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
0.000.000.00
202114.0912.90-1.19
245
0.000.000.00
202214.2312.92-1.31
229
0.000.000.00
202314.3912.94-1.45
213
-0.000.000.01
202414.5812.97-1.61
197
-0.010.000.01
202514.7712.99-1.78
181
-0.020.000.02
202614.9713.11-1.85
164
-0.020.000.02
202715.1613.13-2.03
148
-0.030.000.03
202815.4013.18-2.22
131
-0.030.000.03
202915.5913.19-2.39
115
-0.040.000.04
203015.7613.21-2.55
98
-0.050.000.05
203115.9113.22-2.69
82
-0.050.000.06
203216.0413.23-2.81
65
-0.060.000.07
203316.1613.24-2.92
48
-0.080.000.08
203416.2413.25-2.99
31
-0.090.000.09
203516.3013.25-3.05
13
-0.100.000.10
203616.3513.26-3.09
----
-0.110.000.11
203716.3913.26-3.13
----
-0.130.000.13
203816.4313.27-3.16
----
-0.140.000.14
203916.4513.27-3.18
----
-0.160.000.16
204016.4513.27-3.18
----
-0.17-0.000.17
204116.4313.27-3.16
----
-0.18-0.000.18
204216.4013.27-3.12
----
-0.19-0.000.19
204316.3513.27-3.08
----
-0.21-0.000.21
204416.3013.27-3.03
----
-0.22-0.000.22
204516.2513.27-2.98
----
-0.24-0.000.24
204616.1913.27-2.93
----
-0.26-0.000.26
204716.1513.27-2.88
----
-0.28-0.000.27
204816.1113.27-2.84
----
-0.30-0.000.29
204916.0713.27-2.80
----
-0.32-0.000.31
205016.0313.27-2.76
----
-0.34-0.000.34
205116.0013.27-2.73
----
-0.36-0.000.36
205215.9813.27-2.71
----
-0.39-0.000.38
205315.9613.27-2.69
----
-0.41-0.000.40
205415.9613.27-2.68
----
-0.43-0.000.43
205515.9613.27-2.69
----
-0.45-0.010.45
205615.9713.28-2.70
----
-0.47-0.010.46
205715.9913.28-2.71
----
-0.49-0.010.48
205816.0213.28-2.74
----
-0.51-0.010.50
205916.0513.29-2.76
----
-0.53-0.010.52
206016.0813.29-2.79
----
-0.55-0.010.54
206116.1213.29-2.82
----
-0.56-0.010.55
206216.1513.30-2.86
----
-0.58-0.010.57
206316.1913.30-2.89
----
-0.60-0.010.59
206416.2213.30-2.92
----
-0.62-0.010.61
206516.2613.31-2.95
----
-0.64-0.010.63
206616.3013.31-2.99
----
-0.66-0.010.65
206716.3413.32-3.02
----
-0.68-0.010.67
206816.3813.32-3.06
----
-0.70-0.010.69
206916.4213.32-3.10
----
-0.72-0.010.70
207016.4613.33-3.13
----
-0.73-0.010.72
207116.5013.33-3.17
----
-0.75-0.010.74
207216.5313.34-3.19
----
-0.77-0.010.76
207316.5613.34-3.22
----
-0.79-0.010.78
207416.5913.34-3.25
----
-0.80-0.010.79
207516.6113.34-3.27
----
-0.82-0.010.81
207616.6213.35-3.28
----
-0.84-0.010.82
207716.6313.35-3.28
----
-0.85-0.010.84
207816.6213.35-3.27
----
-0.86-0.010.85
207916.6013.35-3.25
----
-0.88-0.010.86
208016.5813.35-3.23
----
-0.89-0.010.87
208116.5613.35-3.21
----
-0.89-0.010.88
208216.5313.34-3.19
----
-0.89-0.010.88
208316.5013.34-3.16
----
-0.90-0.010.89
208416.4513.34-3.11
----
-0.92-0.010.91
208516.4013.34-3.07
----
-0.95-0.020.94
208616.3413.34-3.01
----
-1.00-0.020.98
208716.2913.33-2.96
----
-1.03-0.021.01
208816.2613.33-2.93
----
-1.06-0.021.04
208916.2513.33-2.92
----
-1.09-0.021.06
209016.2513.33-2.92
----
-1.10-0.021.08
209116.2713.33-2.94
----
-1.11-0.021.09
209216.3113.34-2.97
----
-1.12-0.021.10
209316.3513.34-3.01
----
-1.13-0.021.11
209416.3913.34-3.05
----
-1.13-0.021.11

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
2019-2093 16.16% 13.81% -2.35% 2035 -0.44% -0.01% 0.43%

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