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
202214.3012.93-1.37
232
0.050.00-0.05
202314.4812.95-1.54
216
0.050.00-0.05
202414.6912.98-1.71
199
0.050.00-0.05
202514.9313.00-1.93
181
0.050.00-0.05
202615.1613.13-2.04
163
0.050.00-0.05
202715.4013.15-2.25
146
0.050.00-0.05
202815.6413.19-2.44
128
0.050.00-0.05
202915.8913.23-2.66
110
0.050.00-0.05
203016.0713.25-2.83
91
0.050.00-0.05
203116.2413.26-2.98
73
0.050.00-0.05
203216.3913.27-3.12
55
0.050.00-0.05
203316.5113.28-3.23
36
0.050.00-0.05
203416.6013.29-3.32
17
0.050.00-0.05
203516.6813.30-3.39
----
0.050.00-0.05
203616.7413.30-3.44
----
0.060.00-0.05
203716.7913.31-3.49
----
0.060.00-0.05
203816.8413.31-3.53
----
0.060.00-0.05
203916.8713.32-3.56
----
0.060.00-0.05
204016.9013.32-3.58
----
0.060.00-0.05
204116.9113.32-3.59
----
0.060.00-0.05
204216.9213.32-3.59
----
0.060.00-0.05
204316.9013.32-3.58
----
0.060.00-0.05
204416.8913.32-3.57
----
0.060.00-0.05
204516.8713.32-3.55
----
0.060.00-0.05
204616.8613.32-3.53
----
0.060.00-0.05
204716.8513.32-3.52
----
0.060.00-0.05
204816.8413.32-3.52
----
0.060.00-0.05
204916.8413.32-3.52
----
0.060.00-0.05
205016.8413.33-3.52
----
0.060.00-0.05
205116.8513.33-3.52
----
0.060.00-0.05
205216.8613.33-3.54
----
0.060.00-0.05
205316.8913.33-3.56
----
0.060.00-0.05
205416.9113.33-3.58
----
0.060.00-0.05
205516.9513.34-3.61
----
0.060.00-0.05
205616.9913.34-3.65
----
0.060.00-0.05
205717.0313.35-3.69
----
0.060.00-0.05
205817.0913.35-3.74
----
0.060.00-0.05
205917.1413.35-3.79
----
0.060.00-0.05
206017.2013.36-3.84
----
0.060.00-0.05
206117.2613.36-3.90
----
0.060.00-0.05
206217.3213.37-3.95
----
0.060.00-0.05
206317.3913.37-4.01
----
0.060.00-0.05
206417.4513.38-4.07
----
0.060.00-0.05
206517.5213.38-4.13
----
0.060.00-0.06
206617.5813.39-4.19
----
0.060.00-0.06
206717.6513.39-4.26
----
0.060.00-0.06
206817.7213.40-4.32
----
0.060.00-0.06
206917.7913.40-4.39
----
0.060.00-0.06
207017.8613.41-4.45
----
0.060.00-0.06
207117.9313.41-4.52
----
0.060.00-0.06
207217.9913.42-4.57
----
0.060.00-0.06
207318.0413.42-4.62
----
0.060.00-0.06
207418.1013.43-4.67
----
0.060.00-0.06
207518.1413.43-4.71
----
0.060.00-0.06
207618.1713.43-4.74
----
0.060.00-0.06
207718.2013.44-4.76
----
0.060.00-0.06
207818.2113.44-4.78
----
0.060.00-0.06
207918.2113.44-4.77
----
0.060.00-0.06
208018.2013.44-4.76
----
0.060.00-0.06
208118.1813.44-4.74
----
0.060.00-0.06
208218.1513.44-4.72
----
0.060.00-0.06
208318.1313.43-4.69
----
0.060.00-0.06
208418.0913.43-4.66
----
0.060.00-0.06
208518.0613.43-4.63
----
0.060.00-0.06
208618.0213.43-4.59
----
0.060.00-0.06
208717.9813.42-4.56
----
0.060.00-0.06
208817.9613.42-4.53
----
0.060.00-0.06
208917.9413.42-4.51
----
0.060.00-0.06
209017.9313.42-4.51
----
0.060.00-0.06
209117.9313.42-4.51
----
0.060.00-0.06
209217.9413.42-4.52
----
0.060.00-0.06
209317.9613.42-4.54
----
0.060.00-0.06
209418.0013.43-4.57
----
0.060.00-0.06
209518.0313.43-4.61
----
0.060.00-0.06

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 17.12% 13.85% -3.26% 2034 0.06% 0.00% -0.05%

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