28-3.73
----
-0.05-0.000.05
204717.0213.28-3.74
----
-0.06-0.000.05
204817.0313.28-3.75
----
-0.07-0.000.06
204917.0413.28-3.76
----
-0.08-0.000.07
205017.0513.29-3.77
----
-0.08-0.000.08
205117.0713.29-3.78
----
-0.09-0.010.09
205217.0913.29-3.80
----
-0.10-0.010.10
205317.1113.29-3.82
----
-0.11-0.010.10
205417.1413.30-3.84
----
-0.12-0.010.11
205517.1713.30-3.87
----
-0.12-0.010.11
205617.2113.30-3.91
----
-0.13-0.010.12
205717.2513.31-3.94
----
-0.13-0.010.13
205817.3013.31-3.99
----
-0.14-0.010.13
205917.3513.31-4.03
----
-0.14-0.010.14
206017.4013.32-4.08
----
-0.15-0.010.14
206117.4513.32-4.12
----
-0.15-0.010.14
206217.5013.33-4.17
----
-0.16-0.010.15
206317.5413.33-4.21
----
-0.16-0.010.15
206417.5913.34-4.25
----
-0.16-0.010.15
206517.6313.34-4.30
----
-0.17-0.010.16
206617.6813.34-4.34
----
-0.17-0.010.16
206717.7313.35-4.38
----
-0.17-0.010.16
206817.7813.35-4.43
----
-0.18-0.010.17
206917.8313.35-4.48
----
-0.18-0.010.17
207017.8913.36-4.53
----
-0.18-0.010.17
207117.9413.36-4.58
----
-0.18-0.010.17
207217.9913.37-4.62
----
-0.18-0.010.17
207318.0413.37-4.67
----
-0.18-0.010.17
207418.0913.37-4.71
----
-0.19-0.010.17
207518.1313.38-4.75
----
-0.19-0.010.18
207618.1613.38-4.78
----
-0.19-0.010.18
207718.1813.38-4.80
----
-0.19-0.010.18
207818.1813.38-4.80
----
-0.19-0.010.18
207918.1813.38-4.79
----
-0.19-0.010.18
208018.1613.38-4.77
----
-0.19-0.010.18
208118.1313.38-4.75
----
-0.20-0.010.18
208218.1013.38-4.72
----
-0.20-0.010.18
208318.0513.38-4.67
----
-0.20-0.010.19
208418.0013.38-4.62
----
-0.20-0.010.19
208517.9413.37-4.57
----
-0.20-0.010.19
208617.8813.37-4.51
----
-0.20-0.010.19
208717.8113.36-4.44
----
-0.20-0.010.19
208817.7413.36-4.37
----
-0.20-0.010.19
208917.6713.36-4.31
----
-0.20-0.010.19
209017.6113.35-4.26
----
-0.20-0.010.19
209117.5613.35-4.21
----
-0.20-0.010.19
209217.5313.35-4.18
----
-0.20-0.010.19
209317.5113.35-4.16
----
-0.20-0.010.19
209417.5013.35-4.15
----
-0.20-0.010.19
209517.5013.35-4.15
----
-0.21-0.010.19
209617.5013.35-4.15
----
-0.21-0.010.19

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 17.21% 13.77% -3.44% 2034 -0.10% -0.01% 0.09%

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