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
202214.3012.47-1.83
231
0.00-0.46-0.46
202314.4312.43-2.00
211
-0.00-0.48-0.48
202414.6312.45-2.18
190
-0.01-0.49-0.49
202514.8512.46-2.39
169
-0.01-0.50-0.49
202615.0912.57-2.52
148
-0.01-0.51-0.49
202715.3412.58-2.76
127
-0.02-0.52-0.50
202815.6012.61-2.99
105
-0.02-0.53-0.50
202915.8412.64-3.21
84
-0.03-0.53-0.51
203016.0812.65-3.43
62
-0.03-0.54-0.51
203116.2512.66-3.59
41
-0.03-0.55-0.51
203216.4012.66-3.74
19
-0.04-0.56-0.52
203316.5212.66-3.85
----
-0.04-0.56-0.52
203416.6112.67-3.95
----
-0.04-0.57-0.53
203516.6912.67-4.02
----
-0.05-0.58-0.53
203616.7512.66-4.09
----
-0.05-0.59-0.54
203716.8112.66-4.15
----
-0.05-0.59-0.54
203816.8612.66-4.20
----
-0.05-0.60-0.55
203916.9012.66-4.24
----
-0.06-0.61-0.55
204016.9212.65-4.27
----
-0.06-0.61-0.56
204116.9612.65-4.31
----
-0.06-0.62-0.56
204216.9812.65-4.33
----
-0.06-0.63-0.57
204316.9812.64-4.34
----
-0.06-0.64-0.57
204416.9812.64-4.35
----
-0.06-0.64-0.58
204516.9912.63-4.35
----
-0.06-0.65-0.59
204616.9912.63-4.37
----
-0.06-0.66-0.59
204717.0112.62-4.39
----
-0.06-0.66-0.60
204817.0312.62-4.42
----
-0.06-0.67-0.60
204917.0512.61-4.44
----
-0.06-0.67-0.61
205017.0712.61-4.46
----
-0.07-0.68-0.62
205117.1012.61-4.49
----
-0.07-0.69-0.62
205217.1212.60-4.52
----
-0.07-0.69-0.63
205317.1512.60-4.56
----
-0.07-0.70-0.63
205417.1912.60-4.59
----
-0.07-0.71-0.64
205517.2312.59-4.63
----
-0.07-0.71-0.65
205617.2712.59-4.68
----
-0.07-0.72-0.65
205717.3212.59-4.73
----
-0.07-0.72-0.66
205817.3712.59-4.78
----
-0.07-0.73-0.66
205917.4212.59-4.84
----
-0.07-0.74-0.67
206017.4812.59-4.89
----
-0.07-0.74-0.68
206117.5312.58-4.95
----
-0.07-0.75-0.68
206217.5912.58-5.00
----
-0.07-0.75-0.69
206317.6412.58-5.05
----
-0.07-0.76-0.69
206417.6812.58-5.10
----
-0.07-0.76-0.70
206517.7312.58-5.16
----
-0.07-0.77-0.70
206617.7912.58-5.21
----
-0.07-0.78-0.71
206717.8412.58-5.26
----
-0.07-0.78-0.71
206817.8912.57-5.31
----
-0.07-0.79-0.72
206917.9412.57-5.37
----
-0.07-0.79-0.72
207018.0012.57-5.43
----
-0.07-0.80-0.73
207118.0512.57-5.48
----
-0.07-0.80-0.73
207218.1012.57-5.53
----
-0.07-0.81-0.74
207318.1512.57-5.59
----
-0.07-0.81-0.74
207418.2012.57-5.63
----
-0.07-0.82-0.75
207518.2412.57-5.68
----
-0.07-0.82-0.75
207618.2812.56-5.71
----
-0.07-0.83-0.76
207718.3012.56-5.74
----
-0.07-0.83-0.76
207818.3012.56-5.75
----
-0.07-0.84-0.76
207918.3012.55-5.74
----
-0.07-0.84-0.77
208018.2812.55-5.73
----
-0.07-0.85-0.77
208118.2512.54-5.71
----
-0.07-0.85-0.78
208218.2212.54-5.68
----
-0.07-0.86-0.78
208318.1812.53-5.65
----
-0.07-0.86-0.79
208418.1212.52-5.60
----
-0.07-0.87-0.79
208518.0612.51-5.55
----
-0.07-0.87-0.80
208618.0012.50-5.50
----
-0.07-0.88-0.80
208717.9312.50-5.44
----
-0.07-0.88-0.81
208817.8612.49-5.37
----
-0.07-0.88-0.81
208917.8012.48-5.32
----
-0.07-0.89-0.81
209017.7412.47-5.27
----
-0.07-0.89-0.82
209117.6912.46-5.23
----
-0.07-0.90-0.82
209217.6612.46-5.20
----
-0.07-0.90-0.83
209317.6412.45-5.19
----
-0.07-0.91-0.83
209417.6312.45-5.18
----
-0.07-0.91-0.84
209517.6312.44-5.18
----
-0.07-0.92-0.84
209617.6312.44-5.19
----
-0.07-0.92-0.85

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 17.26% 13.08% -4.17% 2032 -0.06% -0.69% -0.64%

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