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
202815.5813.35-2.24
130
0.000.160.16
202915.8313.39-2.44
113
-0.000.160.16
203016.0213.41-2.62
96
-0.000.160.16
203116.1913.42-2.77
79
-0.000.160.16
203216.3313.43-2.90
61
-0.000.160.16
203316.4513.44-3.01
44
-0.000.160.16
203416.5513.45-3.10
26
-0.000.160.16
203516.6313.46-3.17
8
-0.000.160.16
203616.6913.46-3.22
----
-0.000.160.16
203716.7413.47-3.27
----
-0.000.160.17
203816.7813.47-3.31
----
-0.000.160.17
203916.8213.48-3.34
----
-0.000.160.17
204016.8513.48-3.36
----
-0.000.160.17
204116.8613.48-3.37
----
-0.000.160.17
204216.8613.48-3.37
----
-0.000.170.17
204316.8513.48-3.36
----
-0.000.170.17
204416.8313.48-3.35
----
-0.000.170.17
204516.8213.48-3.33
----
-0.000.170.17
204616.8013.48-3.31
----
-0.000.170.17
204716.7913.49-3.30
----
-0.000.170.17
204816.7913.49-3.30
----
-0.000.170.17
204916.7813.49-3.29
----
-0.000.170.17
205016.7813.49-3.30
----
-0.000.170.17
205116.7913.49-3.30
----
-0.000.170.17
205216.8113.49-3.31
----
-0.000.170.17
205316.8313.50-3.33
----
-0.000.170.17
205416.8613.50-3.36
----
-0.000.170.17
205516.8913.50-3.39
----
-0.000.170.17
205616.9313.51-3.42
----
-0.000.170.17
205716.9713.51-3.46
----
-0.000.170.17
205817.0313.51-3.51
----
-0.000.170.17
205917.0813.52-3.56
----
-0.000.170.17
206017.1413.52-3.62
----
-0.000.170.17
206117.2013.53-3.67
----
-0.000.170.17
206217.2613.53-3.73
----
-0.000.170.17
206317.3213.54-3.79
----
-0.000.170.17
206417.3913.54-3.84
----
-0.000.170.17
206517.4513.55-3.90
----
-0.000.170.17
206617.5213.55-3.97
----
-0.010.170.17
206717.5913.56-4.03
----
-0.010.170.17
206817.6613.56-4.09
----
-0.010.170.17
206917.7313.57-4.16
----
-0.010.170.17
207017.8013.57-4.22
----
-0.010.170.17
207117.8613.58-4.29
----
-0.010.170.17
207217.9213.58-4.34
----
-0.010.170.17
207317.9813.59-4.39
----
-0.010.170.18
207418.0313.59-4.44
----
-0.010.170.18
207518.0713.60-4.48
----
-0.010.170.18
207618.1113.60-4.51
----
-0.010.170.18
207718.1313.60-4.53
----
-0.010.170.18
207818.1513.60-4.54
----
-0.010.170.18
207918.1413.60-4.54
----
-0.010.170.18
208018.1313.60-4.53
----
-0.010.170.18
208118.1113.60-4.51
----
-0.010.170.18
208218.0913.60-4.49
----
-0.010.170.18
208318.0613.60-4.46
----
-0.010.170.18
208418.0313.60-4.43
----
-0.010.170.18
208517.9913.60-4.39
----
-0.010.170.18
208617.9513.59-4.36
----
-0.010.170.18
208717.9213.59-4.32
----
-0.010.170.18
208817.8913.59-4.30
----
-0.010.170.18
208917.8713.59-4.28
----
-0.010.170.18
209017.8613.59-4.27
----
-0.010.170.18
209117.8613.59-4.27
----
-0.010.170.18
209217.8713.59-4.28
----
-0.010.170.18
209317.9013.59-4.31
----
-0.010.170.18
209417.9313.59-4.34
----
-0.010.170.18
209517.9713.60-4.37
----
-0.010.170.18

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 17.06% 13.99% -3.06% 2035 -0.00% 0.15% 0.15%

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