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
202314.4212.94-1.47
217
-0.020.000.02
202414.6112.98-1.64
201
-0.030.000.03
202514.8313.00-1.83
184
-0.05-0.000.05
202615.0513.12-1.92
167
-0.07-0.000.07
202715.2613.15-2.11
150
-0.09-0.000.09
202815.4813.19-2.29
132
-0.11-0.000.11
202915.7013.22-2.48
115
-0.13-0.000.13
203015.8713.24-2.63
98
-0.15-0.000.15
203115.9813.25-2.73
81
-0.21-0.010.20
203216.0713.26-2.81
63
-0.27-0.010.26
203316.1213.27-2.86
46
-0.33-0.010.32
203416.1613.27-2.89
29
-0.39-0.010.38
203516.1713.28-2.89
12
-0.46-0.020.44
203616.1613.28-2.88
----
-0.53-0.020.51
203716.1413.28-2.86
----
-0.59-0.020.57
203816.1313.28-2.84
----
-0.66-0.030.63
203916.1013.28-2.81
----
-0.72-0.030.69
204016.0713.28-2.78
----
-0.78-0.030.75
204116.0213.28-2.74
----
-0.83-0.030.80
204215.9713.28-2.69
----
-0.89-0.040.85
204315.9113.28-2.63
----
-0.94-0.040.90
204415.8413.28-2.56
----
-1.00-0.040.95
204515.7713.27-2.50
----
-1.05-0.051.00
204615.7013.27-2.43
----
-1.10-0.051.05
204715.6413.27-2.37
----
-1.15-0.051.10
204815.5913.27-2.32
----
-1.20-0.051.14
204915.5413.26-2.27
----
-1.25-0.061.19
205015.4913.26-2.23
----
-1.30-0.061.24
205115.4513.26-2.19
----
-1.35-0.061.28
205215.4113.26-2.15
----
-1.39-0.071.33
205315.3913.26-2.13
----
-1.44-0.071.37
205415.3713.26-2.11
----
-1.49-0.071.42
205515.3613.26-2.10
----
-1.54-0.071.46
205615.3513.26-2.08
----
-1.59-0.081.51
205715.3513.26-2.08
----
-1.63-0.081.55
205815.3613.27-2.09
----
-1.67-0.081.59
205915.3813.27-2.11
----
-1.71-0.081.62
206015.4113.27-2.13
----
-1.74-0.091.65
206115.4413.27-2.16
----
-1.77-0.091.68
206215.4713.28-2.20
----
-1.79-0.091.70
206315.5113.28-2.23
----
-1.82-0.091.73
206415.5513.28-2.27
----
-1.84-0.091.75
206515.6013.29-2.31
----
-1.86-0.091.77
206615.6513.29-2.36
----
-1.87-0.091.78
206715.7013.30-2.41
----
-1.89-0.091.80
206815.7513.30-2.45
----
-1.91-0.101.82
206915.8013.30-2.49
----
-1.94-0.101.84
207015.8413.31-2.53
----
-1.96-0.101.87
207115.8713.31-2.56
----
-2.00-0.101.90
207215.9013.31-2.58
----
-2.03-0.101.93
207315.9313.32-2.61
----
-2.06-0.101.96
207415.9513.32-2.63
----
-2.08-0.101.98
207515.9813.32-2.66
----
-2.10-0.102.00
207616.0013.32-2.67
----
-2.12-0.112.01
207716.0113.33-2.68
----
-2.13-0.112.03
207816.0113.33-2.68
----
-2.14-0.112.04
207915.9913.33-2.67
----
-2.16-0.112.05
208015.9713.32-2.65
----
-2.17-0.112.06
208115.9413.32-2.62
----
-2.18-0.112.07
208215.9113.32-2.59
----
-2.19-0.112.08
208315.8713.32-2.55
----
-2.20-0.112.08
208415.8313.32-2.51
----
-2.21-0.112.09
208515.7813.31-2.47
----
-2.22-0.112.10
208615.7413.31-2.43
----
-2.22-0.112.10
208715.7013.31-2.39
----
-2.22-0.112.11
208815.6513.31-2.35
----
-2.24-0.112.13
208915.6013.30-2.30
----
-2.28-0.122.16
209015.5513.30-2.25
----
-2.31-0.122.20
209115.5013.30-2.20
----
-2.37-0.122.25
209215.4613.30-2.16
----
-2.42-0.122.30
209315.4313.30-2.14
----
-2.47-0.122.35
209415.4213.30-2.12
----
-2.52-0.122.39
209515.4113.30-2.12
----
-2.56-0.132.43

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 15.77% 13.79% -1.98% 2035 -1.29% -0.06% 1.23%

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