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
202715.3513.15-2.20
148
0.000.000.00
202815.5813.38-2.20
130
0.000.200.20
202915.8313.43-2.40
113
-0.000.200.20
203016.0213.44-2.58
96
-0.000.200.20
203116.1913.46-2.73
79
-0.000.200.20
203216.3313.47-2.86
62
-0.000.200.20
203316.4513.48-2.97
45
-0.000.200.20
203416.5513.49-3.06
27
-0.000.200.20
203516.6313.50-3.13
10
-0.000.200.20
203616.6913.50-3.18
----
-0.000.200.20
203716.7413.51-3.23
----
-0.000.200.20
203816.7813.51-3.27
----
-0.000.200.20
203916.8213.52-3.30
----
-0.000.200.20
204016.8513.52-3.33
----
-0.000.200.20
204116.8613.52-3.33
----
-0.000.200.21
204216.8613.52-3.34
----
-0.000.200.21
204316.8513.52-3.32
----
-0.000.200.21
204416.8313.52-3.31
----
-0.000.200.21
204516.8213.52-3.29
----
-0.000.200.21
204616.8013.52-3.27
----
-0.000.200.21
204716.7913.52-3.26
----
-0.000.200.21
204816.7913.53-3.26
----
-0.000.200.21
204916.7813.53-3.26
----
-0.000.200.21
205016.7813.53-3.26
----
-0.000.210.21
205116.7913.53-3.26
----
-0.000.210.21
205216.8013.53-3.27
----
-0.000.210.21
205316.8313.53-3.29
----
-0.000.210.21
205416.8513.54-3.32
----
-0.000.210.21
205516.8913.54-3.35
----
-0.000.210.21
205616.9313.54-3.38
----
-0.000.210.21
205716.9713.55-3.42
----
-0.000.210.21
205817.0213.55-3.47
----
-0.000.210.21
205917.0813.56-3.52
----
-0.000.210.21
206017.1413.56-3.58
----
-0.000.210.21
206117.2013.57-3.63
----
-0.010.210.21
206217.2613.57-3.69
----
-0.010.210.21
206317.3213.58-3.75
----
-0.010.210.21
206417.3913.58-3.80
----
-0.010.210.21
206517.4513.59-3.86
----
-0.010.210.21
206617.5213.59-3.93
----
-0.010.210.21
206717.5913.60-3.99
----
-0.010.210.21
206817.6613.60-4.05
----
-0.010.210.21
206917.7313.61-4.12
----
-0.010.210.21
207017.8013.61-4.18
----
-0.010.210.21
207117.8613.62-4.24
----
-0.010.210.21
207217.9213.62-4.30
----
-0.010.210.22
207317.9813.63-4.35
----
-0.010.210.22
207418.0313.63-4.40
----
-0.010.210.22
207518.0713.64-4.44
----
-0.010.210.22
207618.1113.64-4.47
----
-0.010.210.22
207718.1313.64-4.49
----
-0.010.210.22
207818.1413.64-4.50
----
-0.010.210.22
207918.1413.64-4.50
----
-0.010.210.22
208018.1313.64-4.49
----
-0.010.210.22
208118.1113.64-4.47
----
-0.010.210.22
208218.0913.64-4.44
----
-0.010.210.22
208318.0613.64-4.42
----
-0.010.210.22
208418.0213.64-4.39
----
-0.010.210.22
208517.9913.64-4.35
----
-0.010.210.22
208617.9513.63-4.32
----
-0.010.210.22
208717.9213.63-4.28
----
-0.010.210.22
208817.8913.63-4.26
----
-0.010.210.22
208917.8713.63-4.24
----
-0.010.210.22
209017.8613.63-4.23
----
-0.010.210.22
209117.8613.63-4.23
----
-0.010.210.22
209217.8713.63-4.24
----
-0.010.210.22
209317.9013.63-4.26
----
-0.010.210.22
209417.9313.63-4.30
----
-0.010.210.22
209517.9613.64-4.33
----
-0.010.210.22

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% 14.03% -3.03% 2035 -0.00% 0.18% 0.19%

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