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
202013.9213.00-0.92
261
0.000.000.00
202114.0512.90-1.15
248
0.000.000.00
202214.2512.93-1.32
233
-0.00-0.000.00
202314.4312.95-1.48
217
-0.010.000.01
202414.6212.98-1.64
200
-0.030.000.03
202514.8213.00-1.82
184
-0.050.010.06
202615.0313.14-1.89
167
-0.080.010.10
202715.2313.16-2.07
150
-0.110.010.13
202815.4513.20-2.25
133
-0.130.020.15
202915.6913.24-2.45
116
-0.140.010.16
203015.8713.26-2.61
99
-0.160.010.17
203116.0213.27-2.76
82
-0.160.010.18
203216.1613.28-2.88
64
-0.170.010.18
203316.2713.29-2.98
47
-0.180.010.19
203416.3613.30-3.06
29
-0.190.010.20
203516.4313.30-3.12
11
-0.200.010.21
203616.4813.31-3.17
----
-0.210.010.22
203716.5213.31-3.21
----
-0.210.010.22
203816.5613.32-3.25
----
-0.220.010.23
203916.5813.32-3.26
----
-0.230.010.24
204016.6013.32-3.28
----
-0.240.010.25
204116.6013.32-3.28
----
-0.250.010.26
204216.5913.32-3.27
----
-0.270.010.27
204316.5713.32-3.24
----
-0.280.010.29
204416.5413.32-3.21
----
-0.290.010.30
204516.5113.32-3.18
----
-0.310.000.31
204616.4813.32-3.15
----
-0.320.000.33
204716.4513.32-3.13
----
-0.340.000.34
204816.4413.32-3.11
----
-0.350.000.35
204916.4213.32-3.10
----
-0.360.000.37
205016.4113.32-3.08
----
-0.380.000.38
205116.4013.32-3.07
----
-0.390.000.39
205216.4013.33-3.07
----
-0.41-0.000.41
205316.4013.33-3.07
----
-0.43-0.000.43
205416.4113.33-3.08
----
-0.45-0.000.44
205516.4313.33-3.10
----
-0.46-0.000.46
205616.4513.34-3.12
----
-0.48-0.000.48
205716.4813.34-3.14
----
-0.49-0.000.49
205816.5213.34-3.18
----
-0.51-0.010.50
205916.5613.35-3.22
----
-0.52-0.010.52
206016.6113.35-3.26
----
-0.54-0.010.53
206116.6513.35-3.30
----
-0.55-0.010.54
206216.7013.36-3.34
----
-0.57-0.010.56
206316.7513.36-3.38
----
-0.58-0.010.57
206416.7913.36-3.43
----
-0.60-0.010.59
206516.8513.37-3.48
----
-0.61-0.010.60
206616.9013.37-3.53
----
-0.62-0.010.61
206716.9613.38-3.58
----
-0.64-0.010.62
206817.0113.38-3.63
----
-0.65-0.010.64
206917.0713.39-3.68
----
-0.66-0.010.65
207017.1313.39-3.74
----
-0.68-0.020.66
207117.1813.39-3.79
----
-0.69-0.020.67
207217.2313.40-3.83
----
-0.70-0.020.68
207317.2813.40-3.87
----
-0.71-0.020.69
207417.3213.41-3.92
----
-0.71-0.020.70
207517.3613.41-3.95
----
-0.72-0.020.70
207617.3913.41-3.98
----
-0.72-0.020.70
207717.4113.41-4.00
----
-0.73-0.020.71
207817.4213.41-4.01
----
-0.73-0.020.71
207917.4113.41-4.00
----
-0.74-0.020.72
208017.4013.41-3.99
----
-0.74-0.020.72
208117.3813.41-3.97
----
-0.74-0.020.72
208217.3613.41-3.95
----
-0.74-0.020.72
208317.3313.41-3.92
----
-0.74-0.020.72
208417.3013.41-3.89
----
-0.74-0.020.72
208517.2613.40-3.85
----
-0.74-0.020.72
208617.2213.40-3.82
----
-0.74-0.020.72
208717.1813.40-3.78
----
-0.74-0.020.72
208817.1513.40-3.75
----
-0.75-0.020.73
208917.1213.40-3.72
----
-0.75-0.020.73
209017.1113.40-3.71
----
-0.76-0.020.74
209117.1013.40-3.71
----
-0.77-0.020.74
209217.1113.40-3.71
----
-0.77-0.020.75
209317.1313.40-3.73
----
-0.78-0.020.76
209417.1613.40-3.75
----
-0.78-0.020.76
209517.1913.40-3.78
----
-0.79-0.020.76

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
2020-2094 16.63% 13.84% -2.78% 2035 -0.43% -0.00% 0.43%

1 Under current law, the year of Trust Fund reserve depletion is 2035.
Based on Intermediate Assumptions of the 2020 Trustees Report.