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
202114.0812.90-1.19
245
-0.00-0.000.00
202214.2212.92-1.30
229
-0.00-0.000.00
202314.3912.94-1.45
214
-0.01-0.000.01
202414.5712.97-1.60
197
-0.02-0.000.02
202514.7612.98-1.77
181
-0.03-0.000.03
202614.9413.11-1.83
164
-0.04-0.000.04
202715.1313.13-2.00
148
-0.07-0.000.06
202815.3413.17-2.17
132
-0.09-0.000.09
202915.5013.18-2.32
116
-0.12-0.010.12
203015.6513.20-2.45
100
-0.16-0.010.15
203115.7713.21-2.57
84
-0.19-0.010.18
203215.8813.22-2.66
68
-0.23-0.010.22
203315.9613.22-2.74
52
-0.27-0.010.26
203416.0213.23-2.79
36
-0.31-0.010.29
203516.0513.23-2.82
19
-0.34-0.020.33
203616.0813.24-2.84
2
-0.38-0.020.36
203716.1013.24-2.86
----
-0.42-0.020.40
203816.1213.25-2.87
----
-0.45-0.020.43
203916.1213.25-2.87
----
-0.48-0.020.46
204016.1013.25-2.86
----
-0.51-0.030.49
204116.0713.25-2.82
----
-0.54-0.030.51
204216.0213.25-2.78
----
-0.57-0.030.54
204315.9613.24-2.72
----
-0.59-0.030.56
204415.9013.24-2.66
----
-0.62-0.030.59
204515.8513.24-2.61
----
-0.64-0.030.61
204615.7913.24-2.55
----
-0.66-0.030.63
204715.7413.23-2.51
----
-0.69-0.040.65
204815.7013.23-2.47
----
-0.71-0.040.67
204915.6613.23-2.43
----
-0.73-0.040.69
205015.6213.23-2.39
----
-0.74-0.040.70
205115.6013.23-2.37
----
-0.76-0.040.72
205215.5913.23-2.36
----
-0.78-0.040.74
205315.5813.23-2.35
----
-0.79-0.040.75
205415.5813.23-2.35
----
-0.80-0.040.76
205515.5913.23-2.36
----
-0.82-0.040.77
205615.6113.24-2.38
----
-0.83-0.040.78
205715.6413.24-2.40
----
-0.84-0.050.79
205815.6813.24-2.44
----
-0.85-0.050.80
205915.7213.25-2.47
----
-0.86-0.050.81
206015.7613.25-2.51
----
-0.86-0.050.82
206115.8113.25-2.56
----
-0.87-0.050.82
206215.8613.26-2.60
----
-0.88-0.050.83
206315.9113.26-2.65
----
-0.88-0.050.83
206415.9613.26-2.69
----
-0.89-0.050.84
206516.0113.27-2.74
----
-0.89-0.050.84
206616.0613.27-2.79
----
-0.90-0.050.85
206716.1113.28-2.84
----
-0.90-0.050.85
206816.1713.28-2.89
----
-0.90-0.050.85
206916.2313.28-2.94
----
-0.91-0.050.86
207016.2813.29-2.99
----
-0.91-0.050.86
207116.3413.29-3.04
----
-0.92-0.050.87
207216.3813.30-3.09
----
-0.92-0.050.87
207316.4313.30-3.13
----
-0.92-0.050.87
207416.4713.30-3.16
----
-0.93-0.050.87
207516.5013.30-3.20
----
-0.93-0.050.88
207616.5313.31-3.22
----
-0.93-0.050.88
207716.5513.31-3.24
----
-0.93-0.050.88
207816.5513.31-3.24
----
-0.93-0.050.88
207916.5513.31-3.24
----
-0.93-0.050.88
208016.5313.31-3.22
----
-0.93-0.050.88
208116.5113.31-3.21
----
-0.93-0.050.88
208216.4913.31-3.19
----
-0.93-0.050.88
208316.4713.31-3.17
----
-0.93-0.050.88
208416.4513.30-3.15
----
-0.93-0.050.88
208516.4313.30-3.13
----
-0.93-0.050.87
208616.4113.30-3.11
----
-0.92-0.050.87
208716.4013.30-3.10
----
-0.92-0.050.87
208816.4013.30-3.10
----
-0.92-0.050.87
208916.4113.30-3.11
----
-0.92-0.050.87
209016.4313.30-3.13
----
-0.93-0.050.87
209116.4613.30-3.16
----
-0.93-0.050.88
209216.5013.31-3.19
----
-0.93-0.050.88
209316.5413.31-3.23
----
-0.93-0.050.88
209416.5913.31-3.28
----
-0.93-0.050.88

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 15.98% 13.78% -2.20% 2036 -0.62% -0.03% 0.59%

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