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
202114.0913.17-0.91
245
0.000.280.28
202214.2313.29-0.94
231
-0.000.370.37
202314.4013.41-0.99
218
-0.000.470.47
202414.5913.44-1.15
204
-0.000.470.47
202514.7813.46-1.32
190
-0.000.470.48
202614.9913.59-1.40
176
-0.000.480.48
202715.1913.61-1.58
163
-0.000.480.48
202815.4313.66-1.77
149
-0.000.480.48
202915.6213.68-1.95
135
-0.000.490.49
203015.8013.70-2.11
121
-0.000.490.49
203115.9713.71-2.25
107
-0.000.500.50
203216.1113.73-2.38
93
-0.000.500.50
203316.2313.74-2.49
78
-0.000.510.51
203416.3213.76-2.57
64
-0.000.510.51
203516.4013.77-2.63
49
-0.000.520.52
203616.4613.78-2.68
33
-0.000.520.52
203716.5213.79-2.73
18
-0.000.530.53
203816.5613.80-2.77
2
-0.000.530.53
203916.6013.81-2.79
----
-0.000.540.54
204016.6113.81-2.80
----
-0.000.540.54
204116.6113.82-2.79
----
-0.000.550.55
204216.5913.82-2.77
----
-0.000.550.55
204316.5613.83-2.73
----
-0.000.550.56
204416.5213.83-2.69
----
-0.000.560.56
204516.4913.83-2.65
----
-0.000.560.56
204616.4513.84-2.61
----
-0.000.570.57
204716.4213.84-2.58
----
-0.000.570.57
204816.4013.85-2.56
----
-0.000.580.58
204916.3813.85-2.53
----
-0.000.580.58
205016.3713.86-2.51
----
-0.000.590.59
205116.3613.86-2.50
----
-0.000.590.59
205216.3613.87-2.50
----
-0.000.590.60
205316.3713.87-2.50
----
-0.000.600.60
205416.3813.88-2.51
----
-0.000.600.60
205516.4113.89-2.52
----
-0.000.610.61
205616.4413.89-2.55
----
-0.000.610.61
205716.4813.90-2.58
----
-0.000.620.62
205816.5313.91-2.62
----
-0.000.620.62
205916.5813.92-2.66
----
-0.000.620.63
206016.6313.93-2.70
----
-0.000.630.63
206116.6813.93-2.74
----
-0.000.630.63
206216.7313.94-2.79
----
-0.000.640.64
206316.7913.95-2.84
----
-0.000.640.64
206416.8413.96-2.88
----
-0.000.650.65
206516.9013.97-2.93
----
-0.000.650.65
206616.9513.98-2.98
----
-0.000.660.66
206717.0113.99-3.03
----
-0.000.660.66
206817.0713.99-3.08
----
-0.000.660.67
206917.1314.00-3.13
----
-0.000.670.67
207017.1914.01-3.18
----
-0.000.670.67
207117.2514.02-3.23
----
-0.000.680.68
207217.3014.03-3.27
----
-0.000.680.68
207317.3514.04-3.31
----
-0.000.690.69
207417.3914.05-3.35
----
-0.000.690.69
207517.4314.05-3.38
----
-0.000.700.70
207617.4614.06-3.40
----
-0.000.700.70
207717.4814.07-3.41
----
-0.000.710.71
207817.4814.07-3.41
----
-0.000.710.71
207917.4814.08-3.40
----
-0.000.720.72
208017.4614.08-3.38
----
-0.000.720.72
208117.4414.09-3.36
----
-0.000.730.73
208217.4214.09-3.33
----
-0.000.730.73
208317.4014.09-3.31
----
-0.000.740.74
208417.3814.10-3.28
----
-0.000.740.74
208517.3514.10-3.25
----
-0.000.750.75
208617.3414.10-3.23
----
-0.000.750.75
208717.3314.11-3.22
----
-0.000.760.76
208817.3314.11-3.21
----
-0.000.760.76
208917.3414.12-3.22
----
-0.000.760.77
209017.3614.12-3.23
----
-0.000.770.77
209117.3914.13-3.26
----
-0.000.770.78
209217.4314.14-3.29
----
-0.000.780.78
209317.4714.15-3.33
----
-0.000.780.78
209417.5214.15-3.37
----
-0.000.790.79

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% 14.39% -2.20% 2038 -0.00% 0.58% 0.58%

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