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
202114.1312.90-1.23
244
0.040.00-0.04
202214.2712.92-1.35
228
0.040.00-0.04
202314.4412.94-1.50
212
0.040.00-0.04
202414.6312.97-1.66
195
0.040.00-0.04
202514.8312.99-1.84
179
0.050.00-0.04
202615.0313.11-1.92
162
0.050.00-0.04
202715.2413.13-2.10
145
0.050.00-0.04
202815.4813.18-2.30
128
0.050.00-0.04
202915.6713.19-2.48
111
0.050.00-0.05
203015.8513.21-2.65
95
0.050.00-0.05
203116.0113.22-2.80
77
0.050.00-0.05
203216.1613.23-2.93
60
0.050.00-0.05
203316.2813.24-3.04
43
0.050.00-0.05
203416.3813.25-3.13
24
0.050.00-0.05
203516.4513.25-3.19
6
0.050.00-0.05
203616.5113.26-3.25
----
0.050.00-0.05
203716.5713.27-3.30
----
0.050.00-0.05
203816.6213.27-3.35
----
0.050.00-0.05
203916.6513.27-3.38
----
0.050.00-0.05
204016.6713.28-3.39
----
0.050.00-0.05
204116.6613.28-3.39
----
0.050.00-0.05
204216.6413.28-3.36
----
0.050.00-0.05
204316.6113.28-3.33
----
0.050.00-0.05
204416.5713.27-3.30
----
0.050.00-0.05
204516.5413.27-3.27
----
0.050.00-0.05
204616.5013.27-3.23
----
0.050.00-0.05
204716.4813.27-3.20
----
0.050.00-0.05
204816.4613.27-3.18
----
0.050.00-0.05
204916.4313.27-3.16
----
0.050.00-0.05
205016.4213.27-3.15
----
0.050.00-0.05
205116.4113.27-3.14
----
0.050.00-0.05
205216.4213.27-3.14
----
0.050.00-0.05
205316.4213.28-3.15
----
0.050.00-0.05
205416.4413.28-3.16
----
0.050.00-0.05
205516.4613.28-3.18
----
0.050.00-0.05
205616.4913.28-3.21
----
0.050.00-0.05
205716.5313.29-3.24
----
0.050.00-0.05
205816.5813.29-3.29
----
0.050.00-0.05
205916.6313.30-3.33
----
0.050.00-0.05
206016.6813.30-3.38
----
0.050.00-0.05
206116.7313.30-3.43
----
0.050.00-0.05
206216.7913.31-3.48
----
0.050.00-0.05
206316.8413.31-3.53
----
0.050.00-0.05
206416.8913.32-3.58
----
0.050.00-0.05
206516.9513.32-3.63
----
0.050.00-0.05
206617.0113.32-3.68
----
0.050.00-0.05
206717.0713.33-3.74
----
0.050.00-0.05
206817.1313.33-3.79
----
0.050.00-0.05
206917.1913.34-3.85
----
0.050.00-0.05
207017.2513.34-3.91
----
0.050.00-0.05
207117.3013.34-3.96
----
0.050.00-0.05
207217.3513.35-4.01
----
0.050.00-0.05
207317.4013.35-4.05
----
0.050.00-0.05
207417.4513.36-4.09
----
0.050.00-0.05
207517.4813.36-4.13
----
0.050.00-0.05
207617.5113.36-4.15
----
0.050.00-0.05
207717.5313.36-4.17
----
0.050.00-0.05
207817.5413.36-4.17
----
0.050.00-0.05
207917.5313.36-4.17
----
0.050.00-0.05
208017.5213.36-4.15
----
0.050.00-0.05
208117.5013.36-4.14
----
0.050.00-0.05
208217.4813.36-4.12
----
0.050.00-0.05
208317.4613.36-4.09
----
0.050.00-0.05
208417.4313.36-4.07
----
0.050.00-0.05
208517.4113.36-4.05
----
0.050.00-0.05
208617.3913.36-4.04
----
0.050.00-0.05
208717.3813.36-4.03
----
0.050.00-0.05
208817.3813.35-4.03
----
0.050.00-0.05
208917.3913.36-4.03
----
0.050.00-0.05
209017.4113.36-4.05
----
0.050.00-0.05
209117.4413.36-4.08
----
0.050.00-0.05
209217.4813.36-4.12
----
0.050.00-0.05
209317.5313.36-4.16
----
0.050.00-0.05
209417.5813.37-4.21
----
0.050.00-0.05

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 16.65% 13.81% -2.83% 2035 0.05% 0.00% -0.05%

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