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
203015.8113.48-2.33
102
0.000.270.27
203115.9713.49-2.48
87
0.000.270.27
203216.1113.50-2.61
71
0.000.270.27
203316.2413.51-2.72
56
0.000.270.27
203416.3313.52-2.81
40
0.010.280.27
203516.4113.53-2.88
23
0.010.280.27
203616.4713.53-2.94
6
0.010.280.27
203716.5313.54-2.99
----
0.010.280.26
203816.5813.54-3.03
----
0.010.280.26
203916.6213.55-3.07
----
0.020.280.26
204016.6313.55-3.08
----
0.020.280.26
204116.6313.55-3.08
----
0.020.280.26
204216.6113.55-3.06
----
0.020.280.25
204316.5813.55-3.03
----
0.030.280.25
204416.5513.55-3.00
----
0.030.280.25
204516.5213.55-2.97
----
0.030.280.25
204616.4913.55-2.94
----
0.040.280.24
204716.4613.55-2.91
----
0.040.280.24
204816.4513.55-2.90
----
0.040.280.24
204916.4313.55-2.88
----
0.050.280.23
205016.4213.55-2.87
----
0.050.280.23
205116.4213.55-2.86
----
0.050.280.23
205216.4213.55-2.87
----
0.060.280.22
205316.4313.56-2.88
----
0.060.280.22
205416.4513.56-2.89
----
0.070.280.22
205516.4813.56-2.92
----
0.070.280.21
205616.5213.57-2.95
----
0.070.290.21
205716.5613.57-2.99
----
0.080.290.21
205816.6113.57-3.03
----
0.080.290.20
205916.6613.58-3.08
----
0.090.290.20
206016.7213.58-3.14
----
0.090.290.20
206116.7813.59-3.19
----
0.100.290.19
206216.8313.59-3.24
----
0.100.290.19
206316.8913.60-3.29
----
0.100.290.18
206416.9513.60-3.35
----
0.110.290.18
206517.0113.61-3.40
----
0.110.290.18
206617.0713.61-3.46
----
0.120.290.17
206717.1413.62-3.52
----
0.120.290.17
206817.2013.62-3.58
----
0.130.290.17
206917.2613.63-3.64
----
0.130.290.16
207017.3313.63-3.70
----
0.130.290.16
207117.3913.64-3.75
----
0.140.290.16
207217.4413.64-3.80
----
0.140.290.15
207317.4913.64-3.85
----
0.150.300.15
207417.5413.65-3.89
----
0.150.300.15
207517.5813.65-3.93
----
0.150.300.15
207617.6113.66-3.96
----
0.150.300.14
207717.6313.66-3.98
----
0.160.300.14
207817.6413.66-3.98
----
0.160.300.14
207917.6413.66-3.98
----
0.160.300.14
208017.6213.66-3.97
----
0.160.300.14
208117.6113.66-3.95
----
0.160.300.14
208217.5913.66-3.93
----
0.160.300.14
208317.5713.66-3.91
----
0.160.300.13
208417.5413.66-3.89
----
0.170.300.13
208517.5213.65-3.87
----
0.170.300.13
208617.5013.65-3.85
----
0.170.300.13
208717.4913.65-3.84
----
0.170.300.13
208817.4913.65-3.84
----
0.170.300.13
208917.5013.65-3.85
----
0.170.300.13
209017.5313.65-3.87
----
0.170.300.13
209117.5613.66-3.90
----
0.170.300.13
209217.6013.66-3.94
----
0.170.300.13
209317.6513.66-3.98
----
0.170.300.13
209417.7013.67-4.03
----
0.170.300.13

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 16.67% 14.06% -2.61% 2036 0.07% 0.25% 0.18%

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