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
201913.9112.85-1.06
273
0.000.000.00
202013.9412.87-1.07
260
-0.00-0.000.00
202114.0812.90-1.19
245
-0.00-0.000.00
202214.2212.92-1.30
229
-0.01-0.000.01
202314.3912.94-1.45
214
-0.01-0.000.01
202414.5712.97-1.60
197
-0.02-0.000.02
202514.7612.98-1.77
181
-0.03-0.000.03
202614.9413.11-1.84
164
-0.04-0.000.04
202715.1313.13-2.00
148
-0.06-0.000.06
202815.3513.17-2.18
132
-0.08-0.000.08
202915.5213.18-2.33
116
-0.11-0.010.10
203015.6713.20-2.47
100
-0.14-0.010.13
203115.8013.21-2.59
84
-0.16-0.010.15
203215.9213.22-2.70
68
-0.19-0.010.18
203316.0113.22-2.78
51
-0.22-0.010.21
203416.0713.23-2.84
35
-0.25-0.010.24
203516.1213.24-2.88
18
-0.28-0.020.26
203616.1513.24-2.91
0
-0.31-0.020.29
203716.1913.24-2.94
----
-0.33-0.020.31
203816.2113.25-2.96
----
-0.36-0.020.34
203916.2213.25-2.97
----
-0.38-0.020.36
204016.2113.25-2.96
----
-0.40-0.020.38
204116.1913.25-2.94
----
-0.42-0.020.40
204216.1513.25-2.90
----
-0.44-0.030.41
204316.1013.25-2.85
----
-0.46-0.030.43
204416.0513.24-2.80
----
-0.47-0.030.45
204516.0013.24-2.75
----
-0.49-0.030.46
204615.9513.24-2.71
----
-0.51-0.030.48
204715.9013.24-2.67
----
-0.52-0.030.49
204815.8713.24-2.63
----
-0.54-0.030.50
204915.8413.24-2.60
----
-0.55-0.030.52
205015.8113.24-2.57
----
-0.56-0.030.53
205115.7913.24-2.55
----
-0.57-0.030.54
205215.7813.24-2.55
----
-0.58-0.030.55
205315.7813.24-2.54
----
-0.59-0.040.56
205415.7913.24-2.55
----
-0.60-0.040.56
205515.8013.24-2.56
----
-0.61-0.040.57
205615.8313.24-2.58
----
-0.61-0.040.58
205715.8613.25-2.61
----
-0.62-0.040.58
205815.9013.25-2.65
----
-0.63-0.040.59
205915.9513.25-2.69
----
-0.63-0.040.59
206015.9913.26-2.73
----
-0.63-0.040.60
206116.0413.26-2.78
----
-0.64-0.040.60
206216.0913.27-2.83
----
-0.64-0.040.60
206316.1413.27-2.87
----
-0.65-0.040.61
206416.1913.27-2.92
----
-0.65-0.040.61
206516.2513.28-2.97
----
-0.65-0.040.61
206616.3013.28-3.02
----
-0.65-0.040.61
206716.3613.29-3.07
----
-0.66-0.040.62
206816.4213.29-3.13
----
-0.66-0.040.62
206916.4713.29-3.18
----
-0.66-0.040.62
207016.5313.30-3.23
----
-0.66-0.040.62
207116.5913.30-3.28
----
-0.67-0.040.63
207216.6313.31-3.33
----
-0.67-0.040.63
207316.6813.31-3.37
----
-0.67-0.040.63
207416.7213.31-3.41
----
-0.67-0.040.63
207516.7613.32-3.44
----
-0.67-0.040.63
207616.7813.32-3.47
----
-0.67-0.040.63
207716.8013.32-3.48
----
-0.68-0.040.63
207816.8113.32-3.49
----
-0.68-0.040.63
207916.8013.32-3.48
----
-0.67-0.040.63
208016.7913.32-3.47
----
-0.67-0.040.63
208116.7713.32-3.45
----
-0.67-0.040.63
208216.7513.32-3.44
----
-0.67-0.040.63
208316.7313.32-3.42
----
-0.67-0.040.63
208416.7113.32-3.40
----
-0.67-0.040.63
208516.6913.31-3.38
----
-0.66-0.040.62
208616.6813.31-3.36
----
-0.66-0.040.62
208716.6713.31-3.35
----
-0.66-0.040.62
208816.6713.31-3.35
----
-0.66-0.040.62
208916.6813.31-3.36
----
-0.66-0.040.62
209016.7013.31-3.38
----
-0.66-0.040.62
209116.7313.32-3.41
----
-0.66-0.040.62
209216.7713.32-3.45
----
-0.66-0.040.62
209316.8113.32-3.49
----
-0.66-0.040.62
209416.8613.32-3.53
----
-0.67-0.040.63

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
2019-2093 16.14% 13.78% -2.35% 2036 -0.46% -0.03% 0.43%

1 Under current law, the year of Trust Fund reserve depletion is 2035.
Based on Intermediate Assumptions of the 2019 Trustees Report.