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
202314.3912.94-1.45
213
-0.01-0.000.00
202414.5712.97-1.61
197
-0.01-0.000.01
202514.7712.99-1.78
181
-0.02-0.000.02
202614.9713.11-1.85
164
-0.02-0.000.02
202715.1613.13-2.03
148
-0.03-0.000.03
202815.4013.17-2.22
131
-0.03-0.000.03
202915.5913.19-2.40
115
-0.04-0.000.04
203015.7613.20-2.56
98
-0.05-0.000.05
203115.9113.22-2.70
82
-0.05-0.000.05
203216.0413.23-2.82
65
-0.07-0.000.07
203316.1513.24-2.92
48
-0.08-0.000.08
203416.2313.24-2.99
31
-0.10-0.000.09
203516.2913.25-3.04
13
-0.11-0.000.11
203616.3313.25-3.08
----
-0.13-0.000.13
203716.3713.26-3.11
----
-0.15-0.000.14
203816.4013.26-3.14
----
-0.17-0.010.16
203916.4213.26-3.15
----
-0.19-0.010.18
204016.4113.27-3.15
----
-0.20-0.010.19
204116.3913.27-3.13
----
-0.22-0.010.21
204216.3513.26-3.09
----
-0.24-0.010.23
204316.3013.26-3.04
----
-0.26-0.010.25
204416.2413.26-2.98
----
-0.28-0.010.27
204516.1913.26-2.93
----
-0.30-0.010.29
204616.1313.26-2.87
----
-0.33-0.010.31
204716.0713.25-2.82
----
-0.35-0.010.34
204816.0313.25-2.77
----
-0.38-0.020.36
204915.9813.25-2.73
----
-0.41-0.020.39
205015.9313.25-2.68
----
-0.43-0.020.42
205115.9013.25-2.65
----
-0.46-0.020.44
205215.8713.25-2.62
----
-0.50-0.020.47
205315.8513.25-2.60
----
-0.53-0.020.50
205415.8313.25-2.58
----
-0.55-0.020.53
205515.8313.25-2.57
----
-0.58-0.030.56
205615.8313.25-2.57
----
-0.61-0.030.59
205715.8413.25-2.58
----
-0.64-0.030.61
205815.8513.26-2.60
----
-0.67-0.030.64
205915.8813.26-2.62
----
-0.70-0.030.67
206015.9013.26-2.64
----
-0.73-0.030.70
206115.9213.27-2.66
----
-0.76-0.040.72
206215.9513.27-2.68
----
-0.78-0.040.75
206315.9813.27-2.70
----
-0.81-0.040.77
206416.0013.27-2.73
----
-0.84-0.040.80
206516.0313.28-2.75
----
-0.87-0.040.83
206616.0613.28-2.78
----
-0.90-0.040.85
206716.0913.28-2.81
----
-0.92-0.040.88
206816.1213.28-2.84
----
-0.95-0.050.91
206916.1513.29-2.87
----
-0.98-0.050.93
207016.1813.29-2.89
----
-1.01-0.050.96
207116.2013.29-2.91
----
-1.05-0.051.00
207216.2213.29-2.93
----
-1.08-0.051.03
207316.2413.29-2.94
----
-1.11-0.051.06
207416.2513.30-2.96
----
-1.14-0.061.08
207516.2613.30-2.97
----
-1.17-0.061.11
207616.2613.30-2.96
----
-1.19-0.061.14
207716.2613.30-2.96
----
-1.22-0.061.16
207816.2413.30-2.94
----
-1.24-0.061.18
207916.2113.30-2.91
----
-1.27-0.061.20
208016.1813.30-2.88
----
-1.28-0.061.22
208116.1613.30-2.86
----
-1.29-0.061.22
208216.1313.29-2.84
----
-1.29-0.061.23
208316.0913.29-2.79
----
-1.31-0.071.25
208416.0313.29-2.74
----
-1.35-0.071.28
208515.9713.28-2.69
----
-1.38-0.071.31
208615.8913.28-2.61
----
-1.44-0.071.37
208715.8313.28-2.56
----
-1.49-0.081.42
208815.7913.27-2.52
----
-1.54-0.081.46
208915.7713.27-2.49
----
-1.57-0.081.49
209015.7613.27-2.49
----
-1.60-0.081.52
209115.7713.27-2.50
----
-1.61-0.081.53
209215.7913.28-2.52
----
-1.63-0.081.55
209315.8213.28-2.54
----
-1.66-0.081.57
209415.8413.28-2.56
----
-1.68-0.081.60

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 15.99% 13.78% -2.21% 2035 -0.61% -0.03% 0.58%

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