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
202013.9412.96-0.98
260
0.000.090.09
202114.0913.00-1.09
246
-0.000.100.10
202214.2313.04-1.19
231
-0.000.120.12
202314.4013.06-1.33
215
-0.000.130.13
202414.5913.10-1.48
200
-0.000.140.14
202514.7813.13-1.66
184
-0.000.140.14
202614.9913.31-1.68
168
-0.000.190.19
202715.1913.34-1.85
153
-0.000.200.20
202815.4313.39-2.04
137
-0.000.210.21
202915.6213.41-2.22
122
-0.000.220.22
203015.8013.43-2.38
106
-0.000.220.23
203115.9613.44-2.52
91
-0.000.230.23
203216.1113.46-2.65
75
-0.000.230.23
203316.2313.47-2.76
59
-0.000.230.23
203416.3213.48-2.85
43
-0.000.230.23
203516.4013.48-2.91
26
-0.000.230.23
203616.4613.49-2.97
9
-0.000.230.23
203716.5213.49-3.03
----
-0.000.230.23
203816.5613.49-3.07
----
-0.000.230.23
203916.6013.49-3.11
----
-0.000.220.22
204016.6113.49-3.12
----
-0.000.220.22
204116.6113.49-3.12
----
-0.000.210.21
204216.5913.48-3.11
----
-0.000.210.21
204316.5613.48-3.08
----
-0.000.200.20
204416.5213.47-3.05
----
-0.000.200.20
204516.4913.46-3.02
----
-0.000.190.19
204616.4513.46-2.99
----
-0.000.190.19
204716.4213.46-2.97
----
-0.000.190.19
204816.4013.45-2.95
----
-0.000.180.18
204916.3813.45-2.93
----
-0.000.180.18
205016.3713.45-2.92
----
-0.000.180.18
205116.3613.44-2.92
----
-0.000.170.18
205216.3613.44-2.92
----
-0.000.170.17
205316.3713.44-2.93
----
-0.000.170.17
205416.3813.44-2.94
----
-0.000.170.17
205516.4113.44-2.96
----
-0.000.170.17
205616.4413.45-3.00
----
-0.000.160.17
205716.4813.45-3.03
----
-0.000.160.16
205816.5313.45-3.08
----
-0.000.160.16
205916.5813.45-3.12
----
-0.000.160.16
206016.6313.46-3.17
----
-0.000.160.16
206116.6813.46-3.22
----
-0.000.160.16
206216.7313.46-3.27
----
-0.000.160.16
206316.7913.47-3.32
----
-0.000.160.16
206416.8413.47-3.37
----
-0.000.160.16
206516.9013.47-3.42
----
-0.000.160.16
206616.9513.48-3.48
----
-0.000.160.16
206717.0113.48-3.53
----
-0.000.150.16
206817.0713.48-3.59
----
-0.000.150.15
206917.1313.49-3.65
----
-0.000.150.15
207017.1913.49-3.70
----
-0.000.150.15
207117.2513.50-3.76
----
-0.000.150.15
207217.3013.50-3.80
----
-0.000.150.15
207317.3513.50-3.85
----
-0.000.150.15
207417.3913.50-3.89
----
-0.000.150.15
207517.4313.51-3.92
----
-0.000.150.15
207617.4613.51-3.95
----
-0.000.150.15
207717.4813.51-3.97
----
-0.000.150.15
207817.4813.51-3.97
----
-0.000.150.15
207917.4813.51-3.97
----
-0.000.150.15
208017.4613.51-3.95
----
-0.000.150.15
208117.4413.51-3.94
----
-0.000.150.15
208217.4213.51-3.92
----
-0.000.150.15
208317.4013.50-3.90
----
-0.000.150.15
208417.3813.50-3.88
----
-0.000.150.15
208517.3613.50-3.86
----
-0.000.150.15
208617.3413.50-3.84
----
-0.000.140.15
208717.3313.50-3.83
----
-0.000.140.14
208817.3313.50-3.83
----
-0.000.140.14
208917.3413.50-3.84
----
-0.000.140.14
209017.3613.50-3.86
----
-0.000.140.14
209117.3913.50-3.89
----
-0.000.140.14
209217.4313.50-3.93
----
-0.000.140.14
209317.4713.51-3.97
----
-0.000.140.14
209417.5213.51-4.01
----
-0.000.140.14

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 16.60% 13.98% -2.61% 2036 -0.00% 0.17% 0.17%

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