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
202715.1913.40-1.80
147
0.000.260.26
202815.4313.45-1.98
132
-0.000.270.27
202915.6313.46-2.16
117
-0.000.270.27
203015.8013.48-2.33
102
-0.000.270.27
203115.9713.49-2.47
87
-0.000.270.27
203216.1113.50-2.61
71
-0.000.270.28
203316.2313.51-2.72
56
-0.000.270.28
203416.3313.52-2.81
40
-0.000.270.28
203516.4013.53-2.87
23
-0.000.270.28
203616.4613.53-2.93
6
-0.000.270.28
203716.5213.54-2.98
----
-0.000.270.28
203816.5613.54-3.02
----
-0.000.270.28
203916.6013.55-3.06
----
-0.000.270.28
204016.6113.55-3.07
----
-0.000.270.28
204116.6113.55-3.06
----
-0.000.270.28
204216.5913.55-3.04
----
-0.000.280.28
204316.5513.55-3.01
----
-0.000.280.28
204416.5213.55-2.97
----
-0.000.280.28
204516.4813.55-2.94
----
-0.000.280.28
204616.4513.55-2.90
----
-0.000.280.28
204716.4213.54-2.88
----
-0.000.280.28
204816.4013.55-2.86
----
-0.000.280.28
204916.3813.55-2.83
----
-0.000.280.28
205016.3613.55-2.82
----
-0.000.280.28
205116.3613.55-2.81
----
-0.000.280.28
205216.3613.55-2.81
----
-0.000.280.28
205316.3713.55-2.82
----
-0.000.280.28
205416.3813.55-2.83
----
-0.000.280.28
205516.4013.55-2.85
----
-0.010.280.28
205616.4413.56-2.88
----
-0.010.280.28
205716.4713.56-2.91
----
-0.010.280.28
205816.5213.56-2.96
----
-0.010.280.28
205916.5713.57-3.00
----
-0.010.280.28
206016.6213.57-3.05
----
-0.010.280.28
206116.6713.58-3.10
----
-0.010.280.28
206216.7313.58-3.15
----
-0.010.280.28
206316.7813.59-3.19
----
-0.010.280.28
206416.8313.59-3.24
----
-0.010.280.28
206516.8913.59-3.30
----
-0.010.280.28
206616.9513.60-3.35
----
-0.010.280.28
206717.0113.60-3.40
----
-0.010.280.29
206817.0713.61-3.46
----
-0.010.280.29
206917.1313.61-3.51
----
-0.010.280.29
207017.1913.62-3.57
----
-0.010.280.29
207117.2413.62-3.62
----
-0.010.280.29
207217.2913.62-3.67
----
-0.010.280.29
207317.3413.63-3.71
----
-0.010.280.29
207417.3813.63-3.75
----
-0.010.280.29
207517.4213.63-3.79
----
-0.010.280.29
207617.4513.64-3.81
----
-0.010.280.29
207717.4713.64-3.83
----
-0.010.280.29
207817.4713.64-3.83
----
-0.010.280.29
207917.4713.64-3.83
----
-0.010.280.29
208017.4513.64-3.81
----
-0.010.280.29
208117.4313.64-3.80
----
-0.010.280.29
208217.4113.64-3.78
----
-0.010.280.29
208317.3913.64-3.75
----
-0.010.280.29
208417.3713.63-3.73
----
-0.010.280.29
208517.3413.63-3.71
----
-0.010.280.29
208617.3313.63-3.70
----
-0.010.280.29
208717.3213.63-3.69
----
-0.010.280.29
208817.3213.63-3.68
----
-0.010.280.29
208917.3313.63-3.69
----
-0.010.280.29
209017.3513.63-3.71
----
-0.010.280.29
209117.3813.64-3.74
----
-0.010.280.29
209217.4213.64-3.78
----
-0.010.280.29
209317.4613.64-3.82
----
-0.010.280.29
209417.5113.65-3.87
----
-0.010.280.29

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% 14.05% -2.54% 2036 -0.01% 0.24% 0.25%

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