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
202114.0812.44-1.64
245
-0.00-0.45-0.45
202214.2312.45-1.78
226
-0.00-0.47-0.47
202314.3912.46-1.93
207
-0.00-0.47-0.47
202414.5712.49-2.08
188
-0.01-0.47-0.46
202514.7612.51-2.25
169
-0.03-0.47-0.45
202614.9512.64-2.31
149
-0.04-0.48-0.43
202715.1312.66-2.48
131
-0.06-0.48-0.42
202815.3512.70-2.65
112
-0.08-0.48-0.40
202915.5212.71-2.80
93
-0.11-0.48-0.37
203015.6712.72-2.94
75
-0.14-0.48-0.34
203115.8012.73-3.06
56
-0.17-0.48-0.31
203215.9112.74-3.16
37
-0.20-0.48-0.28
203316.0012.75-3.25
18
-0.23-0.49-0.25
203416.0712.76-3.31
----
-0.26-0.49-0.23
203516.1112.76-3.35
----
-0.29-0.49-0.20
203616.1512.77-3.38
----
-0.31-0.49-0.18
203716.1812.77-3.41
----
-0.34-0.49-0.15
203816.2012.77-3.43
----
-0.36-0.49-0.13
203916.2212.78-3.44
----
-0.39-0.49-0.11
204016.2112.78-3.43
----
-0.41-0.50-0.09
204116.1812.78-3.40
----
-0.43-0.50-0.07
204216.1412.78-3.37
----
-0.45-0.50-0.05
204316.0912.77-3.32
----
-0.46-0.50-0.03
204416.0412.77-3.27
----
-0.48-0.50-0.02
204515.9912.77-3.22
----
-0.50-0.50-0.00
204615.9412.77-3.17
----
-0.51-0.500.01
204715.9012.77-3.13
----
-0.53-0.500.02
204815.8612.77-3.10
----
-0.54-0.500.04
204915.8312.77-3.07
----
-0.55-0.500.05
205015.8012.77-3.04
----
-0.56-0.500.06
205115.7912.77-3.02
----
-0.57-0.510.07
205215.7812.77-3.02
----
-0.58-0.510.08
205315.7812.77-3.01
----
-0.59-0.510.08
205415.7912.77-3.02
----
-0.60-0.510.09
205515.8112.77-3.03
----
-0.60-0.510.10
205615.8312.77-3.06
----
-0.61-0.510.10
205715.8712.78-3.09
----
-0.62-0.510.11
205815.9112.78-3.13
----
-0.62-0.510.11
205915.9512.78-3.17
----
-0.62-0.510.12
206016.0012.79-3.21
----
-0.63-0.510.12
206116.0512.79-3.26
----
-0.63-0.510.12
206216.1012.80-3.30
----
-0.63-0.510.13
206316.1512.80-3.35
----
-0.64-0.510.13
206416.2012.80-3.40
----
-0.64-0.510.13
206516.2512.81-3.45
----
-0.64-0.510.13
206616.3112.81-3.50
----
-0.65-0.510.14
206716.3712.82-3.55
----
-0.65-0.510.14
206816.4212.82-3.60
----
-0.65-0.510.14
206916.4812.82-3.66
----
-0.65-0.510.14
207016.5412.83-3.71
----
-0.66-0.510.15
207116.5912.83-3.76
----
-0.66-0.510.15
207216.6412.83-3.81
----
-0.66-0.510.15
207316.6912.84-3.85
----
-0.66-0.510.15
207416.7312.84-3.89
----
-0.66-0.510.15
207516.7612.84-3.92
----
-0.67-0.510.15
207616.7912.85-3.94
----
-0.67-0.510.16
207716.8112.85-3.96
----
-0.67-0.510.16
207816.8112.85-3.97
----
-0.67-0.510.16
207916.8112.85-3.96
----
-0.67-0.510.16
208016.8012.85-3.95
----
-0.67-0.510.16
208116.7812.85-3.93
----
-0.67-0.510.16
208216.7612.85-3.91
----
-0.67-0.510.15
208316.7412.85-3.89
----
-0.67-0.510.15
208416.7112.84-3.87
----
-0.66-0.510.15
208516.6912.84-3.85
----
-0.66-0.510.15
208616.6712.84-3.83
----
-0.66-0.510.15
208716.6612.84-3.82
----
-0.66-0.510.15
208816.6612.84-3.82
----
-0.66-0.510.15
208916.6712.84-3.83
----
-0.66-0.510.15
209016.6912.84-3.85
----
-0.66-0.510.15
209116.7212.84-3.88
----
-0.67-0.510.15
209216.7612.85-3.91
----
-0.67-0.510.16
209316.8112.85-3.96
----
-0.67-0.510.16
209416.8512.85-4.00
----
-0.67-0.510.16

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 16.14% 13.33% -2.81% 2033 -0.46% -0.49% -0.02%

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