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
202114.3012.90-1.40
241
0.220.01-0.21
202214.4512.93-1.52
224
0.220.01-0.21
202314.6212.95-1.67
207
0.220.01-0.21
202414.8112.98-1.83
190
0.230.01-0.22
202515.0112.99-2.02
172
0.230.01-0.22
202615.2213.12-2.10
154
0.230.01-0.22
202715.4313.14-2.28
137
0.230.01-0.22
202815.6713.19-2.48
119
0.240.01-0.23
202915.8713.20-2.66
102
0.240.01-0.23
203016.0513.22-2.83
84
0.240.01-0.23
203116.2113.23-2.98
66
0.250.01-0.23
203216.3613.24-3.12
48
0.250.01-0.24
203316.4813.25-3.23
30
0.250.01-0.24
203416.5813.26-3.32
11
0.250.01-0.24
203516.6513.26-3.39
----
0.250.01-0.24
203616.7113.27-3.44
----
0.250.01-0.24
203716.7713.28-3.50
----
0.250.01-0.24
203816.8213.28-3.54
----
0.260.01-0.24
203916.8613.28-3.57
----
0.260.01-0.24
204016.8713.29-3.59
----
0.260.01-0.24
204116.8713.29-3.58
----
0.260.01-0.24
204216.8513.29-3.56
----
0.260.01-0.24
204316.8113.29-3.53
----
0.260.01-0.24
204416.7813.29-3.49
----
0.260.01-0.24
204516.7413.28-3.46
----
0.260.01-0.24
204616.7113.28-3.42
----
0.250.01-0.24
204716.6813.28-3.40
----
0.250.01-0.24
204816.6613.28-3.38
----
0.250.01-0.24
204916.6413.28-3.35
----
0.250.01-0.24
205016.6213.28-3.34
----
0.250.01-0.24
205116.6113.28-3.33
----
0.250.01-0.24
205216.6213.29-3.33
----
0.250.01-0.24
205316.6313.29-3.34
----
0.250.01-0.24
205416.6413.29-3.35
----
0.250.01-0.24
205516.6613.29-3.37
----
0.250.01-0.24
205616.7013.29-3.40
----
0.260.01-0.24
205716.7413.30-3.44
----
0.260.01-0.24
205816.7813.30-3.48
----
0.260.01-0.24
205916.8313.31-3.53
----
0.260.01-0.24
206016.8913.31-3.57
----
0.260.01-0.24
206116.9413.31-3.62
----
0.260.01-0.24
206216.9913.32-3.67
----
0.260.01-0.25
206317.0513.32-3.72
----
0.260.01-0.25
206417.1013.33-3.78
----
0.260.01-0.25
206517.1613.33-3.83
----
0.260.01-0.25
206617.2213.34-3.88
----
0.260.01-0.25
206717.2813.34-3.94
----
0.260.01-0.25
206817.3413.34-3.99
----
0.260.01-0.25
206917.4013.35-4.05
----
0.270.01-0.25
207017.4613.35-4.11
----
0.270.01-0.25
207117.5213.36-4.16
----
0.270.01-0.25
207217.5713.36-4.21
----
0.270.01-0.25
207317.6213.36-4.25
----
0.270.01-0.25
207417.6613.37-4.29
----
0.270.01-0.25
207517.7013.37-4.33
----
0.270.01-0.26
207617.7313.37-4.36
----
0.270.01-0.26
207717.7513.38-4.37
----
0.270.01-0.26
207817.7513.38-4.38
----
0.270.01-0.26
207917.7513.38-4.37
----
0.270.01-0.26
208017.7313.38-4.36
----
0.270.01-0.26
208117.7113.37-4.34
----
0.270.01-0.26
208217.6913.37-4.32
----
0.270.01-0.26
208317.6713.37-4.30
----
0.270.01-0.26
208417.6513.37-4.28
----
0.270.01-0.25
208517.6213.37-4.26
----
0.270.01-0.25
208617.6113.37-4.24
----
0.270.01-0.25
208717.6013.37-4.23
----
0.270.01-0.25
208817.6013.37-4.23
----
0.270.01-0.25
208917.6113.37-4.24
----
0.270.01-0.25
209017.6313.37-4.26
----
0.270.01-0.25
209117.6613.37-4.29
----
0.270.01-0.26
209217.7013.37-4.33
----
0.270.01-0.26
209317.7513.38-4.37
----
0.270.01-0.26
209417.8013.38-4.42
----
0.270.02-0.26

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 16.85% 13.82% -3.02% 2034 0.25% 0.01% -0.24%

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