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
202214.4012.93-1.47
229
0.090.00-0.09
202314.5212.92-1.61
212
0.090.00-0.09
202414.7312.94-1.78
194
0.090.00-0.09
202514.9512.96-1.99
175
0.090.00-0.09
202615.2013.08-2.12
156
0.090.00-0.09
202715.4613.10-2.35
137
0.090.00-0.09
202815.7213.14-2.58
119
0.100.00-0.09
202915.9713.17-2.79
99
0.100.00-0.09
203016.2013.20-3.01
80
0.090.00-0.09
203116.3813.21-3.17
61
0.090.00-0.09
203216.5313.22-3.31
41
0.090.00-0.09
203316.6513.23-3.42
21
0.090.00-0.09
203416.7513.24-3.51
1
0.090.00-0.09
203516.8313.25-3.58
----
0.090.00-0.09
203616.8913.25-3.64
----
0.090.00-0.08
203716.9513.26-3.69
----
0.090.00-0.08
203817.0013.27-3.73
----
0.090.00-0.08
203917.0413.27-3.77
----
0.090.00-0.08
204017.0613.27-3.79
----
0.090.00-0.08
204117.1013.28-3.82
----
0.080.00-0.08
204217.1213.28-3.84
----
0.080.00-0.08
204317.1213.28-3.84
----
0.080.00-0.08
204417.1313.28-3.85
----
0.080.00-0.08
204517.1313.28-3.85
----
0.080.00-0.08
204617.1413.29-3.86
----
0.090.00-0.08
204717.1613.29-3.88
----
0.090.00-0.08
204817.1913.29-3.90
----
0.090.00-0.08
204917.2113.29-3.91
----
0.090.00-0.08
205017.2313.29-3.93
----
0.090.00-0.09
205117.2513.30-3.95
----
0.090.00-0.09
205217.2813.30-3.98
----
0.090.00-0.09
205317.3113.30-4.01
----
0.090.00-0.09
205417.3413.31-4.04
----
0.090.00-0.09
205517.3913.31-4.07
----
0.090.00-0.09
205617.4313.31-4.12
----
0.090.00-0.09
205717.4813.32-4.16
----
0.090.00-0.09
205817.5313.32-4.21
----
0.090.00-0.09
205917.5813.33-4.26
----
0.090.00-0.09
206017.6413.33-4.31
----
0.090.00-0.09
206117.6913.34-4.36
----
0.090.00-0.09
206217.7513.34-4.40
----
0.090.00-0.09
206317.8013.35-4.45
----
0.090.00-0.09
206417.8413.35-4.49
----
0.090.00-0.09
206517.8913.35-4.54
----
0.090.00-0.09
206617.9513.36-4.59
----
0.090.00-0.09
206718.0013.36-4.63
----
0.090.00-0.09
206818.0513.37-4.68
----
0.090.00-0.09
206918.1013.37-4.73
----
0.090.00-0.09
207018.1613.37-4.78
----
0.090.00-0.09
207118.2113.38-4.83
----
0.090.00-0.09
207218.2613.38-4.88
----
0.090.00-0.09
207318.3113.39-4.93
----
0.090.00-0.08
207418.3613.39-4.97
----
0.090.00-0.08
207518.4013.39-5.01
----
0.090.00-0.08
207618.4413.40-5.04
----
0.090.00-0.08
207718.4613.40-5.06
----
0.090.00-0.08
207818.4713.40-5.07
----
0.090.00-0.08
207918.4613.40-5.06
----
0.090.00-0.09
208018.4413.40-5.04
----
0.090.00-0.09
208118.4213.40-5.02
----
0.090.00-0.09
208218.3813.40-4.99
----
0.090.00-0.09
208318.3413.40-4.95
----
0.090.00-0.09
208418.2913.39-4.90
----
0.090.00-0.09
208518.2313.39-4.84
----
0.090.00-0.09
208618.1713.39-4.78
----
0.090.00-0.09
208718.1013.38-4.72
----
0.090.00-0.09
208818.0313.38-4.65
----
0.090.00-0.09
208917.9613.37-4.59
----
0.090.00-0.09
209017.9113.37-4.54
----
0.090.00-0.09
209117.8613.37-4.49
----
0.090.00-0.09
209217.8213.36-4.46
----
0.090.00-0.09
209317.8013.36-4.44
----
0.090.00-0.09
209417.7913.36-4.43
----
0.090.00-0.09
209517.7913.36-4.43
----
0.090.00-0.09
209617.8013.36-4.43
----
0.090.00-0.09

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 17.40% 13.78% -3.62% 2034 0.09% 0.00% -0.09%

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