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
202214.2312.96-1.27
229
0.000.040.04
202314.4013.02-1.38
214
-0.000.080.08
202414.5913.09-1.50
198
-0.000.120.12
202514.7813.14-1.64
182
-0.000.160.16
202614.9913.31-1.68
166
-0.000.200.20
202715.1913.37-1.82
151
-0.000.230.24
202815.4313.45-1.99
135
-0.000.270.27
202915.6313.50-2.13
121
-0.000.310.31
203015.8013.54-2.26
106
-0.000.340.34
203115.9713.59-2.37
91
-0.000.370.37
203216.1113.64-2.47
76
-0.000.410.41
203316.2313.68-2.55
61
-0.000.440.44
203416.3213.72-2.61
46
-0.000.470.47
203516.4013.75-2.64
31
-0.000.500.50
203616.4613.79-2.67
15
-0.000.530.53
203716.5213.82-2.69
----
-0.000.560.56
203816.5613.86-2.71
----
-0.000.590.59
203916.6013.89-2.71
----
-0.000.620.62
204016.6113.92-2.69
----
-0.000.650.65
204116.6113.95-2.66
----
-0.000.670.68
204216.5913.97-2.61
----
-0.000.700.70
204316.5514.00-2.56
----
-0.000.720.73
204416.5214.02-2.50
----
-0.010.750.75
204516.4814.04-2.44
----
-0.010.770.78
204616.4514.07-2.38
----
-0.010.800.80
204716.4214.09-2.33
----
-0.010.820.83
204816.4014.11-2.28
----
-0.010.840.85
204916.3814.14-2.24
----
-0.010.870.87
205016.3614.16-2.20
----
-0.010.890.90
205116.3514.18-2.17
----
-0.010.910.92
205216.3514.20-2.15
----
-0.010.930.94
205316.3614.23-2.13
----
-0.010.950.97
205416.3714.25-2.12
----
-0.010.980.99
205516.4014.27-2.12
----
-0.011.001.01
205616.4314.30-2.13
----
-0.011.021.03
205716.4714.32-2.15
----
-0.011.041.05
205816.5114.33-2.19
----
-0.021.041.05
205916.5614.33-2.23
----
-0.021.041.05
206016.6114.33-2.28
----
-0.021.041.05
206116.6614.34-2.32
----
-0.021.041.06
206216.7114.34-2.37
----
-0.021.041.06
206316.7714.35-2.42
----
-0.021.041.06
206416.8214.35-2.47
----
-0.021.041.06
206516.8714.36-2.52
----
-0.021.041.06
206616.9314.36-2.57
----
-0.021.041.06
206716.9914.37-2.62
----
-0.021.041.07
206817.0514.37-2.68
----
-0.031.041.07
206917.1114.38-2.73
----
-0.031.041.07
207017.1714.38-2.79
----
-0.031.041.07
207117.2214.38-2.84
----
-0.031.041.07
207217.2714.39-2.88
----
-0.031.041.07
207317.3214.39-2.92
----
-0.031.041.07
207417.3614.40-2.96
----
-0.031.041.08
207517.4014.40-3.00
----
-0.031.041.08
207617.4314.40-3.02
----
-0.031.051.08
207717.4414.41-3.04
----
-0.031.051.08
207817.4514.41-3.04
----
-0.041.051.08
207917.4414.41-3.03
----
-0.041.051.08
208017.4314.41-3.02
----
-0.041.051.08
208117.4114.41-3.00
----
-0.041.051.09
208217.3914.41-2.98
----
-0.041.051.09
208317.3614.41-2.96
----
-0.041.051.09
208417.3414.41-2.93
----
-0.041.051.09
208517.3214.41-2.91
----
-0.041.051.09
208617.3014.40-2.89
----
-0.041.051.09
208717.2914.40-2.88
----
-0.041.051.09
208817.2914.40-2.88
----
-0.041.051.09
208917.2914.41-2.89
----
-0.041.051.09
209017.3114.41-2.91
----
-0.041.051.10
209117.3514.41-2.94
----
-0.041.051.10
209217.3814.41-2.97
----
-0.041.051.10
209317.4314.42-3.01
----
-0.041.051.10
209417.4814.42-3.06
----
-0.041.061.10

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 16.58% 14.56% -2.02% 2036 -0.02% 0.75% 0.76%

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