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
202614.9513.11-1.84
164
-0.04-0.000.04
202715.1313.13-2.00
148
-0.06-0.000.05
202815.3613.17-2.19
132
-0.08-0.000.07
202915.5313.18-2.35
116
-0.09-0.010.09
203015.6913.20-2.49
100
-0.11-0.010.11
203115.8313.21-2.63
84
-0.13-0.010.12
203215.9613.22-2.74
67
-0.15-0.010.14
203316.0613.23-2.84
50
-0.17-0.010.16
203416.1413.23-2.91
33
-0.18-0.010.17
203516.2013.24-2.96
16
-0.20-0.010.19
203616.2513.25-3.00
----
-0.21-0.010.20
203716.2913.25-3.04
----
-0.23-0.010.21
203816.3213.25-3.07
----
-0.24-0.010.23
203916.3513.26-3.09
----
-0.25-0.010.24
204016.3513.26-3.09
----
-0.27-0.020.25
204116.3313.26-3.08
----
-0.28-0.020.26
204216.3013.26-3.05
----
-0.29-0.020.27
204316.2613.26-3.01
----
-0.30-0.020.28
204416.2213.25-2.96
----
-0.30-0.020.29
204516.1813.25-2.92
----
-0.31-0.020.29
204616.1313.25-2.88
----
-0.32-0.020.30
204716.1013.25-2.85
----
-0.33-0.020.31
204816.0713.25-2.82
----
-0.33-0.020.31
204916.0413.25-2.79
----
-0.34-0.020.32
205016.0213.25-2.77
----
-0.35-0.020.33
205116.0113.25-2.76
----
-0.35-0.020.33
205216.0113.25-2.76
----
-0.36-0.020.33
205316.0113.25-2.76
----
-0.36-0.020.34
205416.0213.25-2.77
----
-0.36-0.020.34
205516.0413.26-2.79
----
-0.37-0.020.34
205616.0713.26-2.81
----
-0.37-0.020.35
205716.1113.26-2.85
----
-0.37-0.020.35
205816.1513.27-2.89
----
-0.37-0.020.35
205916.2013.27-2.93
----
-0.38-0.020.35
206016.2513.27-2.98
----
-0.38-0.020.36
206116.3013.28-3.02
----
-0.38-0.020.36
206216.3513.28-3.07
----
-0.38-0.020.36
206316.4113.29-3.12
----
-0.38-0.020.36
206416.4613.29-3.17
----
-0.38-0.020.36
206516.5113.29-3.22
----
-0.39-0.020.36
206616.5713.30-3.27
----
-0.39-0.020.36
206716.6313.30-3.32
----
-0.39-0.020.37
206816.6813.31-3.38
----
-0.39-0.020.37
206916.7413.31-3.43
----
-0.39-0.020.37
207016.8013.31-3.49
----
-0.39-0.020.37
207116.8613.32-3.54
----
-0.39-0.020.37
207216.9113.32-3.58
----
-0.40-0.020.37
207316.9513.33-3.63
----
-0.40-0.020.37
207416.9913.33-3.66
----
-0.40-0.020.37
207517.0313.33-3.70
----
-0.40-0.020.37
207617.0613.33-3.72
----
-0.40-0.020.38
207717.0813.34-3.74
----
-0.40-0.020.38
207817.0813.34-3.75
----
-0.40-0.020.38
207917.0813.34-3.74
----
-0.40-0.020.38
208017.0613.34-3.73
----
-0.40-0.020.37
208117.0513.34-3.71
----
-0.40-0.020.37
208217.0313.33-3.69
----
-0.40-0.020.37
208317.0113.33-3.67
----
-0.40-0.020.37
208416.9813.33-3.65
----
-0.39-0.020.37
208516.9613.33-3.63
----
-0.39-0.020.37
208616.9513.33-3.62
----
-0.39-0.020.37
208716.9413.33-3.61
----
-0.39-0.020.37
208816.9413.33-3.61
----
-0.39-0.020.37
208916.9513.33-3.62
----
-0.39-0.020.37
209016.9713.33-3.64
----
-0.39-0.020.37
209117.0013.33-3.66
----
-0.39-0.020.37
209217.0413.33-3.70
----
-0.39-0.020.37
209317.0813.34-3.74
----
-0.39-0.020.37
209417.1313.34-3.79
----
-0.39-0.020.37

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 16.31% 13.79% -2.52% 2035 -0.28% -0.02% 0.27%

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