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
-0.00-0.000.00
202214.2212.92-1.30
229
-0.010.000.01
202314.3712.94-1.43
214
-0.030.000.03
202414.5312.98-1.56
198
-0.050.010.06
202514.7013.00-1.71
182
-0.080.010.09
202614.8813.13-1.75
166
-0.110.010.12
202715.0613.15-1.92
150
-0.130.020.14
202815.2913.19-2.10
135
-0.140.010.15
202915.4813.20-2.27
119
-0.150.010.16
203015.6513.22-2.43
103
-0.160.010.17
203115.8013.23-2.57
87
-0.170.010.18
203215.9313.24-2.69
71
-0.180.010.19
203316.0513.25-2.80
55
-0.190.010.20
203416.1313.26-2.87
38
-0.200.010.21
203516.1913.26-2.93
21
-0.210.010.22
203616.2413.27-2.98
4
-0.220.010.22
203716.2913.27-3.02
----
-0.220.010.23
203816.3313.28-3.06
----
-0.230.010.24
203916.3613.28-3.08
----
-0.240.010.25
204016.3613.28-3.08
----
-0.250.010.26
204116.3513.28-3.07
----
-0.260.010.27
204216.3113.28-3.03
----
-0.280.010.28
204316.2713.28-2.99
----
-0.290.010.30
204416.2213.28-2.94
----
-0.300.010.31
204516.1713.28-2.89
----
-0.320.000.32
204616.1213.27-2.85
----
-0.330.000.34
204716.0813.27-2.81
----
-0.350.000.35
204816.0513.27-2.77
----
-0.360.000.36
204916.0113.27-2.74
----
-0.370.000.37
205015.9813.27-2.71
----
-0.390.000.39
205115.9613.27-2.69
----
-0.400.000.40
205215.9513.27-2.67
----
-0.42-0.000.42
205315.9413.27-2.66
----
-0.44-0.000.43
205415.9313.27-2.66
----
-0.45-0.000.45
205515.9413.28-2.66
----
-0.47-0.000.47
205615.9613.28-2.68
----
-0.49-0.000.48
205715.9813.28-2.70
----
-0.50-0.000.50
205816.0113.28-2.73
----
-0.52-0.010.51
205916.0513.29-2.76
----
-0.53-0.010.52
206016.0813.29-2.79
----
-0.54-0.010.54
206116.1213.29-2.83
----
-0.56-0.010.55
206216.1613.30-2.86
----
-0.57-0.010.56
206316.2013.30-2.90
----
-0.59-0.010.58
206416.2413.30-2.94
----
-0.60-0.010.59
206516.2813.31-2.98
----
-0.62-0.010.60
206616.3313.31-3.02
----
-0.63-0.010.62
206716.3713.31-3.06
----
-0.64-0.010.63
206816.4213.32-3.10
----
-0.66-0.010.64
206916.4713.32-3.15
----
-0.67-0.010.65
207016.5113.32-3.19
----
-0.68-0.010.67
207116.5613.33-3.23
----
-0.69-0.020.68
207216.6013.33-3.27
----
-0.70-0.020.69
207316.6413.33-3.30
----
-0.71-0.020.69
207416.6813.34-3.34
----
-0.72-0.020.70
207516.7113.34-3.37
----
-0.72-0.020.70
207616.7313.34-3.39
----
-0.73-0.020.71
207716.7513.34-3.41
----
-0.73-0.020.71
207816.7513.34-3.41
----
-0.73-0.020.71
207916.7413.34-3.40
----
-0.74-0.020.72
208016.7313.34-3.39
----
-0.74-0.020.72
208116.7113.34-3.37
----
-0.74-0.020.72
208216.6813.34-3.35
----
-0.74-0.020.72
208316.6613.34-3.33
----
-0.74-0.020.72
208416.6413.33-3.30
----
-0.74-0.020.72
208516.6113.33-3.28
----
-0.75-0.020.72
208616.5913.33-3.26
----
-0.75-0.020.73
208716.5713.33-3.24
----
-0.76-0.020.74
208816.5613.33-3.23
----
-0.76-0.020.74
208916.5713.33-3.23
----
-0.77-0.020.75
209016.5813.33-3.25
----
-0.78-0.020.76
209116.6113.34-3.27
----
-0.78-0.020.76
209216.6413.34-3.30
----
-0.79-0.020.77
209316.6813.34-3.34
----
-0.79-0.020.77
209416.7313.34-3.38
----
-0.80-0.020.78

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 16.17% 13.81% -2.36% 2036 -0.43% -0.00% 0.42%

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