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
202314.4212.91-1.50
214
-0.010.000.01
202414.6112.94-1.67
196
-0.030.000.03
202514.8112.96-1.85
179
-0.040.000.04
202615.0513.08-1.97
160
-0.06-0.000.06
202715.2913.10-2.19
143
-0.07-0.000.07
202815.5313.14-2.39
124
-0.09-0.000.09
202915.7613.17-2.59
106
-0.11-0.000.11
203015.9813.19-2.79
88
-0.13-0.000.13
203116.1013.20-2.89
70
-0.19-0.000.18
203216.2013.21-2.99
51
-0.23-0.010.23
203316.2913.22-3.07
33
-0.27-0.010.26
203416.3513.23-3.12
14
-0.31-0.010.30
203516.4013.23-3.17
----
-0.34-0.010.33
203616.4413.24-3.20
----
-0.36-0.010.35
203716.4813.24-3.24
----
-0.38-0.010.37
203816.5113.25-3.26
----
-0.41-0.020.39
203916.5313.25-3.28
----
-0.43-0.020.41
204016.5313.25-3.28
----
-0.45-0.020.43
204116.5513.25-3.30
----
-0.46-0.020.45
204216.5613.26-3.30
----
-0.48-0.020.46
204316.5413.26-3.29
----
-0.50-0.020.48
204416.5313.26-3.27
----
-0.52-0.020.50
204516.5113.26-3.26
----
-0.54-0.020.51
204616.5013.26-3.25
----
-0.56-0.020.53
204716.5013.26-3.25
----
-0.57-0.030.55
204816.5113.26-3.25
----
-0.59-0.030.56
204916.5113.26-3.25
----
-0.61-0.030.58
205016.5213.26-3.25
----
-0.62-0.030.59
205116.5213.26-3.26
----
-0.64-0.030.61
205216.5413.27-3.27
----
-0.65-0.030.62
205316.5613.27-3.29
----
-0.66-0.030.63
205416.5813.27-3.31
----
-0.67-0.030.64
205516.6113.27-3.34
----
-0.68-0.030.65
205616.6413.28-3.37
----
-0.69-0.030.66
205716.6813.28-3.40
----
-0.70-0.030.67
205816.7313.28-3.44
----
-0.71-0.030.67
205916.7813.29-3.49
----
-0.71-0.030.68
206016.8313.29-3.54
----
-0.72-0.030.68
206116.8813.30-3.59
----
-0.72-0.030.68
206216.9313.30-3.63
----
-0.72-0.030.68
206316.9813.31-3.68
----
-0.72-0.040.69
206417.0313.31-3.72
----
-0.72-0.040.69
206517.0813.31-3.76
----
-0.72-0.040.69
206617.1313.32-3.81
----
-0.72-0.040.69
206717.1813.32-3.86
----
-0.72-0.040.69
206817.2313.33-3.91
----
-0.72-0.040.69
206917.2813.33-3.95
----
-0.73-0.040.69
207017.3413.33-4.00
----
-0.73-0.040.70
207117.3913.34-4.05
----
-0.74-0.040.70
207217.4413.34-4.09
----
-0.74-0.040.70
207317.4813.34-4.14
----
-0.74-0.040.70
207417.5313.35-4.18
----
-0.74-0.040.71
207517.5713.35-4.22
----
-0.74-0.040.71
207617.6113.36-4.25
----
-0.74-0.040.70
207717.6313.36-4.27
----
-0.74-0.040.70
207817.6413.36-4.28
----
-0.74-0.040.70
207917.6313.36-4.27
----
-0.74-0.040.70
208017.6213.36-4.26
----
-0.74-0.040.70
208117.5913.36-4.24
----
-0.74-0.040.70
208217.5613.36-4.20
----
-0.73-0.040.70
208317.5213.35-4.17
----
-0.73-0.040.69
208417.4713.35-4.12
----
-0.73-0.040.69
208517.4213.35-4.07
----
-0.72-0.040.68
208617.3613.34-4.02
----
-0.71-0.040.68
208717.3013.34-3.96
----
-0.71-0.040.67
208817.2313.34-3.90
----
-0.70-0.040.67
208917.1713.33-3.84
----
-0.70-0.040.66
209017.1113.33-3.79
----
-0.70-0.040.66
209117.0713.33-3.74
----
-0.70-0.040.67
209217.0313.32-3.71
----
-0.70-0.040.67
209317.0113.32-3.69
----
-0.71-0.040.67
209417.0013.32-3.67
----
-0.71-0.040.67
209516.9913.32-3.67
----
-0.71-0.040.67
209616.9913.32-3.67
----
-0.71-0.040.68

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 16.78% 13.75% -3.03% 2034 -0.54% -0.02% 0.51%

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