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
202114.0912.90-1.19
245
0.000.000.00
202214.4012.93-1.47
227
0.170.01-0.17
202314.5712.95-1.63
210
0.180.01-0.17
202414.7712.98-1.79
192
0.180.01-0.18
202514.9712.99-1.98
175
0.190.01-0.18
202615.1813.12-2.06
157
0.200.01-0.19
202715.3913.14-2.25
140
0.200.01-0.19
202815.6413.19-2.46
122
0.210.01-0.20
202915.8413.20-2.64
105
0.220.01-0.21
203016.0313.22-2.81
87
0.220.01-0.21
203116.1913.23-2.97
69
0.230.01-0.22
203216.3413.24-3.10
51
0.230.01-0.22
203316.4713.25-3.22
33
0.240.01-0.22
203416.5713.26-3.31
14
0.240.01-0.23
203516.6413.27-3.38
----
0.250.01-0.23
203616.7113.27-3.44
----
0.250.01-0.24
203716.7713.28-3.50
----
0.260.01-0.24
203816.8313.28-3.54
----
0.260.01-0.25
203916.8713.29-3.58
----
0.270.01-0.25
204016.8913.29-3.60
----
0.270.02-0.26
204116.8913.29-3.60
----
0.280.02-0.26
204216.8713.29-3.58
----
0.280.02-0.26
204316.8413.29-3.55
----
0.280.02-0.27
204416.8113.29-3.52
----
0.290.02-0.27
204516.7813.29-3.49
----
0.290.02-0.27
204616.7413.29-3.45
----
0.290.02-0.27
204716.7113.29-3.43
----
0.290.02-0.27
204816.6913.29-3.41
----
0.290.02-0.27
204916.6713.29-3.39
----
0.290.02-0.27
205016.6613.29-3.37
----
0.290.02-0.27
205116.6513.29-3.36
----
0.290.02-0.27
205216.6513.29-3.37
----
0.290.02-0.27
205316.6613.29-3.37
----
0.290.02-0.27
205416.6713.29-3.38
----
0.290.02-0.27
205516.6913.29-3.40
----
0.290.02-0.27
205616.7313.30-3.43
----
0.280.02-0.27
205716.7613.30-3.46
----
0.280.02-0.27
205816.8113.30-3.51
----
0.280.02-0.27
205916.8613.31-3.55
----
0.290.02-0.27
206016.9113.31-3.60
----
0.290.02-0.27
206116.9713.32-3.65
----
0.290.02-0.27
206217.0213.32-3.70
----
0.290.02-0.27
206317.0813.33-3.75
----
0.290.02-0.28
206417.1413.33-3.81
----
0.290.02-0.28
206517.1913.33-3.86
----
0.300.02-0.28
206617.2513.34-3.92
----
0.300.02-0.28
206717.3213.34-3.97
----
0.300.02-0.28
206817.3813.35-4.03
----
0.310.02-0.29
206917.4413.35-4.09
----
0.310.02-0.29
207017.5113.36-4.15
----
0.310.02-0.29
207117.5713.36-4.21
----
0.320.02-0.30
207217.6213.36-4.26
----
0.320.02-0.30
207317.6713.37-4.30
----
0.320.02-0.30
207417.7213.37-4.34
----
0.320.02-0.30
207517.7613.38-4.38
----
0.330.02-0.31
207617.7913.38-4.41
----
0.330.02-0.31
207717.8113.38-4.43
----
0.330.02-0.31
207817.8113.38-4.43
----
0.330.02-0.31
207917.8113.38-4.43
----
0.330.02-0.31
208017.8013.38-4.42
----
0.330.02-0.31
208117.7813.38-4.40
----
0.330.02-0.31
208217.7613.38-4.38
----
0.340.02-0.32
208317.7413.38-4.36
----
0.340.02-0.32
208417.7213.38-4.34
----
0.340.02-0.32
208517.6913.37-4.32
----
0.340.02-0.32
208617.6813.37-4.31
----
0.340.02-0.32
208717.6713.37-4.30
----
0.340.02-0.32
208817.6713.37-4.30
----
0.340.02-0.32
208917.6813.37-4.31
----
0.340.02-0.32
209017.7013.37-4.33
----
0.340.02-0.32
209117.7313.38-4.36
----
0.340.02-0.32
209217.7713.38-4.39
----
0.340.02-0.32
209317.8213.38-4.44
----
0.340.02-0.32
209417.8713.39-4.48
----
0.340.02-0.32

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 16.87% 13.83% -3.04% 2034 0.27% 0.02% -0.26%

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