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
202515.0213.00-2.02
181
0.140.01-0.13
202615.2613.13-2.13
163
0.150.01-0.14
202715.5013.16-2.34
145
0.150.01-0.14
202815.7413.20-2.54
126
0.160.01-0.15
202915.9913.24-2.76
107
0.160.01-0.15
203016.1913.25-2.94
89
0.170.01-0.16
203116.3613.27-3.09
70
0.170.01-0.16
203216.5113.28-3.23
51
0.180.01-0.17
203316.6313.29-3.34
32
0.180.01-0.17
203416.7413.30-3.44
12
0.180.01-0.17
203516.8213.30-3.51
----
0.190.01-0.18
203616.8813.31-3.57
----
0.190.01-0.18
203716.9313.32-3.62
----
0.200.01-0.18
203816.9913.32-3.66
----
0.200.01-0.19
203917.0213.33-3.69
----
0.200.01-0.19
204017.0513.33-3.72
----
0.210.01-0.19
204117.0713.33-3.74
----
0.210.01-0.20
204217.0713.33-3.74
----
0.210.01-0.20
204317.0613.33-3.73
----
0.220.01-0.20
204417.0513.33-3.72
----
0.220.01-0.20
204517.0413.33-3.70
----
0.220.01-0.21
204617.0213.33-3.69
----
0.220.01-0.21
204717.0113.33-3.68
----
0.220.01-0.21
204817.0113.33-3.68
----
0.230.01-0.21
204917.0113.34-3.68
----
0.230.01-0.21
205017.0213.34-3.68
----
0.230.01-0.22
205117.0313.34-3.69
----
0.230.01-0.22
205217.0413.34-3.70
----
0.240.01-0.22
205317.0713.34-3.73
----
0.240.01-0.22
205417.1013.35-3.75
----
0.240.01-0.23
205517.1413.35-3.79
----
0.240.02-0.23
205617.1813.35-3.83
----
0.250.02-0.23
205717.2313.36-3.87
----
0.250.02-0.24
205817.2813.36-3.92
----
0.250.02-0.24
205917.3413.37-3.97
----
0.260.02-0.24
206017.4113.37-4.03
----
0.260.02-0.25
206117.4713.38-4.09
----
0.260.02-0.25
206217.5313.38-4.15
----
0.260.02-0.25
206317.5913.39-4.21
----
0.260.02-0.25
206417.6613.39-4.27
----
0.270.02-0.25
206517.7213.40-4.33
----
0.270.02-0.25
206617.7913.40-4.39
----
0.270.02-0.25
206717.8613.41-4.45
----
0.270.02-0.25
206817.9313.41-4.52
----
0.270.02-0.25
206918.0013.42-4.59
----
0.270.02-0.25
207018.0713.42-4.65
----
0.270.02-0.25
207118.1413.43-4.71
----
0.270.02-0.25
207218.2013.43-4.77
----
0.270.02-0.25
207318.2613.44-4.82
----
0.270.02-0.25
207418.3113.44-4.87
----
0.270.02-0.26
207518.3513.44-4.91
----
0.270.02-0.26
207618.3913.45-4.94
----
0.270.02-0.26
207718.4113.45-4.96
----
0.270.02-0.26
207818.4313.45-4.97
----
0.270.02-0.26
207918.4213.45-4.97
----
0.270.02-0.26
208018.4113.45-4.96
----
0.270.02-0.26
208118.3913.45-4.94
----
0.270.02-0.26
208218.3713.45-4.92
----
0.270.02-0.25
208318.3413.45-4.89
----
0.270.02-0.25
208418.3013.45-4.86
----
0.270.02-0.25
208518.2613.44-4.82
----
0.270.02-0.25
208618.2213.44-4.78
----
0.270.02-0.25
208718.1913.44-4.75
----
0.260.02-0.25
208818.1613.44-4.72
----
0.260.02-0.25
208918.1413.43-4.70
----
0.260.02-0.25
209018.1313.43-4.69
----
0.260.02-0.24
209118.1313.43-4.69
----
0.260.02-0.24
209218.1413.43-4.71
----
0.260.02-0.24
209318.1613.44-4.73
----
0.260.02-0.24
209418.2013.44-4.76
----
0.260.02-0.24
209518.2313.44-4.79
----
0.260.02-0.24

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 17.28% 13.86% -3.42% 2034 0.22% 0.01% -0.20%

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