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
0.000.00-0.00
202414.6412.98-1.67
200
0.000.00-0.00
202514.8813.00-1.88
183
0.000.00-0.00
202615.1113.12-1.99
165
0.000.00-0.00
202715.3513.15-2.20
148
0.000.00-0.00
202815.5913.19-2.40
130
0.010.00-0.01
202915.8513.23-2.62
112
0.010.00-0.01
203016.0413.24-2.80
94
0.020.00-0.02
203116.2213.26-2.96
75
0.030.00-0.03
203216.3713.27-3.10
57
0.040.00-0.04
203316.5013.28-3.22
38
0.050.00-0.05
203416.6113.29-3.32
19
0.060.00-0.06
203516.6913.30-3.40
----
0.070.00-0.06
203616.7613.30-3.46
----
0.070.00-0.07
203716.8213.31-3.51
----
0.080.00-0.08
203816.8813.31-3.56
----
0.090.00-0.09
203916.9113.32-3.60
----
0.100.00-0.09
204016.9513.32-3.63
----
0.110.00-0.10
204116.9713.32-3.65
----
0.110.00-0.11
204216.9813.32-3.66
----
0.120.01-0.12
204316.9813.32-3.65
----
0.130.01-0.12
204416.9713.32-3.64
----
0.140.01-0.13
204516.9613.33-3.64
----
0.140.01-0.14
204616.9513.33-3.63
----
0.150.01-0.14
204716.9513.33-3.62
----
0.160.01-0.15
204816.9513.33-3.62
----
0.160.01-0.16
204916.9613.33-3.63
----
0.170.01-0.16
205016.9713.33-3.63
----
0.180.01-0.17
205116.9813.33-3.64
----
0.180.01-0.18
205217.0013.33-3.66
----
0.190.01-0.18
205317.0313.34-3.69
----
0.200.01-0.19
205417.0613.34-3.72
----
0.200.01-0.19
205517.1013.34-3.76
----
0.210.01-0.20
205617.1413.35-3.80
----
0.210.01-0.20
205717.1913.35-3.84
----
0.220.01-0.21
205817.2513.36-3.89
----
0.220.01-0.21
205917.3113.36-3.95
----
0.230.01-0.21
206017.3713.37-4.01
----
0.230.01-0.22
206117.4413.37-4.06
----
0.230.01-0.22
206217.5013.38-4.12
----
0.240.01-0.22
206317.5713.38-4.19
----
0.240.01-0.23
206417.6313.39-4.25
----
0.240.01-0.23
206517.7013.39-4.31
----
0.240.01-0.23
206617.7713.40-4.37
----
0.250.01-0.23
206717.8413.40-4.44
----
0.250.01-0.24
206817.9113.41-4.51
----
0.250.01-0.24
206917.9913.41-4.57
----
0.250.01-0.24
207018.0613.42-4.64
----
0.260.01-0.24
207118.1313.42-4.70
----
0.260.01-0.24
207218.1913.43-4.76
----
0.260.01-0.25
207318.2413.43-4.81
----
0.260.01-0.25
207418.3013.44-4.86
----
0.260.01-0.25
207518.3413.44-4.90
----
0.260.01-0.25
207618.3813.44-4.93
----
0.260.01-0.25
207718.4013.45-4.96
----
0.260.01-0.25
207818.4213.45-4.97
----
0.260.01-0.25
207918.4113.45-4.97
----
0.260.01-0.25
208018.4013.45-4.96
----
0.260.01-0.25
208118.3813.45-4.94
----
0.260.01-0.25
208218.3613.45-4.91
----
0.260.01-0.25
208318.3313.44-4.89
----
0.260.01-0.25
208418.3013.44-4.85
----
0.260.01-0.25
208518.2613.44-4.82
----
0.260.01-0.25
208618.2213.44-4.78
----
0.260.01-0.25
208718.1913.43-4.75
----
0.260.01-0.25
208818.1613.43-4.73
----
0.260.01-0.25
208918.1413.43-4.71
----
0.260.01-0.25
209018.1313.43-4.70
----
0.260.01-0.25
209118.1313.43-4.70
----
0.260.01-0.25
209218.1413.43-4.71
----
0.260.01-0.25
209318.1713.43-4.73
----
0.260.01-0.25
209418.2013.44-4.76
----
0.260.01-0.25
209518.2413.44-4.80
----
0.260.01-0.25

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 17.22% 13.86% -3.37% 2034 0.16% 0.01% -0.16%

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