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
203115.9613.22-2.75
80
-0.00-0.000.00
203216.1013.23-2.87
63
-0.01-0.000.01
203316.2213.24-2.98
46
-0.01-0.000.01
203416.3113.24-3.07
28
-0.01-0.000.01
203516.3813.25-3.13
10
-0.02-0.000.02
203616.4313.26-3.18
----
-0.03-0.000.02
203716.4913.26-3.22
----
-0.03-0.000.03
203816.5313.27-3.26
----
-0.04-0.000.04
203916.5613.27-3.29
----
-0.05-0.000.04
204016.5613.27-3.29
----
-0.05-0.000.05
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
----
-0.08-0.000.07
204516.4113.27-3.14
----
-0.08-0.000.08
204616.3713.27-3.10
----
-0.08-0.000.08
204716.3413.26-3.07
----
-0.09-0.010.08
204816.3113.26-3.05
----
-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
205116.2713.26-3.00
----
-0.10-0.010.09
205216.2713.27-3.00
----
-0.10-0.010.09
205316.2713.27-3.01
----
-0.10-0.010.09
205416.2913.27-3.02
----
-0.10-0.010.09
205516.3113.27-3.04
----
-0.10-0.010.09
205616.3413.27-3.07
----
-0.10-0.010.09
205716.3813.28-3.10
----
-0.10-0.010.10
205816.4213.28-3.14
----
-0.10-0.010.10
205916.4713.29-3.19
----
-0.10-0.010.10
206016.5313.29-3.23
----
-0.10-0.010.10
206116.5813.29-3.28
----
-0.10-0.010.10
206216.6313.30-3.33
----
-0.10-0.010.10
206316.6813.30-3.38
----
-0.10-0.010.10
206416.7413.31-3.43
----
-0.10-0.010.10
206516.7913.31-3.48
----
-0.10-0.010.10
206616.8513.32-3.53
----
-0.10-0.010.10
206716.9113.32-3.59
----
-0.11-0.010.10
206816.9713.32-3.64
----
-0.11-0.010.10
206917.0313.33-3.70
----
-0.11-0.010.10
207017.0913.33-3.76
----
-0.11-0.010.10
207117.1413.34-3.81
----
-0.11-0.010.10
207217.1913.34-3.85
----
-0.11-0.010.10
207317.2413.34-3.90
----
-0.11-0.010.10
207417.2813.35-3.94
----
-0.11-0.010.10
207517.3213.35-3.97
----
-0.11-0.010.10
207617.3513.35-4.00
----
-0.11-0.010.10
207717.3713.35-4.01
----
-0.11-0.010.10
207817.3713.35-4.02
----
-0.11-0.010.10
207917.3713.35-4.01
----
-0.11-0.010.10
208017.3513.35-4.00
----
-0.11-0.010.10
208117.3313.35-3.98
----
-0.11-0.010.10
208217.3113.35-3.96
----
-0.11-0.010.10
208317.2913.35-3.94
----
-0.11-0.010.10
208417.2713.35-3.92
----
-0.11-0.010.10
208517.2513.35-3.90
----
-0.11-0.010.10
208617.2313.35-3.88
----
-0.11-0.010.10
208717.2213.35-3.87
----
-0.11-0.010.10
208817.2213.35-3.87
----
-0.11-0.010.10
208917.2313.35-3.88
----
-0.11-0.010.10
209017.2513.35-3.90
----
-0.11-0.010.10
209117.2813.35-3.93
----
-0.11-0.010.10
209217.3213.35-3.97
----
-0.11-0.010.10
209317.3613.36-4.01
----
-0.11-0.010.10
209417.4113.36-4.05
----
-0.11-0.010.10

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 16.53% 13.81% -2.72% 2035 -0.07% -0.00% 0.07%

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