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
202014.6312.90-1.74
248
0.690.03-0.66
202114.7812.92-1.86
229
0.700.03-0.67
202214.9312.95-1.99
210
0.700.03-0.68
202315.1112.97-2.14
191
0.710.03-0.68
202415.3113.00-2.31
171
0.720.03-0.69
202515.5213.02-2.50
151
0.730.03-0.70
202615.7313.15-2.58
132
0.740.04-0.71
202715.9413.17-2.77
112
0.750.04-0.71
202816.2013.21-2.98
93
0.760.04-0.72
202916.4013.23-3.17
73
0.770.04-0.73
203016.5913.25-3.34
54
0.780.04-0.74
203116.7613.26-3.50
34
0.790.04-0.75
203216.9113.27-3.64
13
0.800.04-0.76
203317.0413.28-3.76
----
0.800.04-0.76
203417.1413.29-3.85
----
0.810.04-0.77
203517.2113.30-3.92
----
0.810.04-0.77
203617.2813.30-3.97
----
0.820.04-0.77
203717.3413.31-4.03
----
0.820.04-0.78
203817.3913.31-4.07
----
0.820.04-0.78
203917.4313.32-4.11
----
0.820.04-0.78
204017.4413.32-4.12
----
0.820.04-0.78
204117.4413.32-4.12
----
0.820.04-0.78
204217.4113.32-4.09
----
0.820.04-0.78
204317.3813.32-4.06
----
0.820.04-0.78
204417.3413.32-4.03
----
0.820.04-0.78
204517.3113.32-3.99
----
0.820.04-0.77
204617.2713.31-3.95
----
0.820.04-0.77
204717.2413.31-3.93
----
0.820.04-0.77
204817.2213.31-3.90
----
0.810.04-0.77
204917.2013.31-3.88
----
0.810.04-0.77
205017.1813.31-3.87
----
0.810.04-0.77
205117.1713.32-3.86
----
0.810.04-0.77
205217.1813.32-3.86
----
0.810.04-0.77
205317.1813.32-3.87
----
0.810.04-0.77
205417.2013.32-3.88
----
0.810.04-0.77
205517.2213.32-3.90
----
0.820.05-0.77
205617.2613.33-3.93
----
0.820.05-0.77
205717.3013.33-3.97
----
0.820.05-0.77
205817.3513.33-4.01
----
0.820.05-0.78
205917.4013.34-4.06
----
0.820.05-0.78
206017.4513.34-4.11
----
0.830.05-0.78
206117.5113.35-4.16
----
0.830.05-0.78
206217.5713.35-4.21
----
0.830.05-0.79
206317.6213.36-4.27
----
0.830.05-0.79
206417.6813.36-4.32
----
0.840.05-0.79
206517.7413.36-4.37
----
0.840.05-0.79
206617.8013.37-4.43
----
0.840.05-0.80
206717.8613.37-4.49
----
0.850.05-0.80
206817.9213.38-4.55
----
0.850.05-0.80
206917.9913.38-4.60
----
0.850.05-0.80
207018.0513.39-4.66
----
0.860.05-0.81
207118.1113.39-4.72
----
0.860.05-0.81
207218.1613.39-4.77
----
0.860.05-0.81
207318.2113.40-4.81
----
0.860.05-0.81
207418.2613.40-4.86
----
0.870.05-0.82
207518.3013.40-4.89
----
0.870.05-0.82
207618.3313.41-4.92
----
0.870.05-0.82
207718.3513.41-4.94
----
0.870.05-0.82
207818.3513.41-4.94
----
0.870.05-0.82
207918.3513.41-4.94
----
0.870.05-0.82
208018.3313.41-4.92
----
0.870.05-0.82
208118.3113.41-4.90
----
0.870.05-0.82
208218.2913.41-4.88
----
0.870.05-0.82
208318.2713.41-4.86
----
0.870.05-0.82
208418.2413.40-4.84
----
0.870.05-0.82
208518.2213.40-4.82
----
0.860.05-0.82
208618.2013.40-4.80
----
0.860.05-0.81
208718.1913.40-4.79
----
0.860.05-0.81
208818.1913.40-4.79
----
0.860.05-0.81
208918.2013.40-4.80
----
0.860.05-0.81
209018.2213.40-4.82
----
0.860.05-0.82
209118.2513.40-4.85
----
0.870.05-0.82
209218.3013.41-4.89
----
0.870.05-0.82
209318.3413.41-4.93
----
0.870.05-0.82
209418.4013.41-4.98
----
0.870.05-0.82

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 17.41% 13.85% -3.56% 2032 0.81% 0.04% -0.77%

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