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
202614.9913.11-1.87
163
-0.00-0.000.00
202715.1813.13-2.05
147
-0.01-0.000.01
202815.4113.17-2.24
130
-0.02-0.000.02
202915.5913.19-2.40
114
-0.03-0.000.03
203015.7513.20-2.55
98
-0.06-0.000.05
203115.8813.21-2.67
81
-0.09-0.000.08
203215.9813.22-2.76
65
-0.13-0.010.12
203316.0513.23-2.82
48
-0.18-0.010.17
203416.0913.23-2.86
31
-0.24-0.010.23
203516.1013.24-2.86
14
-0.30-0.010.29
203616.0813.24-2.84
----
-0.38-0.020.36
203716.0513.24-2.81
----
-0.46-0.020.44
203816.0113.24-2.77
----
-0.56-0.030.53
203915.9513.24-2.71
----
-0.65-0.030.62
204015.8613.24-2.62
----
-0.76-0.040.72
204115.7413.23-2.51
----
-0.87-0.040.82
204215.6113.23-2.38
----
-0.98-0.050.93
204315.4613.22-2.24
----
-1.10-0.051.05
204415.3013.21-2.09
----
-1.22-0.061.16
204515.1313.20-1.93
----
-1.35-0.071.28
204614.9713.19-1.77
----
-1.49-0.081.41
204714.8013.19-1.61
----
-1.63-0.081.54
204814.6413.18-1.46
----
-1.77-0.091.68
204914.4713.17-1.30
----
-1.91-0.101.81
205014.3013.16-1.14
----
-2.06-0.111.96
205114.1513.15-0.99
----
-2.21-0.122.10
205213.9913.15-0.85
----
-2.37-0.122.25
205313.8413.14-0.70
----
-2.53-0.132.40
205413.7013.13-0.56
----
-2.69-0.142.55
205513.5613.13-0.43
----
-2.85-0.152.70
205613.4213.12-0.30
----
-3.02-0.162.86
205713.3013.11-0.18
----
-3.18-0.173.01
205813.1813.11-0.07
----
-3.35-0.183.17
205913.0613.100.04
----
-3.51-0.193.32
206012.9513.100.15
----
-3.68-0.203.48
206112.8413.090.25
----
-3.84-0.213.63
206212.7313.090.36
----
-4.00-0.223.79
206312.6213.080.46
----
-4.16-0.233.94
206412.5213.080.56
----
-4.32-0.244.09
206512.4213.070.66
----
-4.48-0.244.24
206612.3113.070.75
----
-4.64-0.254.39
206712.2213.060.85
----
-4.80-0.264.53
206812.1213.060.94
----
-4.95-0.274.68
206912.0213.051.03
----
-5.11-0.284.83
207011.9313.051.12
----
-5.27-0.294.98
207111.8313.041.21
----
-5.42-0.305.12
207211.7313.041.31
----
-5.57-0.315.26
207311.6313.031.41
----
-5.72-0.325.40
207411.5213.031.50
----
-5.87-0.325.54
207511.4213.021.60
----
-6.01-0.335.68
207611.3113.021.71
----
-6.15-0.345.81
207711.1913.011.82
----
-6.28-0.355.93
207811.0713.001.93
----
-6.41-0.366.05
207910.9513.002.05
----
-6.53-0.366.17
208010.8212.992.17
----
-6.65-0.376.28
208110.6812.982.30
----
-6.76-0.386.38
208210.5512.982.42
----
-6.87-0.386.49
208310.4212.972.55
----
-6.98-0.396.59
208410.2912.962.67
----
-7.09-0.406.69
208510.1612.952.79
----
-7.19-0.406.79
208610.0412.952.91
----
-7.30-0.416.89
20879.9212.943.02
----
-7.41-0.416.99
20889.8112.933.13
----
-7.52-0.427.10
20899.7012.933.23
----
-7.63-0.437.21
20909.6012.923.32
----
-7.76-0.437.32
20919.5112.923.41
34
-7.88-0.447.44
20929.4212.913.49
70
-8.01-0.457.56
20939.3412.913.57
109
-8.14-0.457.68
20949.2612.903.65
149
-8.27-0.467.81

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 13.61% 13.65% 0.04% 2035 -2.99% -0.16% 2.83%

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