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
-0.00-0.000.00
202815.5813.19-2.39
130
-0.00-0.000.00
202915.8313.23-2.61
112
-0.00-0.000.00
203016.0213.24-2.78
94
-0.00-0.000.00
203116.1813.26-2.93
76
-0.00-0.000.00
203216.3313.27-3.06
58
-0.01-0.000.01
203316.4413.28-3.17
39
-0.01-0.000.01
203416.5413.29-3.25
20
-0.01-0.000.01
203516.6113.29-3.32
1
-0.02-0.000.02
203616.6613.30-3.37
----
-0.02-0.000.02
203716.7113.30-3.41
----
-0.03-0.000.03
203816.7513.31-3.44
----
-0.04-0.000.03
203916.7813.31-3.47
----
-0.04-0.000.04
204016.8013.31-3.49
----
-0.05-0.000.04
204116.8113.31-3.49
----
-0.05-0.000.05
204216.8013.32-3.49
----
-0.06-0.000.05
204316.7913.32-3.47
----
-0.06-0.000.06
204416.7713.32-3.45
----
-0.06-0.000.06
204516.7513.31-3.43
----
-0.07-0.000.06
204616.7313.31-3.41
----
-0.07-0.000.07
204716.7113.31-3.40
----
-0.08-0.000.07
204816.7113.32-3.39
----
-0.08-0.000.08
204916.7013.32-3.38
----
-0.08-0.010.08
205016.7013.32-3.38
----
-0.09-0.010.08
205116.7013.32-3.38
----
-0.09-0.010.09
205216.7113.32-3.39
----
-0.09-0.010.09
205316.7313.32-3.41
----
-0.10-0.010.09
205416.7613.33-3.43
----
-0.10-0.010.09
205516.7913.33-3.46
----
-0.10-0.010.10
205616.8313.33-3.49
----
-0.11-0.010.10
205716.8713.34-3.53
----
-0.11-0.010.10
205816.9213.34-3.58
----
-0.11-0.010.11
205916.9713.34-3.62
----
-0.12-0.010.11
206017.0213.35-3.68
----
-0.12-0.010.11
206117.0813.35-3.73
----
-0.12-0.010.11
206217.1413.36-3.78
----
-0.13-0.010.12
206317.2013.36-3.84
----
-0.13-0.010.12
206417.2613.37-3.89
----
-0.13-0.010.12
206517.3213.37-3.95
----
-0.13-0.010.13
206617.3913.38-4.01
----
-0.14-0.010.13
206717.4513.38-4.07
----
-0.14-0.010.13
206817.5213.39-4.13
----
-0.14-0.010.13
206917.5913.39-4.20
----
-0.15-0.010.14
207017.6613.40-4.26
----
-0.15-0.010.14
207117.7213.40-4.32
----
-0.15-0.010.14
207217.7813.41-4.37
----
-0.15-0.010.14
207317.8313.41-4.42
----
-0.16-0.010.15
207417.8813.41-4.46
----
-0.16-0.010.15
207517.9213.42-4.50
----
-0.16-0.010.15
207617.9513.42-4.53
----
-0.16-0.010.15
207717.9713.42-4.55
----
-0.17-0.010.16
207817.9813.42-4.56
----
-0.17-0.010.16
207917.9813.42-4.56
----
-0.17-0.010.16
208017.9713.42-4.54
----
-0.17-0.010.16
208117.9513.42-4.52
----
-0.17-0.010.16
208217.9213.42-4.50
----
-0.17-0.010.16
208317.8913.42-4.47
----
-0.18-0.010.16
208417.8613.42-4.44
----
-0.18-0.010.17
208517.8213.42-4.40
----
-0.18-0.010.17
208617.7813.41-4.37
----
-0.18-0.010.17
208717.7413.41-4.33
----
-0.18-0.010.17
208817.7213.41-4.31
----
-0.18-0.010.17
208917.6913.41-4.29
----
-0.18-0.010.17
209017.6813.41-4.28
----
-0.18-0.010.17
209117.6913.41-4.28
----
-0.18-0.010.17
209217.7013.41-4.29
----
-0.18-0.010.17
209317.7213.41-4.31
----
-0.19-0.010.17
209417.7513.41-4.34
----
-0.19-0.010.18
209517.7813.41-4.37
----
-0.19-0.010.18

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 16.97% 13.84% -3.13% 2035 -0.09% -0.01% 0.09%

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