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
202314.6012.92-1.68
211
0.170.01-0.16
202414.8112.95-1.86
193
0.180.01-0.17
202515.0412.97-2.07
174
0.180.01-0.18
202615.3013.09-2.21
154
0.190.01-0.18
202715.5613.11-2.45
135
0.200.01-0.19
202815.8313.15-2.68
116
0.200.01-0.19
202916.0913.18-2.91
96
0.220.01-0.20
203016.3313.20-3.13
76
0.230.01-0.21
203116.5213.22-3.30
56
0.230.01-0.22
203216.6813.23-3.45
36
0.240.01-0.23
203316.8113.24-3.57
16
0.250.01-0.24
203416.9113.25-3.66
----
0.250.01-0.24
203517.0013.26-3.74
----
0.260.01-0.25
203617.0713.26-3.80
----
0.270.01-0.25
203717.1313.27-3.86
----
0.270.01-0.26
203817.1913.28-3.91
----
0.280.02-0.26
203917.2313.28-3.95
----
0.280.02-0.27
204017.2713.29-3.98
----
0.290.02-0.27
204117.3113.29-4.02
----
0.290.02-0.28
204217.3413.29-4.05
----
0.300.02-0.28
204317.3513.29-4.05
----
0.310.02-0.29
204417.3613.30-4.06
----
0.310.02-0.29
204517.3613.30-4.07
----
0.320.02-0.30
204617.3813.30-4.08
----
0.320.02-0.30
204717.4013.30-4.10
----
0.320.02-0.30
204817.4213.30-4.12
----
0.320.02-0.30
204917.4413.31-4.13
----
0.320.02-0.30
205017.4613.31-4.15
----
0.320.02-0.30
205117.4813.31-4.17
----
0.320.02-0.30
205217.5113.31-4.20
----
0.320.02-0.31
205317.5413.32-4.23
----
0.320.02-0.31
205417.5813.32-4.26
----
0.320.02-0.31
205517.6113.32-4.29
----
0.320.02-0.30
205617.6613.33-4.33
----
0.320.02-0.30
205717.7013.33-4.37
----
0.320.02-0.30
205817.7513.34-4.42
----
0.320.02-0.30
205917.8113.34-4.47
----
0.320.02-0.30
206017.8613.35-4.52
----
0.320.02-0.30
206117.9213.35-4.57
----
0.320.02-0.30
206217.9713.36-4.62
----
0.320.02-0.30
206318.0313.36-4.67
----
0.320.02-0.31
206418.0813.36-4.71
----
0.330.02-0.31
206518.1313.37-4.76
----
0.330.02-0.31
206618.1913.37-4.81
----
0.330.02-0.31
206718.2413.38-4.86
----
0.340.02-0.32
206818.3013.38-4.91
----
0.340.02-0.32
206918.3513.38-4.97
----
0.340.02-0.32
207018.4113.39-5.02
----
0.350.02-0.33
207118.4713.39-5.08
----
0.350.02-0.33
207218.5313.40-5.13
----
0.360.02-0.33
207318.5913.40-5.18
----
0.360.02-0.34
207418.6413.41-5.23
----
0.360.02-0.34
207518.6813.41-5.27
----
0.370.02-0.35
207618.7213.41-5.31
----
0.370.02-0.35
207718.7413.42-5.33
----
0.370.02-0.35
207818.7513.42-5.33
----
0.380.02-0.35
207918.7513.42-5.33
----
0.380.02-0.36
208018.7313.42-5.31
----
0.380.02-0.36
208118.7113.42-5.29
----
0.380.02-0.36
208218.6813.41-5.26
----
0.380.02-0.36
208318.6313.41-5.22
----
0.380.02-0.36
208418.5813.41-5.17
----
0.380.02-0.36
208518.5213.41-5.12
----
0.380.02-0.36
208618.4613.40-5.06
----
0.380.02-0.36
208718.3913.40-4.99
----
0.390.02-0.36
208818.3213.39-4.93
----
0.390.02-0.36
208918.2613.39-4.87
----
0.390.02-0.37
209018.2013.39-4.82
----
0.390.02-0.37
209118.1613.38-4.77
----
0.390.02-0.37
209218.1213.38-4.74
----
0.390.02-0.37
209318.1013.38-4.72
----
0.390.02-0.37
209418.0913.38-4.71
----
0.390.02-0.37
209518.0913.38-4.71
----
0.390.02-0.37
209618.0913.38-4.71
----
0.390.02-0.37

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 17.62% 13.79% -3.83% 2033 0.31% 0.02% -0.29%

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