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
202114.2012.90-1.30
243
0.110.00-0.11
202214.3412.92-1.42
227
0.110.00-0.11
202314.5112.94-1.57
210
0.120.01-0.11
202414.7012.97-1.73
193
0.120.01-0.11
202514.9012.99-1.91
176
0.120.01-0.11
202615.1113.12-1.99
159
0.120.01-0.11
202715.3113.14-2.17
142
0.120.01-0.11
202815.5513.18-2.37
125
0.120.01-0.12
202915.7513.20-2.55
108
0.120.01-0.12
203015.9313.21-2.72
90
0.120.01-0.12
203116.0913.22-2.87
73
0.130.01-0.12
203216.2313.23-3.00
55
0.130.01-0.12
203316.3613.24-3.11
37
0.130.01-0.12
203416.4513.25-3.20
19
0.130.01-0.12
203516.5313.26-3.27
0
0.130.01-0.12
203616.5913.26-3.32
----
0.130.01-0.12
203716.6513.27-3.38
----
0.130.01-0.12
203816.6913.28-3.42
----
0.130.01-0.12
203916.7313.28-3.45
----
0.130.01-0.12
204016.7413.28-3.46
----
0.130.01-0.12
204116.7413.28-3.46
----
0.130.01-0.12
204216.7213.28-3.44
----
0.130.01-0.12
204316.6813.28-3.40
----
0.130.01-0.12
204416.6513.28-3.37
----
0.130.01-0.12
204516.6113.28-3.34
----
0.130.01-0.12
204616.5813.28-3.30
----
0.130.01-0.12
204716.5513.28-3.27
----
0.120.01-0.12
204816.5313.28-3.25
----
0.120.01-0.12
204916.5113.28-3.23
----
0.120.01-0.12
205016.4913.28-3.21
----
0.120.01-0.12
205116.4813.28-3.21
----
0.120.01-0.12
205216.4913.28-3.21
----
0.120.01-0.11
205316.4913.28-3.21
----
0.120.01-0.11
205416.5113.28-3.22
----
0.120.01-0.11
205516.5313.29-3.25
----
0.120.01-0.11
205616.5613.29-3.27
----
0.120.01-0.11
205716.6013.29-3.31
----
0.120.01-0.11
205816.6513.30-3.35
----
0.120.01-0.11
205916.7013.30-3.40
----
0.120.01-0.11
206016.7513.30-3.44
----
0.120.01-0.11
206116.8013.31-3.49
----
0.120.01-0.11
206216.8613.31-3.54
----
0.120.01-0.11
206316.9113.32-3.59
----
0.120.01-0.11
206416.9613.32-3.64
----
0.120.01-0.11
206517.0213.32-3.69
----
0.120.01-0.11
206617.0813.33-3.75
----
0.120.01-0.12
206717.1413.33-3.80
----
0.120.01-0.12
206817.2013.34-3.86
----
0.120.01-0.12
206917.2613.34-3.92
----
0.120.01-0.12
207017.3213.35-3.97
----
0.120.01-0.12
207117.3813.35-4.03
----
0.120.01-0.12
207217.4313.35-4.07
----
0.120.01-0.12
207317.4713.36-4.12
----
0.130.01-0.12
207417.5213.36-4.16
----
0.130.01-0.12
207517.5613.36-4.19
----
0.130.01-0.12
207617.5913.37-4.22
----
0.130.01-0.12
207717.6013.37-4.24
----
0.130.01-0.12
207817.6113.37-4.24
----
0.130.01-0.12
207917.6013.37-4.24
----
0.130.01-0.12
208017.5913.37-4.22
----
0.130.01-0.12
208117.5713.37-4.20
----
0.130.01-0.12
208217.5513.37-4.18
----
0.130.01-0.12
208317.5313.37-4.16
----
0.130.01-0.12
208417.5013.36-4.14
----
0.130.01-0.12
208517.4813.36-4.12
----
0.130.01-0.12
208617.4613.36-4.10
----
0.130.01-0.12
208717.4513.36-4.09
----
0.130.01-0.12
208817.4513.36-4.09
----
0.130.01-0.12
208917.4613.36-4.10
----
0.130.01-0.12
209017.4813.36-4.12
----
0.130.01-0.12
209117.5113.36-4.15
----
0.130.01-0.12
209217.5513.37-4.19
----
0.130.01-0.12
209317.6013.37-4.23
----
0.130.01-0.12
209417.6513.37-4.28
----
0.130.01-0.12

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 16.72% 13.82% -2.90% 2035 0.12% 0.01% -0.11%

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