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
202214.3612.93-1.42
231
0.110.00-0.10
202314.5412.95-1.59
214
0.110.00-0.10
202414.7512.98-1.77
197
0.110.00-0.11
202514.9913.00-1.99
179
0.110.01-0.11
202615.2313.13-2.10
161
0.110.01-0.11
202715.4613.15-2.31
143
0.110.01-0.11
202815.7013.20-2.50
125
0.120.01-0.11
202915.9513.23-2.72
107
0.120.01-0.11
203016.1413.25-2.89
88
0.120.01-0.11
203116.3113.26-3.04
70
0.120.01-0.11
203216.4513.27-3.18
51
0.120.01-0.11
203316.5713.28-3.29
32
0.120.01-0.11
203416.6713.29-3.38
13
0.120.01-0.11
203516.7513.30-3.45
----
0.120.01-0.11
203616.8113.31-3.50
----
0.120.01-0.11
203716.8613.31-3.55
----
0.120.01-0.11
203816.9113.32-3.59
----
0.120.01-0.12
203916.9413.32-3.62
----
0.120.01-0.11
204016.9713.32-3.65
----
0.120.01-0.11
204116.9813.33-3.65
----
0.120.01-0.11
204216.9813.33-3.65
----
0.120.01-0.11
204316.9713.33-3.64
----
0.120.01-0.11
204416.9513.33-3.63
----
0.120.01-0.11
204516.9413.33-3.61
----
0.120.01-0.11
204616.9213.33-3.59
----
0.120.01-0.11
204716.9113.33-3.58
----
0.120.01-0.11
204816.9113.33-3.58
----
0.120.01-0.11
204916.9013.33-3.57
----
0.120.01-0.11
205016.9113.33-3.58
----
0.120.01-0.11
205116.9113.33-3.58
----
0.120.01-0.11
205216.9313.33-3.59
----
0.120.01-0.11
205316.9513.34-3.61
----
0.120.01-0.11
205416.9813.34-3.64
----
0.120.01-0.11
205517.0113.34-3.67
----
0.120.01-0.11
205617.0513.35-3.70
----
0.120.01-0.11
205717.0913.35-3.74
----
0.120.01-0.11
205817.1513.35-3.79
----
0.120.01-0.11
205917.2013.36-3.84
----
0.120.01-0.11
206017.2613.36-3.90
----
0.120.01-0.11
206117.3213.37-3.95
----
0.120.01-0.11
206217.3813.37-4.01
----
0.120.01-0.11
206317.4513.38-4.07
----
0.120.01-0.11
206417.5113.38-4.13
----
0.120.01-0.11
206517.5813.39-4.19
----
0.120.01-0.11
206617.6413.39-4.25
----
0.120.01-0.11
206717.7113.40-4.32
----
0.120.01-0.11
206817.7813.40-4.38
----
0.120.01-0.11
206917.8513.41-4.45
----
0.120.01-0.11
207017.9313.41-4.51
----
0.120.01-0.11
207117.9913.42-4.57
----
0.120.01-0.11
207218.0513.42-4.63
----
0.120.01-0.11
207318.1113.43-4.68
----
0.120.01-0.11
207418.1613.43-4.73
----
0.120.01-0.12
207518.2013.43-4.77
----
0.120.01-0.12
207618.2413.44-4.80
----
0.120.01-0.12
207718.2613.44-4.82
----
0.120.01-0.12
207818.2813.44-4.83
----
0.120.01-0.12
207918.2713.44-4.83
----
0.120.01-0.12
208018.2613.44-4.82
----
0.120.01-0.12
208118.2413.44-4.80
----
0.120.01-0.12
208218.2213.44-4.78
----
0.120.01-0.12
208318.1913.44-4.75
----
0.120.01-0.12
208418.1613.44-4.72
----
0.120.01-0.12
208518.1213.43-4.69
----
0.120.01-0.12
208618.0813.43-4.65
----
0.120.01-0.12
208718.0513.43-4.62
----
0.120.01-0.12
208818.0213.43-4.59
----
0.120.01-0.11
208918.0013.43-4.57
----
0.120.01-0.11
209017.9913.42-4.56
----
0.120.01-0.11
209117.9913.43-4.56
----
0.120.01-0.11
209218.0013.43-4.58
----
0.120.01-0.11
209318.0313.43-4.60
----
0.120.01-0.11
209418.0613.43-4.63
----
0.120.01-0.11
209518.1013.43-4.66
----
0.120.01-0.11

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 17.18% 13.85% -3.32% 2034 0.12% 0.01% -0.11%

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