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
0.000.000.00
202314.4312.94-1.49
217
0.000.000.00
202414.6412.98-1.67
200
0.000.000.00
202514.8813.00-1.88
183
0.000.000.00
202615.1113.12-1.99
165
0.000.000.00
202715.3513.16-2.19
148
0.000.010.01
202815.5813.20-2.39
130
-0.000.010.01
202915.8313.24-2.60
112
-0.000.010.01
203016.0213.25-2.77
94
-0.000.010.01
203116.1913.26-2.92
76
-0.000.010.01
203216.3313.28-3.06
58
-0.000.010.01
203316.4513.29-3.17
39
-0.000.010.01
203416.5513.30-3.26
21
-0.000.010.01
203516.6313.30-3.32
2
-0.000.010.01
203616.6913.31-3.38
----
-0.000.010.01
203716.7413.31-3.42
----
-0.000.010.01
203816.7913.32-3.47
----
-0.000.010.01
203916.8213.32-3.49
----
-0.000.010.01
204016.8513.33-3.52
----
-0.000.010.01
204116.8613.33-3.53
----
-0.000.010.01
204216.8613.33-3.53
----
-0.000.010.01
204316.8513.33-3.52
----
-0.000.010.01
204416.8313.33-3.50
----
-0.000.010.01
204516.8213.33-3.49
----
-0.000.010.01
204616.8013.33-3.47
----
-0.000.010.01
204716.7913.33-3.46
----
-0.000.010.01
204816.7913.33-3.46
----
-0.000.010.01
204916.7813.33-3.45
----
-0.000.010.01
205016.7913.33-3.45
----
-0.000.010.01
205116.7913.33-3.46
----
-0.000.010.01
205216.8113.34-3.47
----
-0.000.010.01
205316.8313.34-3.49
----
-0.000.010.01
205416.8613.34-3.52
----
-0.000.010.01
205516.8913.34-3.55
----
-0.000.010.01
205616.9313.35-3.58
----
-0.000.010.01
205716.9813.35-3.62
----
-0.000.010.01
205817.0313.36-3.67
----
-0.000.010.01
205917.0813.36-3.72
----
-0.000.010.01
206017.1413.37-3.78
----
-0.000.010.01
206117.2013.37-3.83
----
-0.000.010.01
206217.2713.38-3.89
----
-0.000.010.01
206317.3313.38-3.95
----
-0.000.010.01
206417.3913.39-4.01
----
-0.000.010.01
206517.4613.39-4.07
----
-0.000.010.01
206617.5213.40-4.13
----
-0.000.010.01
206717.5913.40-4.19
----
-0.000.010.01
206817.6613.41-4.26
----
-0.000.010.01
206917.7313.41-4.32
----
-0.000.010.01
207017.8013.42-4.39
----
-0.000.010.01
207117.8713.42-4.45
----
-0.000.010.01
207217.9313.42-4.50
----
-0.000.010.01
207317.9813.43-4.56
----
-0.000.010.01
207418.0413.43-4.60
----
-0.000.010.01
207518.0813.44-4.64
----
-0.000.010.01
207618.1113.44-4.67
----
-0.000.010.01
207718.1413.44-4.70
----
-0.000.010.01
207818.1513.44-4.71
----
-0.000.010.01
207918.1513.44-4.71
----
-0.000.010.01
208018.1413.44-4.69
----
-0.000.010.01
208118.1213.44-4.68
----
-0.000.010.01
208218.0913.44-4.65
----
-0.000.010.01
208318.0713.44-4.63
----
-0.000.010.01
208418.0313.44-4.59
----
-0.000.010.01
208518.0013.44-4.56
----
-0.000.010.01
208617.9613.43-4.52
----
-0.000.010.01
208717.9213.43-4.49
----
-0.000.010.01
208817.9013.43-4.47
----
-0.000.010.01
208917.8813.43-4.45
----
-0.000.010.01
209017.8713.43-4.44
----
-0.000.010.01
209117.8713.43-4.44
----
-0.000.010.01
209217.8813.43-4.45
----
-0.000.010.01
209317.9013.43-4.47
----
-0.000.010.01
209417.9413.43-4.50
----
-0.000.010.01
209517.9713.43-4.54
----
-0.000.010.01

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 17.06% 13.86% -3.20% 2035 -0.00% 0.01% 0.01%

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