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
202815.5813.19-2.40
130
0.000.00-0.00
202915.8313.23-2.61
112
0.000.00-0.00
203016.0313.24-2.78
94
0.000.00-0.00
203116.1913.26-2.94
76
0.010.00-0.01
203216.3413.27-3.07
57
0.010.00-0.01
203316.4613.28-3.19
39
0.010.00-0.01
203416.5613.29-3.28
20
0.010.00-0.01
203516.6413.29-3.35
1
0.010.00-0.01
203616.7013.30-3.40
----
0.010.00-0.01
203716.7513.31-3.44
----
0.010.00-0.01
203816.7913.31-3.48
----
0.010.00-0.01
203916.8213.31-3.51
----
0.000.00-0.00
204016.8413.32-3.53
----
-0.01-0.000.00
204116.8413.32-3.53
----
-0.01-0.000.01
204216.8413.32-3.52
----
-0.02-0.000.02
204316.8213.32-3.50
----
-0.03-0.000.03
204416.7913.32-3.47
----
-0.04-0.000.04
204516.7613.32-3.45
----
-0.06-0.000.05
204616.7313.32-3.42
----
-0.07-0.000.06
204716.7113.32-3.40
----
-0.08-0.000.07
204816.7013.32-3.39
----
-0.09-0.010.08
204916.6913.32-3.37
----
-0.09-0.010.09
205016.6813.32-3.37
----
-0.10-0.010.10
205116.6813.32-3.36
----
-0.11-0.010.11
205216.6913.32-3.37
----
-0.12-0.010.11
205316.7013.32-3.38
----
-0.13-0.010.12
205416.7213.32-3.40
----
-0.13-0.010.13
205516.7513.33-3.43
----
-0.14-0.010.13
205616.7813.33-3.46
----
-0.15-0.010.14
205716.8213.33-3.49
----
-0.15-0.010.14
205816.8713.34-3.53
----
-0.16-0.010.15
205916.9213.34-3.58
----
-0.16-0.010.15
206016.9813.35-3.63
----
-0.17-0.010.16
206117.0313.35-3.68
----
-0.17-0.010.16
206217.0913.36-3.73
----
-0.18-0.010.17
206317.1513.36-3.79
----
-0.18-0.010.17
206417.2113.36-3.84
----
-0.18-0.010.17
206517.2713.37-3.90
----
-0.19-0.010.17
206617.3413.37-3.96
----
-0.19-0.010.18
206717.4013.38-4.02
----
-0.19-0.010.18
206817.4713.38-4.09
----
-0.19-0.010.18
206917.5413.39-4.15
----
-0.19-0.010.18
207017.6113.39-4.21
----
-0.20-0.010.18
207117.6713.40-4.27
----
-0.20-0.010.19
207217.7313.40-4.33
----
-0.20-0.010.19
207317.7813.41-4.38
----
-0.20-0.010.19
207417.8313.41-4.42
----
-0.20-0.010.19
207517.8813.41-4.46
----
-0.20-0.010.19
207617.9113.42-4.49
----
-0.20-0.010.19
207717.9313.42-4.52
----
-0.21-0.010.19
207817.9513.42-4.53
----
-0.21-0.010.19
207917.9413.42-4.52
----
-0.21-0.010.19
208017.9313.42-4.51
----
-0.21-0.010.19
208117.9113.42-4.49
----
-0.21-0.010.19
208217.8913.42-4.47
----
-0.21-0.010.20
208317.8613.42-4.44
----
-0.21-0.010.20
208417.8213.42-4.41
----
-0.21-0.010.20
208517.7913.41-4.37
----
-0.21-0.010.20
208617.7513.41-4.34
----
-0.21-0.010.20
208717.7113.41-4.30
----
-0.21-0.010.20
208817.6813.41-4.28
----
-0.21-0.010.20
208917.6613.40-4.26
----
-0.21-0.010.20
209017.6513.40-4.25
----
-0.21-0.010.20
209117.6613.40-4.25
----
-0.21-0.010.20
209217.6713.41-4.26
----
-0.21-0.010.20
209317.6913.41-4.28
----
-0.21-0.010.20
209417.7213.41-4.31
----
-0.21-0.010.20
209517.7613.41-4.35
----
-0.22-0.010.20

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 16.95% 13.84% -3.11% 2035 -0.11% -0.01% 0.10%

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