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
0.010.00-0.01
202815.5913.19-2.40
130
0.010.00-0.01
202915.8413.23-2.62
112
0.010.00-0.01
203016.0413.24-2.79
94
0.010.00-0.01
203116.2113.26-2.95
76
0.020.00-0.02
203216.3613.27-3.09
57
0.020.00-0.02
203316.4813.28-3.20
39
0.030.00-0.03
203416.5813.29-3.29
20
0.030.00-0.03
203516.6613.30-3.37
0
0.040.00-0.03
203616.7313.30-3.43
----
0.040.00-0.04
203716.7813.31-3.48
----
0.040.00-0.04
203816.8313.31-3.52
----
0.050.00-0.05
203916.8713.32-3.55
----
0.050.00-0.05
204016.9013.32-3.59
----
0.060.00-0.05
204116.9213.32-3.60
----
0.060.00-0.06
204216.9313.32-3.60
----
0.070.00-0.06
204316.9213.32-3.60
----
0.070.00-0.07
204416.9113.32-3.59
----
0.080.00-0.07
204516.9013.32-3.58
----
0.080.00-0.08
204616.8913.32-3.56
----
0.090.01-0.08
204716.8813.33-3.56
----
0.090.01-0.09
204816.8813.33-3.56
----
0.100.01-0.09
204916.8913.33-3.56
----
0.100.01-0.10
205016.8913.33-3.56
----
0.100.01-0.10
205116.9013.33-3.57
----
0.100.01-0.10
205216.9113.33-3.58
----
0.100.01-0.10
205316.9313.33-3.60
----
0.100.01-0.10
205416.9613.34-3.62
----
0.100.01-0.10
205516.9913.34-3.65
----
0.100.01-0.09
205617.0313.34-3.69
----
0.100.01-0.09
205717.0713.35-3.73
----
0.100.01-0.09
205817.1313.35-3.77
----
0.100.01-0.09
205917.1813.36-3.82
----
0.100.01-0.09
206017.2413.36-3.88
----
0.090.01-0.09
206117.3013.37-3.93
----
0.090.01-0.09
206217.3613.37-3.99
----
0.090.01-0.09
206317.4213.38-4.05
----
0.090.01-0.09
206417.4813.38-4.10
----
0.090.01-0.09
206517.5513.39-4.16
----
0.090.01-0.09
206617.6213.39-4.23
----
0.090.01-0.09
206717.6913.40-4.29
----
0.090.01-0.09
206817.7613.40-4.35
----
0.090.01-0.09
206917.8313.41-4.42
----
0.090.01-0.09
207017.9013.41-4.49
----
0.090.01-0.09
207117.9613.42-4.55
----
0.090.01-0.09
207218.0213.42-4.60
----
0.090.01-0.09
207318.0813.42-4.65
----
0.090.01-0.09
207418.1313.43-4.70
----
0.090.01-0.09
207518.1713.43-4.74
----
0.090.01-0.09
207618.2113.44-4.77
----
0.090.01-0.09
207718.2313.44-4.79
----
0.090.01-0.09
207818.2413.44-4.81
----
0.090.01-0.09
207918.2413.44-4.80
----
0.090.01-0.09
208018.2313.44-4.79
----
0.090.01-0.09
208118.2113.44-4.77
----
0.090.01-0.09
208218.1813.44-4.75
----
0.090.01-0.08
208318.1613.44-4.72
----
0.090.01-0.08
208418.1213.43-4.69
----
0.090.01-0.08
208518.0813.43-4.65
----
0.090.01-0.08
208618.0513.43-4.62
----
0.090.01-0.08
208718.0113.43-4.58
----
0.090.01-0.08
208817.9813.42-4.56
----
0.090.01-0.08
208917.9613.42-4.54
----
0.090.01-0.08
209017.9513.42-4.53
----
0.090.01-0.08
209117.9513.42-4.53
----
0.090.01-0.08
209217.9713.42-4.54
----
0.080.01-0.08
209317.9913.43-4.56
----
0.080.01-0.08
209418.0213.43-4.59
----
0.080.01-0.08
209518.0513.43-4.62
----
0.080.00-0.08

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 17.13% 13.85% -3.28% 2035 0.07% 0.00% -0.06%

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