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
202114.0912.90-1.19
245
-0.00-0.000.00
202214.2312.92-1.31
229
-0.00-0.000.00
202314.4012.94-1.46
213
-0.00-0.000.00
202414.5812.97-1.62
197
-0.00-0.000.00
202514.7812.99-1.80
180
-0.00-0.000.00
202614.9813.11-1.87
163
-0.01-0.000.01
202715.1813.13-2.05
147
-0.01-0.000.01
202815.4213.17-2.25
131
-0.01-0.000.01
202915.6113.19-2.42
114
-0.02-0.000.02
203015.7813.20-2.58
98
-0.02-0.000.02
203115.9413.21-2.72
81
-0.03-0.000.03
203216.0713.23-2.85
64
-0.04-0.000.03
203316.1913.23-2.95
47
-0.04-0.000.04
203416.2713.24-3.03
29
-0.05-0.000.05
203516.3413.25-3.09
11
-0.06-0.000.06
203616.3913.25-3.14
----
-0.07-0.000.06
203716.4413.26-3.18
----
-0.08-0.000.07
203816.4813.26-3.22
----
-0.09-0.010.08
203916.5113.27-3.24
----
-0.09-0.010.09
204016.5113.27-3.25
----
-0.10-0.010.10
204116.5013.27-3.23
----
-0.11-0.010.10
204216.4813.27-3.21
----
-0.11-0.010.11
204316.4413.27-3.17
----
-0.12-0.010.11
204416.4013.26-3.13
----
-0.12-0.010.12
204516.3613.26-3.10
----
-0.13-0.010.12
204616.3213.26-3.06
----
-0.13-0.010.12
204716.2913.26-3.03
----
-0.13-0.010.13
204816.2713.26-3.01
----
-0.14-0.010.13
204916.2413.26-2.98
----
-0.14-0.010.13
205016.2313.26-2.96
----
-0.14-0.010.13
205116.2213.26-2.96
----
-0.14-0.010.13
205216.2213.26-2.96
----
-0.15-0.010.14
205316.2313.26-2.96
----
-0.15-0.010.14
205416.2413.27-2.97
----
-0.15-0.010.14
205516.2613.27-2.99
----
-0.15-0.010.14
205616.2913.27-3.02
----
-0.15-0.010.14
205716.3313.28-3.06
----
-0.15-0.010.14
205816.3813.28-3.10
----
-0.15-0.010.14
205916.4313.28-3.14
----
-0.15-0.010.14
206016.4813.29-3.19
----
-0.15-0.010.14
206116.5313.29-3.24
----
-0.15-0.010.14
206216.5813.30-3.29
----
-0.15-0.010.14
206316.6413.30-3.34
----
-0.15-0.010.14
206416.6913.30-3.39
----
-0.15-0.010.14
206516.7413.31-3.44
----
-0.15-0.010.14
206616.8013.31-3.49
----
-0.15-0.010.14
206716.8613.32-3.54
----
-0.15-0.010.14
206816.9213.32-3.60
----
-0.15-0.010.14
206916.9813.32-3.66
----
-0.15-0.010.15
207017.0413.33-3.71
----
-0.16-0.010.15
207117.1013.33-3.76
----
-0.16-0.010.15
207217.1513.34-3.81
----
-0.16-0.010.15
207317.1913.34-3.85
----
-0.16-0.010.15
207417.2413.34-3.89
----
-0.16-0.010.15
207517.2713.35-3.93
----
-0.16-0.010.15
207617.3013.35-3.95
----
-0.16-0.010.15
207717.3213.35-3.97
----
-0.16-0.010.15
207817.3313.35-3.97
----
-0.16-0.010.15
207917.3213.35-3.97
----
-0.16-0.010.15
208017.3113.35-3.95
----
-0.16-0.010.15
208117.2913.35-3.94
----
-0.16-0.010.15
208217.2713.35-3.92
----
-0.16-0.010.15
208317.2413.35-3.90
----
-0.16-0.010.15
208417.2213.35-3.88
----
-0.16-0.010.15
208517.2013.34-3.85
----
-0.16-0.010.15
208617.1813.34-3.84
----
-0.16-0.010.15
208717.1713.34-3.83
----
-0.16-0.010.15
208817.1713.34-3.83
----
-0.16-0.010.15
208917.1813.34-3.84
----
-0.16-0.010.15
209017.2013.34-3.86
----
-0.16-0.010.15
209117.2313.35-3.89
----
-0.16-0.010.15
209217.2713.35-3.92
----
-0.16-0.010.15
209317.3213.35-3.97
----
-0.16-0.010.15
209417.3713.36-4.01
----
-0.16-0.010.15

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 16.49% 13.80% -2.68% 2035 -0.11% -0.01% 0.10%

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