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
202915.8213.23-2.60
112
-0.01-0.000.01
203016.0013.24-2.76
94
-0.02-0.000.02
203116.1613.25-2.90
76
-0.03-0.000.03
203216.2913.27-3.02
58
-0.04-0.000.04
203316.3913.27-3.12
40
-0.06-0.000.06
203416.4713.28-3.19
21
-0.08-0.000.07
203516.5313.29-3.24
2
-0.10-0.010.09
203616.5713.29-3.28
----
-0.11-0.010.11
203716.6113.30-3.31
----
-0.13-0.010.12
203816.6413.30-3.34
----
-0.15-0.010.14
203916.6613.30-3.35
----
-0.16-0.010.15
204016.6713.31-3.37
----
-0.17-0.010.16
204116.6713.31-3.36
----
-0.19-0.010.18
204216.6613.31-3.35
----
-0.20-0.010.19
204316.6413.31-3.33
----
-0.21-0.010.20
204416.6113.31-3.30
----
-0.23-0.010.21
204516.5813.30-3.27
----
-0.24-0.010.22
204616.5513.30-3.25
----
-0.25-0.020.24
204716.5313.30-3.22
----
-0.26-0.020.25
204816.5113.30-3.21
----
-0.28-0.020.26
204916.5013.30-3.19
----
-0.29-0.020.27
205016.4913.30-3.18
----
-0.30-0.020.28
205116.4813.31-3.18
----
-0.31-0.020.29
205216.4913.31-3.18
----
-0.32-0.020.30
205316.5013.31-3.19
----
-0.33-0.020.31
205416.5213.31-3.21
----
-0.34-0.020.32
205516.5413.31-3.23
----
-0.35-0.020.33
205616.5713.32-3.26
----
-0.36-0.020.34
205716.6113.32-3.29
----
-0.37-0.020.34
205816.6613.32-3.33
----
-0.37-0.020.35
205916.7013.33-3.38
----
-0.38-0.020.36
206016.7613.33-3.43
----
-0.38-0.020.36
206116.8213.34-3.48
----
-0.39-0.020.37
206216.8713.34-3.53
----
-0.39-0.020.37
206316.9313.35-3.59
----
-0.40-0.020.37
206416.9913.35-3.64
----
-0.40-0.020.37
206517.0613.36-3.70
----
-0.40-0.020.38
206617.1213.36-3.76
----
-0.40-0.020.38
206717.1913.37-3.82
----
-0.40-0.020.38
206817.2613.37-3.89
----
-0.41-0.030.38
206917.3313.38-3.95
----
-0.41-0.030.38
207017.3913.38-4.01
----
-0.41-0.030.38
207117.4613.38-4.07
----
-0.41-0.030.39
207217.5113.39-4.13
----
-0.41-0.030.39
207317.5713.39-4.17
----
-0.42-0.030.39
207417.6213.40-4.22
----
-0.42-0.030.39
207517.6613.40-4.26
----
-0.42-0.030.39
207617.6913.40-4.29
----
-0.42-0.030.39
207717.7213.41-4.31
----
-0.42-0.030.39
207817.7313.41-4.32
----
-0.42-0.030.40
207917.7313.41-4.32
----
-0.42-0.030.40
208017.7213.41-4.31
----
-0.42-0.030.40
208117.7013.41-4.29
----
-0.42-0.030.39
208217.6713.41-4.27
----
-0.42-0.030.39
208317.6513.40-4.24
----
-0.42-0.030.39
208417.6213.40-4.21
----
-0.42-0.030.39
208517.5813.40-4.18
----
-0.41-0.030.39
208617.5513.40-4.15
----
-0.41-0.030.39
208717.5113.40-4.12
----
-0.41-0.030.39
208817.4913.39-4.09
----
-0.41-0.030.38
208917.4713.39-4.07
----
-0.41-0.030.38
209017.4613.39-4.07
----
-0.41-0.030.38
209117.4613.39-4.07
----
-0.41-0.030.38
209217.4713.39-4.08
----
-0.41-0.030.38
209317.4913.39-4.10
----
-0.41-0.030.38
209417.5313.40-4.13
----
-0.41-0.030.38
209517.5613.40-4.16
----
-0.41-0.030.39

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 16.80% 13.83% -2.96% 2035 -0.26% -0.02% 0.25%

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