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
202214.3412.93-1.42
230
0.040.00-0.04
202314.4912.91-1.58
213
0.060.00-0.06
202414.7112.94-1.77
194
0.080.00-0.08
202514.9412.96-1.98
176
0.080.00-0.08
202615.1913.08-2.11
157
0.090.00-0.08
202715.4513.10-2.35
138
0.090.00-0.09
202815.7113.14-2.58
119
0.090.00-0.09
202915.9613.17-2.79
100
0.090.00-0.09
203016.2013.19-3.01
81
0.090.00-0.09
203116.3813.21-3.17
61
0.100.00-0.09
203216.5313.22-3.31
42
0.100.00-0.10
203316.6613.23-3.43
22
0.100.00-0.10
203416.7613.24-3.52
2
0.100.00-0.10
203516.8413.25-3.59
----
0.100.00-0.10
203616.9013.25-3.65
----
0.100.00-0.10
203716.9713.26-3.71
----
0.100.00-0.10
203817.0213.26-3.76
----
0.110.00-0.11
203917.0613.27-3.79
----
0.110.00-0.11
204017.0913.27-3.82
----
0.110.00-0.11
204117.1313.27-3.86
----
0.110.00-0.11
204217.1513.28-3.87
----
0.110.00-0.11
204317.1613.28-3.88
----
0.120.00-0.11
204417.1613.28-3.88
----
0.120.00-0.11
204517.1713.28-3.89
----
0.120.00-0.12
204617.1813.28-3.89
----
0.120.00-0.12
204717.2013.29-3.91
----
0.120.00-0.12
204817.2213.29-3.93
----
0.120.00-0.12
204917.2413.29-3.95
----
0.120.00-0.12
205017.2613.29-3.97
----
0.120.00-0.12
205117.2813.29-3.99
----
0.120.00-0.12
205217.3113.30-4.01
----
0.120.00-0.12
205317.3413.30-4.04
----
0.120.00-0.12
205417.3813.30-4.07
----
0.120.00-0.12
205517.4113.31-4.11
----
0.120.00-0.12
205617.4613.31-4.15
----
0.120.00-0.12
205717.5113.32-4.19
----
0.120.00-0.12
205817.5613.32-4.24
----
0.120.00-0.12
205917.6113.32-4.29
----
0.120.00-0.12
206017.6713.33-4.34
----
0.120.00-0.12
206117.7213.33-4.39
----
0.120.00-0.12
206217.7713.34-4.43
----
0.120.00-0.12
206317.8213.34-4.48
----
0.120.00-0.12
206417.8713.35-4.52
----
0.120.00-0.12
206517.9213.35-4.57
----
0.120.00-0.12
206617.9713.35-4.62
----
0.120.00-0.12
206718.0213.36-4.66
----
0.120.00-0.12
206818.0713.36-4.71
----
0.120.00-0.12
206918.1313.37-4.76
----
0.120.00-0.12
207018.1913.37-4.81
----
0.120.00-0.12
207118.2413.38-4.86
----
0.120.00-0.12
207218.2913.38-4.91
----
0.120.00-0.12
207318.3413.38-4.96
----
0.120.00-0.11
207418.3913.39-5.00
----
0.120.00-0.11
207518.4313.39-5.04
----
0.120.00-0.11
207618.4613.39-5.07
----
0.110.00-0.11
207718.4813.40-5.09
----
0.110.00-0.11
207818.4913.40-5.09
----
0.110.00-0.11
207918.4813.40-5.09
----
0.110.00-0.11
208018.4713.40-5.07
----
0.110.00-0.11
208118.4413.40-5.05
----
0.110.00-0.11
208218.4113.39-5.01
----
0.110.00-0.11
208318.3613.39-4.97
----
0.110.00-0.11
208418.3113.39-4.92
----
0.110.00-0.11
208518.2513.39-4.87
----
0.110.00-0.11
208618.1913.38-4.81
----
0.110.00-0.11
208718.1213.38-4.75
----
0.120.00-0.11
208818.0513.37-4.68
----
0.120.00-0.11
208917.9913.37-4.62
----
0.120.00-0.12
209017.9313.37-4.57
----
0.120.00-0.12
209117.8813.36-4.52
----
0.120.00-0.12
209217.8513.36-4.49
----
0.120.00-0.12
209317.8313.36-4.47
----
0.120.00-0.12
209417.8213.36-4.46
----
0.120.00-0.12
209517.8213.36-4.46
----
0.120.00-0.12
209617.8213.36-4.46
----
0.120.00-0.12

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 17.42% 13.78% -3.65% 2034 0.11% 0.00% -0.11%

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