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
202013.9412.47-1.47
260
-0.00-0.40-0.40
202114.0812.47-1.61
242
-0.01-0.42-0.42
202214.2212.49-1.73
224
-0.01-0.43-0.42
202314.3812.50-1.89
205
-0.01-0.44-0.43
202414.5712.52-2.05
186
-0.02-0.45-0.43
202514.7712.53-2.24
167
-0.02-0.45-0.44
202614.9712.65-2.32
148
-0.02-0.46-0.44
202715.1712.66-2.50
129
-0.03-0.47-0.44
202815.4012.70-2.71
110
-0.03-0.48-0.45
202915.5912.71-2.89
91
-0.03-0.48-0.45
203015.7712.71-3.06
72
-0.03-0.49-0.46
203115.9312.72-3.21
52
-0.04-0.50-0.46
203216.0712.72-3.35
33
-0.04-0.50-0.47
203316.1912.73-3.46
12
-0.04-0.51-0.47
203416.2812.73-3.56
----
-0.04-0.52-0.47
203516.3512.73-3.63
----
-0.04-0.52-0.48
203616.4112.73-3.69
----
-0.05-0.53-0.48
203716.4712.73-3.74
----
-0.05-0.54-0.49
203816.5212.72-3.79
----
-0.05-0.54-0.49
203916.5512.72-3.83
----
-0.05-0.55-0.50
204016.5612.72-3.85
----
-0.05-0.56-0.50
204116.5612.71-3.85
----
-0.05-0.56-0.51
204216.5412.71-3.83
----
-0.05-0.57-0.51
204316.5012.70-3.80
----
-0.05-0.57-0.52
204416.4712.69-3.78
----
-0.05-0.58-0.53
204516.4312.69-3.75
----
-0.05-0.59-0.53
204616.4012.68-3.72
----
-0.05-0.59-0.54
204716.3712.67-3.70
----
-0.05-0.60-0.54
204816.3512.67-3.68
----
-0.05-0.60-0.55
204916.3312.66-3.67
----
-0.05-0.61-0.55
205016.3112.66-3.66
----
-0.05-0.61-0.56
205116.3112.65-3.66
----
-0.05-0.62-0.56
205216.3112.65-3.66
----
-0.05-0.62-0.57
205316.3212.64-3.67
----
-0.05-0.63-0.58
205416.3312.64-3.69
----
-0.05-0.64-0.58
205516.3612.64-3.72
----
-0.05-0.64-0.59
205616.3912.63-3.75
----
-0.05-0.65-0.59
205716.4312.63-3.79
----
-0.05-0.65-0.60
205816.4712.63-3.84
----
-0.05-0.66-0.60
205916.5212.63-3.89
----
-0.05-0.66-0.61
206016.5712.63-3.94
----
-0.05-0.67-0.61
206116.6312.63-4.00
----
-0.05-0.67-0.62
206216.6812.63-4.05
----
-0.05-0.68-0.62
206316.7312.63-4.11
----
-0.05-0.68-0.63
206416.7912.63-4.16
----
-0.06-0.69-0.63
206516.8412.63-4.22
----
-0.06-0.69-0.64
206616.9012.62-4.27
----
-0.06-0.70-0.64
206716.9612.62-4.33
----
-0.06-0.70-0.64
206817.0212.62-4.39
----
-0.06-0.71-0.65
206917.0812.62-4.45
----
-0.06-0.71-0.65
207017.1412.62-4.51
----
-0.06-0.72-0.66
207117.1912.62-4.57
----
-0.06-0.72-0.66
207217.2412.62-4.62
----
-0.06-0.72-0.67
207317.2912.62-4.67
----
-0.06-0.73-0.67
207417.3312.62-4.71
----
-0.06-0.73-0.67
207517.3712.62-4.75
----
-0.06-0.74-0.68
207617.4012.62-4.78
----
-0.06-0.74-0.68
207717.4212.61-4.80
----
-0.06-0.75-0.69
207817.4212.61-4.81
----
-0.06-0.75-0.69
207917.4212.61-4.81
----
-0.06-0.76-0.69
208017.4012.60-4.80
----
-0.06-0.76-0.70
208117.3812.60-4.79
----
-0.06-0.76-0.70
208217.3612.59-4.77
----
-0.06-0.77-0.71
208317.3412.59-4.75
----
-0.06-0.77-0.71
208417.3212.58-4.74
----
-0.06-0.78-0.71
208517.2912.57-4.72
----
-0.06-0.78-0.72
208617.2812.57-4.71
----
-0.06-0.78-0.72
208717.2712.56-4.70
----
-0.06-0.79-0.73
208817.2712.56-4.70
----
-0.06-0.79-0.73
208917.2712.56-4.72
----
-0.06-0.80-0.73
209017.3012.55-4.74
----
-0.06-0.80-0.74
209117.3312.55-4.77
----
-0.06-0.80-0.74
209217.3712.55-4.81
----
-0.06-0.81-0.75
209317.4112.55-4.86
----
-0.06-0.81-0.75
209417.4612.55-4.91
----
-0.06-0.81-0.75

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 16.55% 13.20% -3.35% 2033 -0.05% -0.61% -0.56%

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