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
202014.0012.87-1.13
259
0.060.00-0.06
202114.1512.90-1.25
244
0.060.00-0.06
202214.2912.92-1.37
228
0.060.00-0.06
202314.4612.94-1.52
211
0.060.00-0.06
202414.6512.97-1.68
195
0.060.00-0.06
202514.8512.99-1.86
178
0.060.00-0.06
202615.0513.12-1.94
160
0.070.00-0.06
202715.2613.14-2.12
144
0.070.00-0.06
202815.5013.18-2.33
127
0.070.00-0.07
202915.7013.19-2.51
110
0.070.00-0.07
203015.8813.21-2.67
93
0.080.00-0.07
203116.0513.22-2.83
76
0.080.00-0.08
203216.1913.23-2.96
58
0.090.00-0.08
203316.3213.24-3.08
41
0.090.01-0.08
203416.4213.25-3.17
22
0.090.01-0.09
203516.5013.26-3.24
4
0.100.01-0.09
203616.5613.26-3.30
----
0.100.01-0.09
203716.6213.27-3.35
----
0.100.01-0.10
203816.6713.27-3.40
----
0.110.01-0.10
203916.7113.28-3.43
----
0.110.01-0.10
204016.7313.28-3.45
----
0.110.01-0.11
204116.7313.28-3.45
----
0.120.01-0.11
204216.7113.28-3.43
----
0.120.01-0.11
204316.6813.28-3.40
----
0.120.01-0.12
204416.6513.28-3.37
----
0.130.01-0.12
204516.6213.28-3.34
----
0.130.01-0.12
204616.5813.28-3.31
----
0.130.01-0.12
204716.5613.28-3.28
----
0.130.01-0.13
204816.5413.28-3.26
----
0.130.01-0.13
204916.5213.28-3.24
----
0.140.01-0.13
205016.5013.28-3.23
----
0.140.01-0.13
205116.5013.28-3.22
----
0.140.01-0.13
205216.5013.28-3.22
----
0.130.01-0.13
205316.5113.28-3.22
----
0.130.01-0.13
205416.5213.28-3.24
----
0.130.01-0.13
205516.5413.29-3.26
----
0.130.01-0.13
205616.5813.29-3.29
----
0.130.01-0.13
205716.6113.29-3.32
----
0.130.01-0.13
205816.6613.30-3.36
----
0.130.01-0.12
205916.7113.30-3.41
----
0.130.01-0.12
206016.7613.30-3.45
----
0.130.01-0.12
206116.8113.31-3.50
----
0.130.01-0.12
206216.8613.31-3.55
----
0.130.01-0.12
206316.9213.32-3.60
----
0.130.01-0.12
206416.9713.32-3.65
----
0.130.01-0.12
206517.0313.33-3.70
----
0.130.01-0.12
206617.0913.33-3.76
----
0.130.01-0.12
206717.1513.33-3.81
----
0.130.01-0.13
206817.2113.34-3.87
----
0.140.01-0.13
206917.2713.34-3.93
----
0.140.01-0.13
207017.3313.35-3.99
----
0.140.01-0.13
207117.3913.35-4.04
----
0.140.01-0.13
207217.4413.35-4.09
----
0.140.01-0.13
207317.4913.36-4.13
----
0.140.01-0.14
207417.5413.36-4.18
----
0.150.01-0.14
207517.5813.37-4.21
----
0.150.01-0.14
207617.6113.37-4.24
----
0.150.01-0.14
207717.6313.37-4.26
----
0.150.01-0.14
207817.6413.37-4.27
----
0.150.01-0.15
207917.6313.37-4.26
----
0.160.01-0.15
208017.6213.37-4.25
----
0.160.01-0.15
208117.6013.37-4.23
----
0.160.01-0.15
208217.5813.37-4.21
----
0.160.01-0.15
208317.5613.37-4.19
----
0.160.01-0.15
208417.5413.37-4.17
----
0.160.01-0.15
208517.5213.36-4.15
----
0.160.01-0.15
208617.5013.36-4.14
----
0.160.01-0.15
208717.4913.36-4.13
----
0.160.01-0.15
208817.4913.36-4.13
----
0.160.01-0.15
208917.5013.36-4.14
----
0.160.01-0.15
209017.5213.36-4.16
----
0.160.01-0.15
209117.5513.37-4.19
----
0.160.01-0.15
209217.5913.37-4.23
----
0.170.01-0.16
209317.6413.37-4.27
----
0.170.01-0.16
209417.6913.38-4.32
----
0.170.01-0.16

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.