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
202214.4112.93-1.48
230
0.160.01-0.16
202314.6112.95-1.65
213
0.170.01-0.16
202414.8212.98-1.84
196
0.180.01-0.17
202515.0613.00-2.06
177
0.190.01-0.18
202615.3013.13-2.17
159
0.190.01-0.18
202715.5413.16-2.39
141
0.200.01-0.19
202815.7913.20-2.59
122
0.200.01-0.19
202916.0513.24-2.81
103
0.220.01-0.20
203016.2513.25-2.99
84
0.230.01-0.21
203116.4213.27-3.15
65
0.230.01-0.22
203216.5713.28-3.29
46
0.240.01-0.23
203316.7013.29-3.41
27
0.250.01-0.23
203416.8013.30-3.50
7
0.250.01-0.24
203516.8813.31-3.58
----
0.260.01-0.24
203616.9513.31-3.64
----
0.260.02-0.25
203717.0113.32-3.69
----
0.270.02-0.25
203817.0613.33-3.73
----
0.270.02-0.26
203917.1013.33-3.77
----
0.280.02-0.26
204017.1313.33-3.80
----
0.290.02-0.27
204117.1513.33-3.81
----
0.290.02-0.27
204217.1613.34-3.82
----
0.300.02-0.28
204317.1513.34-3.81
----
0.300.02-0.28
204417.1413.34-3.80
----
0.310.02-0.29
204517.1313.34-3.79
----
0.310.02-0.29
204617.1113.34-3.78
----
0.310.02-0.30
204717.1113.34-3.77
----
0.320.02-0.30
204817.1013.34-3.77
----
0.320.02-0.30
204917.1013.34-3.76
----
0.320.02-0.30
205017.1013.34-3.76
----
0.320.02-0.30
205117.1113.34-3.77
----
0.320.02-0.30
205217.1313.34-3.78
----
0.320.02-0.30
205317.1513.35-3.80
----
0.320.02-0.30
205417.1813.35-3.83
----
0.320.02-0.30
205517.2113.35-3.86
----
0.320.02-0.30
205617.2513.36-3.89
----
0.310.02-0.30
205717.2913.36-3.93
----
0.310.02-0.29
205817.3413.37-3.97
----
0.310.02-0.29
205917.4013.37-4.03
----
0.310.02-0.29
206017.4613.37-4.08
----
0.310.02-0.29
206117.5213.38-4.14
----
0.310.02-0.29
206217.5813.38-4.20
----
0.320.02-0.30
206317.6513.39-4.26
----
0.320.02-0.30
206417.7113.39-4.32
----
0.320.02-0.30
206517.7813.40-4.38
----
0.320.02-0.31
206617.8513.40-4.45
----
0.330.02-0.31
206717.9213.41-4.51
----
0.330.02-0.31
206818.0013.42-4.58
----
0.330.02-0.31
206918.0713.42-4.65
----
0.340.02-0.32
207018.1513.43-4.72
----
0.340.02-0.32
207118.2213.43-4.78
----
0.350.02-0.32
207218.2813.44-4.84
----
0.350.02-0.33
207318.3413.44-4.90
----
0.350.02-0.33
207418.3913.44-4.95
----
0.360.02-0.34
207518.4413.45-4.99
----
0.360.02-0.34
207618.4813.45-5.03
----
0.370.02-0.34
207718.5113.45-5.05
----
0.370.02-0.35
207818.5213.46-5.07
----
0.370.02-0.35
207918.5213.46-5.07
----
0.370.02-0.35
208018.5113.46-5.06
----
0.370.02-0.35
208118.4913.46-5.04
----
0.370.02-0.35
208218.4713.45-5.02
----
0.380.02-0.35
208318.4413.45-4.99
----
0.380.02-0.36
208418.4113.45-4.96
----
0.380.02-0.36
208518.3813.45-4.93
----
0.380.02-0.36
208618.3413.45-4.89
----
0.380.02-0.36
208718.3113.44-4.86
----
0.380.02-0.36
208818.2813.44-4.84
----
0.380.02-0.36
208918.2613.44-4.82
----
0.390.02-0.36
209018.2613.44-4.81
----
0.390.02-0.37
209118.2613.44-4.82
----
0.390.02-0.37
209218.2713.44-4.83
----
0.390.02-0.37
209318.3013.44-4.85
----
0.390.02-0.37
209418.3313.45-4.88
----
0.390.02-0.37
209518.3613.45-4.92
----
0.390.02-0.37

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 17.36% 13.87% -3.49% 2034 0.30% 0.02% -0.28%

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