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
202314.3812.94-1.44
214
-0.02-0.000.02
202414.5312.97-1.56
198
-0.05-0.000.05
202514.7112.98-1.73
182
-0.07-0.000.07
202614.8913.11-1.78
165
-0.10-0.000.09
202715.0713.13-1.94
150
-0.12-0.000.12
202815.2913.17-2.12
134
-0.15-0.000.14
202915.4513.19-2.27
118
-0.17-0.000.17
203015.6113.20-2.41
102
-0.20-0.010.19
203115.6513.21-2.45
87
-0.31-0.010.30
203215.7013.22-2.49
72
-0.40-0.010.39
203315.7513.22-2.52
57
-0.49-0.010.47
203415.7713.23-2.54
42
-0.56-0.020.54
203515.7713.23-2.54
26
-0.63-0.020.60
203615.7813.23-2.55
11
-0.68-0.020.66
203715.7913.24-2.55
----
-0.73-0.030.70
203815.7913.24-2.55
----
-0.78-0.030.75
203915.7813.24-2.54
----
-0.82-0.030.79
204015.7513.24-2.52
----
-0.86-0.040.83
204115.7213.24-2.49
----
-0.89-0.040.85
204215.6713.23-2.44
----
-0.92-0.040.88
204315.6113.23-2.38
----
-0.95-0.040.90
204415.5513.23-2.32
----
-0.97-0.040.93
204515.4913.23-2.26
----
-1.00-0.040.96
204615.4213.22-2.20
----
-1.03-0.050.98
204715.3713.22-2.15
----
-1.06-0.051.01
204815.3213.22-2.10
----
-1.08-0.051.03
204915.2713.22-2.06
----
-1.11-0.051.06
205015.2313.22-2.02
----
-1.13-0.051.08
205115.2013.22-1.98
----
-1.16-0.051.11
205215.1813.22-1.96
----
-1.18-0.061.13
205315.1713.22-1.95
----
-1.20-0.061.15
205415.1613.22-1.94
----
-1.22-0.061.17
205515.1713.22-1.95
----
-1.24-0.061.18
205615.1813.22-1.96
----
-1.26-0.061.20
205715.2113.22-1.98
----
-1.27-0.061.21
205815.2413.23-2.01
----
-1.29-0.061.22
205915.2813.23-2.05
----
-1.29-0.061.23
206015.3313.23-2.09
----
-1.30-0.061.24
206115.3813.24-2.14
----
-1.30-0.061.24
206215.4313.24-2.19
----
-1.30-0.061.24
206315.4813.25-2.24
----
-1.31-0.061.24
206415.5313.25-2.28
----
-1.31-0.061.25
206515.5813.25-2.33
----
-1.31-0.061.25
206615.6413.26-2.38
----
-1.31-0.061.25
206715.7013.26-2.44
----
-1.32-0.061.25
206815.7513.26-2.49
----
-1.32-0.071.26
206915.8113.27-2.54
----
-1.33-0.071.26
207015.8613.27-2.59
----
-1.33-0.071.27
207115.9113.28-2.63
----
-1.34-0.071.28
207215.9613.28-2.68
----
-1.35-0.071.28
207316.0013.28-2.72
----
-1.35-0.071.28
207416.0413.29-2.76
----
-1.35-0.071.28
207516.0813.29-2.79
----
-1.35-0.071.28
207616.1113.29-2.82
----
-1.35-0.071.28
207716.1313.29-2.84
----
-1.35-0.071.28
207816.1413.29-2.85
----
-1.34-0.071.27
207916.1413.29-2.85
----
-1.34-0.071.27
208016.1313.29-2.84
----
-1.33-0.071.26
208116.1213.29-2.83
----
-1.32-0.071.26
208216.1113.29-2.81
----
-1.32-0.071.25
208316.0913.29-2.80
----
-1.31-0.071.25
208416.0713.29-2.78
----
-1.31-0.071.24
208516.0513.29-2.76
----
-1.31-0.071.24
208616.0313.29-2.75
----
-1.30-0.071.24
208716.0213.29-2.74
----
-1.30-0.071.24
208816.0213.29-2.73
----
-1.31-0.071.24
208916.0213.29-2.74
----
-1.31-0.071.25
209016.0313.29-2.74
----
-1.33-0.071.26
209116.0513.29-2.76
----
-1.34-0.071.28
209216.0713.29-2.78
----
-1.36-0.071.29
209316.1113.29-2.82
----
-1.36-0.071.30
209416.1513.30-2.86
----
-1.37-0.071.30

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 15.66% 13.77% -1.89% 2036 -0.94% -0.04% 0.89%

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