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
202715.1913.29-1.90
147
0.000.160.16
202815.4313.34-2.09
131
-0.000.160.16
202915.6313.35-2.27
116
-0.000.160.16
203015.8013.37-2.44
100
-0.000.160.16
203115.9713.38-2.59
84
-0.000.160.16
203216.1113.39-2.72
68
-0.000.160.16
203316.2313.40-2.83
52
-0.000.160.16
203416.3313.41-2.92
35
-0.000.160.16
203516.4013.41-2.98
18
-0.000.160.16
203616.4613.42-3.04
0
-0.000.160.16
203716.5213.43-3.09
----
-0.000.160.16
203816.5613.43-3.13
----
-0.000.160.16
203916.6013.43-3.17
----
-0.000.160.16
204016.6113.44-3.18
----
-0.000.160.16
204116.6113.44-3.17
----
-0.000.160.16
204216.5913.44-3.15
----
-0.000.160.16
204316.5613.44-3.12
----
-0.000.160.17
204416.5213.44-3.08
----
-0.000.160.17
204516.4913.43-3.05
----
-0.000.160.17
204616.4513.43-3.02
----
-0.000.160.17
204716.4213.43-2.99
----
-0.000.160.17
204816.4013.43-2.97
----
-0.000.160.17
204916.3813.43-2.95
----
-0.000.160.17
205016.3613.43-2.93
----
-0.000.160.17
205116.3613.43-2.92
----
-0.000.160.17
205216.3613.44-2.93
----
-0.000.160.17
205316.3713.44-2.93
----
-0.000.160.17
205416.3813.44-2.94
----
-0.000.160.17
205516.4113.44-2.96
----
-0.000.160.17
205616.4413.45-2.99
----
-0.000.160.17
205716.4813.45-3.03
----
-0.000.160.17
205816.5213.45-3.07
----
-0.000.160.17
205916.5713.46-3.12
----
-0.000.160.17
206016.6213.46-3.16
----
-0.000.160.17
206116.6813.47-3.21
----
-0.000.160.17
206216.7313.47-3.26
----
-0.000.160.17
206316.7813.47-3.31
----
-0.000.160.17
206416.8413.48-3.36
----
-0.000.160.17
206516.8913.48-3.41
----
-0.000.160.17
206616.9513.49-3.46
----
-0.000.160.17
206717.0113.49-3.52
----
-0.010.160.17
206817.0713.49-3.57
----
-0.010.160.17
206917.1313.50-3.63
----
-0.010.170.17
207017.1913.50-3.69
----
-0.010.170.17
207117.2513.51-3.74
----
-0.010.170.17
207217.3013.51-3.78
----
-0.010.170.17
207317.3413.51-3.83
----
-0.010.170.17
207417.3913.52-3.87
----
-0.010.170.17
207517.4213.52-3.90
----
-0.010.170.17
207617.4513.52-3.93
----
-0.010.170.17
207717.4713.53-3.94
----
-0.010.170.17
207817.4813.53-3.95
----
-0.010.170.17
207917.4713.53-3.94
----
-0.010.170.17
208017.4613.53-3.93
----
-0.010.170.17
208117.4413.53-3.91
----
-0.010.170.17
208217.4213.52-3.89
----
-0.010.170.17
208317.3913.52-3.87
----
-0.010.170.17
208417.3713.52-3.85
----
-0.010.170.17
208517.3513.52-3.83
----
-0.010.170.17
208617.3313.52-3.81
----
-0.010.170.17
208717.3213.52-3.80
----
-0.010.170.17
208817.3213.52-3.80
----
-0.010.170.17
208917.3313.52-3.81
----
-0.010.170.17
209017.3513.52-3.83
----
-0.010.170.17
209117.3813.52-3.86
----
-0.010.170.17
209217.4213.53-3.90
----
-0.010.170.17
209317.4713.53-3.94
----
-0.010.170.17
209417.5213.53-3.98
----
-0.010.170.17

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% 13.96% -2.64% 2036 -0.00% 0.14% 0.15%

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