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
202314.4012.94-1.46
213
0.000.000.00
202414.5912.97-1.62
197
0.000.000.00
202514.7912.99-1.80
180
0.000.000.00
202614.9913.11-1.88
163
-0.00-0.000.00
202715.1913.13-2.06
147
-0.00-0.000.00
202815.4313.17-2.26
130
-0.00-0.000.00
202915.6213.19-2.43
114
-0.00-0.000.00
203015.8013.20-2.60
97
-0.00-0.000.00
203115.9613.22-2.74
80
-0.01-0.000.01
203216.1013.23-2.87
63
-0.01-0.000.01
203316.2213.24-2.98
46
-0.02-0.000.01
203416.3013.24-3.06
28
-0.02-0.000.02
203516.3713.25-3.12
10
-0.03-0.000.03
203616.4313.26-3.17
----
-0.03-0.000.03
203716.4813.26-3.22
----
-0.04-0.000.04
203816.5213.26-3.26
----
-0.04-0.000.04
203916.5513.27-3.28
----
-0.05-0.000.05
204016.5613.27-3.29
----
-0.06-0.000.05
204116.5513.27-3.28
----
-0.06-0.000.06
204216.5213.27-3.25
----
-0.07-0.000.06
204316.4913.27-3.22
----
-0.07-0.000.07
204416.4513.27-3.18
----
-0.07-0.000.07
204516.4113.27-3.14
----
-0.08-0.000.07
204616.3713.27-3.11
----
-0.08-0.000.08
204716.3413.26-3.08
----
-0.08-0.010.08
204816.3213.26-3.05
----
-0.09-0.010.08
204916.2913.26-3.03
----
-0.09-0.010.09
205016.2713.26-3.01
----
-0.09-0.010.09
205116.2613.26-3.00
----
-0.10-0.010.09
205216.2613.27-3.00
----
-0.10-0.010.09
205316.2713.27-3.00
----
-0.10-0.010.10
205416.2813.27-3.01
----
-0.11-0.010.10
205516.3013.27-3.03
----
-0.11-0.010.10
205616.3313.27-3.06
----
-0.11-0.010.10
205716.3713.28-3.09
----
-0.11-0.010.11
205816.4113.28-3.13
----
-0.12-0.010.11
205916.4613.29-3.17
----
-0.12-0.010.11
206016.5113.29-3.22
----
-0.12-0.010.12
206116.5513.29-3.26
----
-0.13-0.010.12
206216.6113.30-3.31
----
-0.13-0.010.12
206316.6613.30-3.36
----
-0.13-0.010.12
206416.7113.31-3.40
----
-0.13-0.010.13
206516.7613.31-3.45
----
-0.14-0.010.13
206616.8213.31-3.50
----
-0.14-0.010.13
206716.8713.32-3.56
----
-0.14-0.010.13
206816.9313.32-3.61
----
-0.14-0.010.14
206916.9913.33-3.66
----
-0.15-0.010.14
207017.0513.33-3.72
----
-0.15-0.010.14
207117.1013.33-3.77
----
-0.15-0.010.14
207217.1513.34-3.81
----
-0.15-0.010.14
207317.1913.34-3.85
----
-0.16-0.010.15
207417.2313.34-3.89
----
-0.16-0.010.15
207517.2713.35-3.92
----
-0.16-0.010.15
207617.3013.35-3.95
----
-0.16-0.010.15
207717.3113.35-3.96
----
-0.17-0.010.16
207817.3213.35-3.96
----
-0.17-0.010.16
207917.3113.35-3.96
----
-0.17-0.010.16
208017.2913.35-3.94
----
-0.17-0.010.16
208117.2713.35-3.92
----
-0.17-0.010.16
208217.2513.35-3.90
----
-0.17-0.010.16
208317.2313.35-3.88
----
-0.17-0.010.16
208417.2013.35-3.86
----
-0.18-0.010.17
208517.1813.34-3.83
----
-0.18-0.010.17
208617.1613.34-3.82
----
-0.18-0.010.17
208717.1513.34-3.81
----
-0.18-0.010.17
208817.1513.34-3.80
----
-0.18-0.010.17
208917.1513.34-3.81
----
-0.18-0.010.17
209017.1713.34-3.83
----
-0.18-0.010.17
209117.2013.34-3.86
----
-0.19-0.010.17
209217.2413.35-3.89
----
-0.19-0.010.18
209317.2813.35-3.93
----
-0.19-0.010.18
209417.3313.35-3.98
----
-0.19-0.010.18

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 16.50% 13.81% -2.70% 2035 -0.09% -0.01% 0.09%

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