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
-0.010.000.01
202414.5712.97-1.60
197
-0.020.000.02
202514.7512.99-1.77
181
-0.030.000.03
202614.9513.11-1.83
164
-0.040.000.04
202715.1413.13-2.01
148
-0.050.000.05
202815.3713.18-2.19
132
-0.060.000.07
202915.5513.19-2.36
116
-0.070.000.08
203015.7213.21-2.51
100
-0.090.000.09
203115.8713.22-2.65
83
-0.100.000.10
203215.9913.23-2.76
67
-0.120.000.12
203316.0913.24-2.85
50
-0.140.000.14
203416.1613.25-2.91
33
-0.160.000.17
203516.2113.25-2.96
16
-0.190.000.19
203616.2513.26-3.00
----
-0.200.000.21
203716.2913.26-3.03
----
-0.230.000.23
203816.3113.27-3.04
----
-0.250.000.25
203916.3213.27-3.05
----
-0.280.000.28
204016.3013.27-3.03
----
-0.32-0.000.31
204116.2713.27-3.00
----
-0.34-0.000.34
204216.2313.27-2.95
----
-0.36-0.000.36
204316.1613.27-2.89
----
-0.39-0.000.39
204416.1013.27-2.83
----
-0.42-0.000.42
204516.0313.27-2.76
----
-0.46-0.000.46
204615.9613.27-2.69
----
-0.50-0.000.49
204715.8913.27-2.63
----
-0.53-0.000.53
204815.8313.27-2.57
----
-0.57-0.000.57
204915.7813.27-2.51
----
-0.61-0.000.60
205015.7213.27-2.46
----
-0.65-0.000.64
205115.6713.27-2.41
----
-0.69-0.010.68
205215.6413.27-2.37
----
-0.73-0.010.72
205315.6113.27-2.34
----
-0.76-0.010.76
205415.5913.27-2.32
----
-0.80-0.010.79
205515.5813.27-2.31
----
-0.83-0.010.83
205615.5813.27-2.30
----
-0.87-0.010.86
205715.5813.28-2.31
----
-0.90-0.010.89
205815.6013.28-2.32
----
-0.93-0.010.92
205915.6113.28-2.33
----
-0.96-0.010.95
206015.6313.29-2.34
----
-1.00-0.010.99
206115.6613.29-2.37
----
-1.02-0.011.01
206215.6813.29-2.38
----
-1.06-0.011.04
206315.7013.30-2.40
----
-1.09-0.011.08
206415.7213.30-2.42
----
-1.13-0.011.11
206515.7413.30-2.43
----
-1.16-0.011.15
206615.7513.31-2.44
----
-1.20-0.011.19
206715.7713.31-2.46
----
-1.24-0.011.23
206815.8013.32-2.48
----
-1.27-0.011.26
206915.8313.32-2.51
----
-1.31-0.011.29
207015.8613.32-2.54
----
-1.34-0.021.32
207115.8913.33-2.56
----
-1.36-0.011.34
207215.9213.33-2.58
----
-1.39-0.021.37
207315.9313.33-2.60
----
-1.42-0.021.40
207415.9413.33-2.61
----
-1.45-0.021.43
207515.9413.34-2.61
----
-1.49-0.021.47
207615.9313.33-2.60
----
-1.53-0.021.50
207715.9113.33-2.58
----
-1.56-0.031.54
207815.8913.33-2.55
----
-1.60-0.031.57
207915.8513.33-2.52
----
-1.63-0.031.60
208015.8113.32-2.48
----
-1.66-0.041.62
208115.7613.32-2.44
----
-1.69-0.041.65
208215.7113.32-2.40
----
-1.71-0.041.67
208315.6713.31-2.36
----
-1.73-0.041.68
208415.6413.31-2.33
----
-1.74-0.041.69
208515.6113.31-2.30
----
-1.75-0.041.70
208615.5913.31-2.28
----
-1.75-0.041.70
208715.5813.31-2.27
----
-1.75-0.041.70
208815.5813.31-2.27
----
-1.75-0.041.70
208915.5913.31-2.28
----
-1.75-0.041.71
209015.6113.31-2.30
----
-1.75-0.041.71
209115.6413.32-2.32
----
-1.75-0.041.71
209215.6813.32-2.36
----
-1.75-0.041.71
209315.7213.32-2.39
----
-1.76-0.041.72
209415.7613.33-2.43
----
-1.76-0.041.73

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 15.81% 13.80% -2.01% 2035 -0.79% -0.01% 0.78%

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