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
0.000.000.00
202715.1913.13-2.06
147
0.000.000.00
202815.4313.17-2.26
130
0.000.000.00
202915.6313.19-2.44
114
0.000.000.00
203015.8113.20-2.60
97
0.000.000.00
203115.9713.22-2.75
80
0.000.000.00
203216.1113.23-2.88
63
-0.00-0.000.00
203316.2313.24-2.99
46
-0.00-0.000.00
203416.3313.25-3.08
28
-0.00-0.000.00
203516.4013.25-3.15
10
-0.00-0.000.00
203616.4613.26-3.20
----
-0.00-0.000.00
203716.5213.26-3.25
----
-0.00-0.000.00
203816.5613.27-3.30
----
-0.00-0.000.00
203916.6013.27-3.33
----
-0.00-0.000.00
204016.6113.27-3.34
----
-0.01-0.000.01
204116.6013.27-3.33
----
-0.01-0.000.01
204216.5813.27-3.31
----
-0.01-0.000.01
204316.5413.27-3.27
----
-0.01-0.000.01
204416.5113.27-3.23
----
-0.02-0.000.02
204516.4713.27-3.20
----
-0.02-0.000.02
204616.4313.27-3.16
----
-0.02-0.000.02
204716.4013.27-3.13
----
-0.03-0.000.03
204816.3713.27-3.10
----
-0.03-0.000.03
204916.3413.27-3.08
----
-0.04-0.000.04
205016.3213.27-3.06
----
-0.04-0.000.04
205116.3113.27-3.04
----
-0.05-0.000.05
205216.3113.27-3.04
----
-0.06-0.000.05
205316.3113.27-3.04
----
-0.06-0.000.06
205416.3213.27-3.04
----
-0.07-0.000.07
205516.3313.27-3.06
----
-0.08-0.000.07
205616.3613.28-3.08
----
-0.09-0.000.08
205716.3913.28-3.11
----
-0.09-0.010.09
205816.4313.28-3.14
----
-0.10-0.010.10
205916.4713.29-3.18
----
-0.11-0.010.10
206016.5113.29-3.22
----
-0.12-0.010.11
206116.5513.29-3.26
----
-0.13-0.010.12
206216.6013.30-3.30
----
-0.14-0.010.13
206316.6413.30-3.34
----
-0.14-0.010.14
206416.6913.30-3.38
----
-0.15-0.010.14
206516.7413.31-3.43
----
-0.16-0.010.15
206616.7813.31-3.47
----
-0.17-0.010.16
206716.8313.32-3.52
----
-0.18-0.010.17
206816.8913.32-3.57
----
-0.19-0.010.18
206916.9413.32-3.62
----
-0.20-0.010.18
207016.9913.33-3.67
----
-0.20-0.010.19
207117.0413.33-3.71
----
-0.21-0.010.20
207217.0813.33-3.75
----
-0.22-0.010.20
207317.1213.34-3.79
----
-0.22-0.010.21
207417.1613.34-3.82
----
-0.23-0.010.22
207517.1913.34-3.85
----
-0.24-0.010.22
207617.2213.34-3.87
----
-0.24-0.010.23
207717.2313.35-3.89
----
-0.25-0.010.23
207817.2313.35-3.89
----
-0.25-0.010.24
207917.2213.35-3.88
----
-0.25-0.020.24
208017.2113.35-3.86
----
-0.26-0.020.24
208117.1913.34-3.84
----
-0.26-0.020.24
208217.1613.34-3.82
----
-0.26-0.020.25
208317.1413.34-3.80
----
-0.26-0.020.25
208417.1113.34-3.77
----
-0.27-0.020.25
208517.0913.34-3.75
----
-0.27-0.020.25
208617.0713.34-3.73
----
-0.27-0.020.25
208717.0613.34-3.72
----
-0.27-0.020.25
208817.0613.34-3.72
----
-0.27-0.020.25
208917.0613.34-3.73
----
-0.27-0.020.26
209017.0813.34-3.75
----
-0.27-0.020.26
209117.1113.34-3.77
----
-0.27-0.020.26
209217.1513.34-3.81
----
-0.28-0.020.26
209317.2013.35-3.85
----
-0.28-0.020.26
209417.2513.35-3.90
----
-0.28-0.020.26

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% -2.69% 2035 -0.10% -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.