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
202114.0812.90-1.18
245
-0.010.000.01
202214.2212.92-1.29
230
-0.010.000.01
202314.3812.94-1.43
214
-0.020.000.02
202414.5612.97-1.58
198
-0.030.000.03
202514.7512.99-1.76
181
-0.040.010.04
202614.9413.12-1.82
165
-0.050.010.05
202715.1313.14-1.99
149
-0.060.010.06
202815.3613.18-2.18
132
-0.070.010.08
202915.5513.20-2.35
116
-0.080.010.09
203015.7213.21-2.50
100
-0.090.010.10
203115.8713.23-2.64
84
-0.100.010.11
203216.0013.24-2.76
67
-0.110.010.12
203316.1113.25-2.86
51
-0.120.010.13
203416.1913.25-2.94
34
-0.130.010.14
203516.2513.26-2.99
16
-0.150.010.16
203616.3013.27-3.03
----
-0.160.010.17
203716.3513.27-3.07
----
-0.170.010.18
203816.3813.28-3.10
----
-0.190.010.19
203916.4013.28-3.12
----
-0.200.010.21
204016.4013.28-3.12
----
-0.210.010.22
204116.3813.28-3.10
----
-0.230.010.23
204216.3513.28-3.07
----
-0.240.010.25
204316.3013.28-3.02
----
-0.260.010.27
204416.2513.28-2.97
----
-0.280.010.28
204516.1913.28-2.91
----
-0.300.010.30
204616.1413.28-2.86
----
-0.320.010.32
204716.0913.28-2.81
----
-0.340.010.34
204816.0413.28-2.77
----
-0.360.010.37
204916.0013.28-2.72
----
-0.380.010.39
205015.9613.28-2.68
----
-0.410.010.42
205115.9213.28-2.64
----
-0.440.010.45
205215.9013.28-2.62
----
-0.470.010.48
205315.8813.28-2.60
----
-0.500.010.50
205415.8613.28-2.58
----
-0.520.010.53
205515.8613.28-2.58
----
-0.550.010.55
205615.8713.29-2.59
----
-0.570.010.57
205715.8913.29-2.60
----
-0.590.010.60
205815.9113.29-2.62
----
-0.610.010.62
205915.9413.30-2.65
----
-0.630.000.64
206015.9713.30-2.67
----
-0.650.000.66
206116.0113.31-2.70
----
-0.670.000.68
206216.0413.31-2.73
----
-0.690.000.70
206316.0713.31-2.76
----
-0.720.000.72
206416.1013.32-2.79
----
-0.740.000.74
206516.1313.32-2.81
----
-0.760.000.76
206616.1613.32-2.84
----
-0.790.000.79
206716.2013.33-2.87
----
-0.820.000.82
206816.2413.33-2.90
----
-0.840.000.84
206916.2713.33-2.94
----
-0.860.000.86
207016.3113.34-2.98
----
-0.880.000.88
207116.3513.34-3.01
----
-0.900.000.90
207216.3913.35-3.04
----
-0.920.000.92
207316.4113.35-3.06
----
-0.930.000.93
207416.4413.35-3.09
----
-0.950.000.95
207516.4613.36-3.11
----
-0.970.000.97
207616.4713.36-3.11
----
-0.99-0.000.99
207716.4713.36-3.11
----
-1.01-0.001.01
207816.4613.36-3.10
----
-1.02-0.001.02
207916.4413.36-3.08
----
-1.04-0.001.04
208016.4113.36-3.05
----
-1.05-0.001.05
208116.3913.36-3.03
----
-1.06-0.001.05
208216.3613.35-3.01
----
-1.06-0.001.06
208316.3213.35-2.97
----
-1.08-0.011.07
208416.2713.35-2.92
----
-1.11-0.011.10
208516.2113.35-2.87
----
-1.14-0.011.13
208616.1413.34-2.80
----
-1.20-0.011.19
208716.0813.34-2.74
----
-1.24-0.011.24
208816.0413.34-2.70
----
-1.28-0.011.27
208916.0213.34-2.68
----
-1.31-0.011.30
209016.0213.34-2.68
----
-1.34-0.011.33
209116.0413.35-2.69
----
-1.35-0.011.34
209216.0713.35-2.72
----
-1.36-0.011.35
209316.1113.35-2.75
----
-1.37-0.011.36
209416.1513.36-2.79
----
-1.37-0.011.36

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 16.06% 13.81% -2.25% 2035 -0.54% 0.00% 0.54%

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