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
202114.1712.90-1.27
244
0.080.00-0.08
202214.3112.92-1.39
228
0.080.00-0.08
202314.4812.94-1.54
211
0.080.00-0.08
202414.6712.97-1.70
194
0.080.00-0.08
202514.8712.99-1.88
177
0.090.00-0.08
202615.0813.12-1.96
160
0.090.00-0.08
202715.2813.14-2.15
143
0.090.01-0.09
202815.5313.18-2.35
126
0.100.01-0.09
202915.7313.20-2.53
109
0.100.01-0.09
203015.9113.21-2.70
92
0.100.01-0.10
203116.0813.22-2.85
75
0.110.01-0.10
203216.2213.23-2.99
57
0.110.01-0.11
203316.3513.24-3.11
39
0.120.01-0.11
203416.4513.25-3.20
21
0.120.01-0.12
203516.5313.26-3.27
2
0.130.01-0.12
203616.5913.26-3.33
----
0.130.01-0.12
203716.6513.27-3.38
----
0.140.01-0.13
203816.7013.28-3.43
----
0.140.01-0.13
203916.7513.28-3.47
----
0.140.01-0.14
204016.7613.28-3.48
----
0.150.01-0.14
204116.7613.28-3.48
----
0.150.01-0.14
204216.7513.28-3.46
----
0.160.01-0.15
204316.7213.28-3.43
----
0.160.01-0.15
204416.6813.28-3.40
----
0.160.01-0.15
204516.6513.28-3.37
----
0.160.01-0.15
204616.6213.28-3.34
----
0.170.01-0.16
204716.5913.28-3.31
----
0.170.01-0.16
204816.5713.28-3.29
----
0.170.01-0.16
204916.5513.28-3.27
----
0.170.01-0.16
205016.5313.28-3.25
----
0.170.01-0.16
205116.5313.28-3.25
----
0.170.01-0.16
205216.5313.28-3.25
----
0.170.01-0.16
205316.5413.28-3.25
----
0.170.01-0.16
205416.5513.28-3.26
----
0.160.01-0.15
205516.5713.29-3.29
----
0.160.01-0.15
205616.6013.29-3.31
----
0.160.01-0.15
205716.6413.29-3.35
----
0.160.01-0.15
205816.6913.30-3.39
----
0.160.01-0.15
205916.7313.30-3.43
----
0.160.01-0.15
206016.7913.31-3.48
----
0.160.01-0.15
206116.8413.31-3.53
----
0.160.01-0.15
206216.8913.31-3.58
----
0.160.01-0.15
206316.9513.32-3.63
----
0.160.01-0.15
206417.0013.32-3.68
----
0.160.01-0.15
206517.0613.33-3.73
----
0.160.01-0.15
206617.1213.33-3.79
----
0.160.01-0.15
206717.1813.34-3.84
----
0.170.01-0.16
206817.2413.34-3.90
----
0.170.01-0.16
206917.3013.34-3.96
----
0.170.01-0.16
207017.3713.35-4.02
----
0.170.01-0.16
207117.4213.35-4.07
----
0.170.01-0.16
207217.4813.36-4.12
----
0.180.01-0.17
207317.5313.36-4.17
----
0.180.01-0.17
207417.5713.36-4.21
----
0.180.01-0.17
207517.6113.37-4.25
----
0.180.01-0.17
207617.6413.37-4.27
----
0.180.01-0.17
207717.6613.37-4.29
----
0.190.01-0.17
207817.6713.37-4.30
----
0.190.01-0.18
207917.6713.37-4.29
----
0.190.01-0.18
208017.6513.37-4.28
----
0.190.01-0.18
208117.6313.37-4.26
----
0.190.01-0.18
208217.6113.37-4.24
----
0.190.01-0.18
208317.5913.37-4.22
----
0.190.01-0.18
208417.5713.37-4.20
----
0.190.01-0.18
208517.5513.37-4.18
----
0.190.01-0.18
208617.5313.36-4.17
----
0.190.01-0.18
208717.5213.36-4.16
----
0.190.01-0.18
208817.5213.36-4.16
----
0.200.01-0.18
208917.5313.36-4.17
----
0.200.01-0.18
209017.5513.37-4.19
----
0.200.01-0.19
209117.5913.37-4.22
----
0.200.01-0.19
209217.6313.37-4.26
----
0.200.01-0.19
209317.6713.37-4.30
----
0.200.01-0.19
209417.7213.38-4.35
----
0.200.01-0.19

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 16.75% 13.82% -2.93% 2035 0.15% 0.01% -0.14%

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