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
-0.00-0.000.00
202314.4312.94-1.49
217
-0.00-0.000.00
202414.6412.98-1.66
200
-0.01-0.000.01
202514.8613.00-1.87
183
-0.02-0.000.02
202615.0813.12-1.96
166
-0.03-0.000.03
202715.3013.15-2.16
149
-0.04-0.000.04
202815.5213.19-2.33
131
-0.06-0.000.06
202915.7413.22-2.52
114
-0.09-0.000.08
203015.9013.24-2.67
96
-0.12-0.010.11
203116.0313.25-2.79
79
-0.15-0.010.15
203216.1413.26-2.89
61
-0.19-0.010.18
203316.2313.27-2.96
44
-0.23-0.010.22
203416.2913.27-3.01
26
-0.26-0.010.25
203516.3213.28-3.05
8
-0.30-0.010.29
203616.3513.28-3.06
----
-0.34-0.020.32
203716.3613.29-3.08
----
-0.38-0.020.36
203816.3713.29-3.09
----
-0.41-0.020.39
203916.3713.29-3.08
----
-0.44-0.020.42
204016.3713.29-3.08
----
-0.48-0.020.45
204116.3513.29-3.06
----
-0.51-0.030.48
204216.3213.29-3.03
----
-0.54-0.030.51
204316.2813.29-2.99
----
-0.57-0.030.54
204416.2413.29-2.95
----
-0.59-0.030.56
204516.2013.29-2.91
----
-0.62-0.030.59
204616.1613.28-2.87
----
-0.64-0.030.61
204716.1213.28-2.84
----
-0.67-0.040.63
204816.0913.28-2.81
----
-0.69-0.040.66
204916.0713.28-2.79
----
-0.72-0.040.68
205016.0513.28-2.77
----
-0.74-0.040.70
205116.0413.28-2.75
----
-0.76-0.040.72
205216.0313.28-2.75
----
-0.77-0.040.73
205316.0413.29-2.75
----
-0.79-0.040.75
205416.0513.29-2.76
----
-0.81-0.040.76
205516.0713.29-2.78
----
-0.82-0.050.78
205616.1013.29-2.80
----
-0.84-0.050.79
205716.1313.30-2.83
----
-0.85-0.050.80
205816.1713.30-2.87
----
-0.86-0.050.81
205916.2213.30-2.91
----
-0.87-0.050.82
206016.2713.31-2.96
----
-0.88-0.050.83
206116.3213.31-3.01
----
-0.89-0.050.84
206216.3713.32-3.06
----
-0.89-0.050.84
206316.4313.32-3.11
----
-0.90-0.050.85
206416.4913.33-3.16
----
-0.91-0.050.85
206516.5513.33-3.22
----
-0.91-0.050.86
206616.6113.33-3.27
----
-0.92-0.050.87
206716.6713.34-3.33
----
-0.92-0.050.87
206816.7413.34-3.39
----
-0.93-0.050.87
206916.8013.35-3.45
----
-0.93-0.050.88
207016.8713.35-3.52
----
-0.94-0.050.88
207116.9313.36-3.57
----
-0.94-0.050.89
207216.9813.36-3.62
----
-0.94-0.050.89
207317.0413.37-3.67
----
-0.95-0.050.89
207417.0813.37-3.71
----
-0.95-0.050.90
207517.1213.37-3.75
----
-0.95-0.050.90
207617.1613.38-3.78
----
-0.96-0.050.90
207717.1813.38-3.80
----
-0.96-0.050.90
207817.1913.38-3.81
----
-0.96-0.050.91
207917.1913.38-3.81
----
-0.96-0.050.91
208017.1813.38-3.80
----
-0.96-0.050.91
208117.1613.38-3.78
----
-0.96-0.050.90
208217.1413.38-3.76
----
-0.96-0.050.90
208317.1113.38-3.73
----
-0.96-0.050.90
208417.0813.37-3.70
----
-0.96-0.050.90
208517.0413.37-3.67
----
-0.95-0.050.90
208617.0113.37-3.64
----
-0.95-0.050.90
208716.9713.37-3.61
----
-0.95-0.050.90
208816.9513.37-3.58
----
-0.95-0.050.90
208916.9313.36-3.56
----
-0.95-0.050.89
209016.9213.36-3.55
----
-0.95-0.050.89
209116.9213.36-3.56
----
-0.95-0.050.89
209216.9313.36-3.57
----
-0.95-0.050.90
209316.9513.37-3.59
----
-0.95-0.050.90
209416.9813.37-3.62
----
-0.95-0.050.90
209517.0213.37-3.65
----
-0.95-0.050.90

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 16.43% 13.81% -2.61% 2035 -0.63% -0.03% 0.60%

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