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
0.000.00-0.00
202815.5913.19-2.40
130
0.000.00-0.00
202915.8413.23-2.61
112
0.000.00-0.00
203016.0313.24-2.79
94
0.010.00-0.01
203116.2013.26-2.94
76
0.010.00-0.01
203216.3513.27-3.08
57
0.020.00-0.02
203316.4813.28-3.20
39
0.020.00-0.02
203416.5813.29-3.30
20
0.030.00-0.03
203516.6713.29-3.38
1
0.050.00-0.04
203616.7513.30-3.44
----
0.060.00-0.06
203716.8113.31-3.51
----
0.080.00-0.07
203816.8813.31-3.56
----
0.090.00-0.09
203916.9313.32-3.61
----
0.110.01-0.11
204016.9813.32-3.66
----
0.130.01-0.13
204117.0113.33-3.69
----
0.160.01-0.15
204217.0413.33-3.71
----
0.180.01-0.17
204317.0613.33-3.73
----
0.210.01-0.20
204417.0613.33-3.73
----
0.230.01-0.22
204517.0813.33-3.74
----
0.260.01-0.25
204617.0913.33-3.75
----
0.290.01-0.27
204717.1013.34-3.77
----
0.310.02-0.30
204817.1313.34-3.79
----
0.340.02-0.32
204917.1513.34-3.81
----
0.370.02-0.35
205017.1813.34-3.84
----
0.390.02-0.37
205117.2113.35-3.87
----
0.420.02-0.40
205217.2513.35-3.90
----
0.440.02-0.42
205317.3013.35-3.95
----
0.470.02-0.44
205417.3513.36-3.99
----
0.490.03-0.47
205517.4113.36-4.04
----
0.510.03-0.49
205617.4713.37-4.10
----
0.530.03-0.51
205717.5313.37-4.16
----
0.550.03-0.52
205817.6013.38-4.22
----
0.570.03-0.54
205917.6813.38-4.29
----
0.590.03-0.56
206017.7513.39-4.36
----
0.610.03-0.57
206117.8313.40-4.43
----
0.620.03-0.59
206217.9013.40-4.50
----
0.640.04-0.60
206317.9813.41-4.57
----
0.650.04-0.61
206418.0513.41-4.64
----
0.660.04-0.63
206518.1313.42-4.71
----
0.670.04-0.64
206618.2113.42-4.78
----
0.680.04-0.65
206718.2913.43-4.86
----
0.690.04-0.65
206818.3613.44-4.93
----
0.700.04-0.66
206918.4413.44-5.00
----
0.710.04-0.67
207018.5213.45-5.07
----
0.720.04-0.68
207118.5913.45-5.14
----
0.720.04-0.68
207218.6613.46-5.20
----
0.730.04-0.69
207318.7213.46-5.26
----
0.730.04-0.69
207418.7713.46-5.31
----
0.740.04-0.69
207518.8213.47-5.35
----
0.740.04-0.70
207618.8613.47-5.39
----
0.740.04-0.70
207718.8813.47-5.41
----
0.740.04-0.70
207818.9013.48-5.42
----
0.750.04-0.70
207918.9013.48-5.42
----
0.750.04-0.70
208018.8913.48-5.41
----
0.750.04-0.70
208118.8713.48-5.39
----
0.750.04-0.70
208218.8413.47-5.37
----
0.750.04-0.70
208318.8113.47-5.34
----
0.750.04-0.70
208418.7813.47-5.31
----
0.740.04-0.70
208518.7413.47-5.27
----
0.740.04-0.70
208618.7013.47-5.23
----
0.740.04-0.70
208718.6613.46-5.20
----
0.740.04-0.70
208818.6413.46-5.17
----
0.740.04-0.70
208918.6213.46-5.16
----
0.740.04-0.70
209018.6113.46-5.15
----
0.740.04-0.70
209118.6113.46-5.15
----
0.740.04-0.70
209218.6213.46-5.16
----
0.740.04-0.70
209318.6513.46-5.18
----
0.740.04-0.70
209418.6813.46-5.22
----
0.740.04-0.70
209518.7213.47-5.25
----
0.740.04-0.70

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 17.47% 13.87% -3.60% 2035 0.41% 0.02% -0.38%

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