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
202614.9913.11-1.88
163
0.000.000.00
202715.1913.33-1.87
147
0.000.190.19
202815.4313.38-2.06
131
-0.000.200.20
202915.6313.39-2.23
116
-0.000.200.20
203015.8013.41-2.40
101
-0.000.200.20
203115.9713.42-2.55
85
-0.000.200.20
203216.1113.43-2.68
69
-0.000.200.20
203316.2313.44-2.79
53
-0.000.200.20
203416.3313.45-2.88
37
-0.000.200.20
203516.4013.45-2.94
20
-0.000.200.20
203616.4613.46-3.00
2
-0.000.200.20
203716.5213.46-3.05
----
-0.000.200.20
203816.5613.47-3.09
----
-0.000.200.20
203916.6013.47-3.13
----
-0.000.200.20
204016.6113.48-3.14
----
-0.000.200.20
204116.6113.48-3.13
----
-0.000.200.20
204216.5913.48-3.11
----
-0.000.200.20
204316.5613.48-3.08
----
-0.000.200.20
204416.5213.47-3.05
----
-0.000.200.20
204516.4913.47-3.01
----
-0.000.200.20
204616.4513.47-2.98
----
-0.000.200.20
204716.4213.47-2.95
----
-0.000.200.21
204816.4013.47-2.93
----
-0.000.200.21
204916.3813.47-2.91
----
-0.000.200.21
205016.3613.47-2.89
----
-0.000.200.21
205116.3613.47-2.88
----
-0.000.200.21
205216.3613.47-2.89
----
-0.000.200.21
205316.3713.48-2.89
----
-0.000.200.21
205416.3813.48-2.90
----
-0.000.200.21
205516.4113.48-2.92
----
-0.000.200.21
205616.4413.48-2.95
----
-0.000.200.21
205716.4813.49-2.99
----
-0.000.200.21
205816.5213.49-3.03
----
-0.000.200.21
205916.5713.50-3.08
----
-0.000.200.21
206016.6213.50-3.12
----
-0.000.200.21
206116.6713.50-3.17
----
-0.010.200.21
206216.7313.51-3.22
----
-0.010.200.21
206316.7813.51-3.27
----
-0.010.200.21
206416.8413.52-3.32
----
-0.010.200.21
206516.8913.52-3.37
----
-0.010.200.21
206616.9513.53-3.42
----
-0.010.200.21
206717.0113.53-3.48
----
-0.010.200.21
206817.0713.53-3.53
----
-0.010.200.21
206917.1313.54-3.59
----
-0.010.200.21
207017.1913.54-3.65
----
-0.010.200.21
207117.2413.55-3.70
----
-0.010.200.21
207217.2913.55-3.74
----
-0.010.200.21
207317.3413.55-3.79
----
-0.010.200.21
207417.3813.56-3.83
----
-0.010.200.21
207517.4213.56-3.86
----
-0.010.200.21
207617.4513.56-3.89
----
-0.010.200.21
207717.4713.56-3.90
----
-0.010.200.21
207817.4813.57-3.91
----
-0.010.200.21
207917.4713.57-3.90
----
-0.010.200.21
208017.4513.57-3.89
----
-0.010.210.21
208117.4413.56-3.87
----
-0.010.210.21
208217.4213.56-3.85
----
-0.010.210.21
208317.3913.56-3.83
----
-0.010.210.21
208417.3713.56-3.81
----
-0.010.210.21
208517.3513.56-3.79
----
-0.010.210.21
208617.3313.56-3.77
----
-0.010.210.21
208717.3213.56-3.76
----
-0.010.210.21
208817.3213.56-3.76
----
-0.010.210.21
208917.3313.56-3.77
----
-0.010.210.21
209017.3513.56-3.79
----
-0.010.210.21
209117.3813.56-3.82
----
-0.010.210.21
209217.4213.56-3.85
----
-0.010.210.21
209317.4713.57-3.90
----
-0.010.210.21
209417.5213.57-3.94
----
-0.010.210.21

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 16.59% 13.99% -2.60% 2036 -0.00% 0.18% 0.18%

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