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
202615.1113.22-1.90
165
0.000.090.09
202715.3513.34-2.01
148
-0.000.190.19
202815.5813.47-2.11
132
-0.000.280.28
202915.8313.61-2.23
115
-0.000.380.38
203016.0213.72-2.30
100
-0.000.470.47
203116.1913.83-2.36
84
-0.000.570.57
203216.3313.93-2.40
69
-0.000.660.67
203316.4514.04-2.41
55
-0.000.760.76
203416.5514.14-2.41
41
-0.000.850.86
203516.6214.24-2.38
27
-0.000.950.95
203616.6814.34-2.34
13
-0.001.041.05
203716.7314.44-2.29
----
-0.001.141.14
203816.7814.54-2.24
----
-0.001.231.24
203916.8114.64-2.17
----
-0.001.331.33
204016.8414.74-2.10
----
-0.011.421.43
204116.8514.84-2.02
----
-0.011.521.52
204216.8514.93-1.92
----
-0.011.611.62
204316.8415.03-1.82
----
-0.011.711.71
204416.8215.12-1.70
----
-0.011.801.81
204516.8115.21-1.59
----
-0.011.891.90
204616.7915.22-1.57
----
-0.011.901.91
204716.7815.22-1.56
----
-0.011.901.91
204816.7815.22-1.56
----
-0.011.901.91
204916.7715.22-1.55
----
-0.011.901.91
205016.7715.22-1.55
----
-0.021.901.91
205116.7815.22-1.55
----
-0.021.901.92
205216.7915.23-1.57
----
-0.021.901.92
205316.8115.23-1.58
----
-0.021.901.92
205416.8415.23-1.61
----
-0.021.901.92
205516.8715.23-1.64
----
-0.021.901.92
205616.9115.24-1.67
----
-0.021.901.92
205716.9515.24-1.71
----
-0.031.901.93
205817.0015.25-1.75
----
-0.031.901.93
205917.0615.25-1.80
----
-0.031.901.93
206017.1115.26-1.86
----
-0.031.901.93
206117.1715.26-1.91
----
-0.031.901.93
206217.2315.27-1.96
----
-0.031.901.94
206317.2915.27-2.02
----
-0.041.901.94
206417.3515.28-2.08
----
-0.041.901.94
206517.4215.28-2.13
----
-0.041.901.94
206617.4815.29-2.19
----
-0.041.901.94
206717.5515.29-2.26
----
-0.041.901.95
206817.6215.30-2.32
----
-0.051.901.95
206917.6915.30-2.38
----
-0.051.901.95
207017.7615.31-2.45
----
-0.051.901.95
207117.8215.31-2.50
----
-0.051.901.96
207217.8815.32-2.56
----
-0.051.901.96
207317.9315.32-2.61
----
-0.051.911.96
207417.9815.33-2.65
----
-0.061.911.96
207518.0215.33-2.69
----
-0.061.911.96
207618.0615.34-2.72
----
-0.061.911.97
207718.0815.34-2.74
----
-0.061.911.97
207818.0915.34-2.75
----
-0.061.911.97
207918.0915.34-2.75
----
-0.061.911.97
208018.0715.34-2.73
----
-0.061.911.97
208118.0515.34-2.71
----
-0.071.911.97
208218.0315.34-2.69
----
-0.071.911.97
208318.0015.34-2.66
----
-0.071.911.98
208417.9715.34-2.63
----
-0.071.911.98
208517.9315.34-2.59
----
-0.071.911.98
208617.8915.33-2.56
----
-0.071.911.98
208717.8515.33-2.52
----
-0.071.911.98
208817.8315.33-2.49
----
-0.071.911.98
208917.8115.33-2.48
----
-0.071.911.98
209017.8015.33-2.47
----
-0.071.911.98
209117.8015.33-2.47
----
-0.071.911.98
209217.8115.33-2.48
----
-0.071.911.99
209317.8315.33-2.50
----
-0.071.911.99
209417.8715.34-2.53
----
-0.071.911.99
209517.9015.34-2.56
----
-0.071.921.99

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 17.03% 15.29% -1.74% 2036 -0.03% 1.45% 1.47%

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