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
0.000.00-0.00
202114.0912.90-1.20
245
0.000.00-0.00
202214.2412.92-1.32
229
0.010.00-0.01
202314.4112.94-1.47
213
0.010.00-0.01
202414.6012.97-1.63
196
0.020.00-0.02
202514.8112.99-1.82
180
0.020.00-0.02
202615.0213.11-1.90
163
0.030.00-0.03
202715.2213.13-2.09
146
0.030.00-0.03
202815.4713.18-2.29
129
0.040.00-0.04
202915.6713.19-2.48
112
0.040.00-0.04
203015.8513.21-2.65
96
0.050.00-0.05
203116.0213.22-2.80
79
0.050.00-0.05
203216.1613.23-2.93
61
0.060.00-0.05
203316.2913.24-3.05
43
0.060.00-0.06
203416.3913.25-3.14
25
0.060.00-0.06
203516.4713.25-3.21
7
0.070.00-0.07
203616.5313.26-3.27
----
0.070.00-0.07
203716.5913.27-3.33
----
0.080.00-0.07
203816.6513.27-3.38
----
0.080.00-0.08
203916.6913.27-3.41
----
0.080.00-0.08
204016.7013.28-3.43
----
0.090.00-0.09
204116.7013.28-3.43
----
0.090.00-0.09
204216.6913.28-3.41
----
0.100.00-0.09
204316.6613.28-3.38
----
0.100.00-0.10
204416.6213.28-3.35
----
0.100.00-0.10
204516.5913.27-3.32
----
0.110.00-0.10
204616.5613.27-3.29
----
0.110.00-0.10
204716.5413.27-3.26
----
0.110.00-0.11
204816.5213.27-3.25
----
0.120.00-0.11
204916.5013.27-3.23
----
0.120.00-0.11
205016.4913.27-3.21
----
0.120.00-0.12
205116.4813.28-3.21
----
0.120.00-0.12
205216.4913.28-3.21
----
0.130.00-0.12
205316.5013.28-3.22
----
0.130.01-0.12
205416.5213.28-3.24
----
0.130.01-0.13
205516.5413.28-3.26
----
0.130.01-0.13
205616.5813.29-3.29
----
0.130.01-0.13
205716.6213.29-3.33
----
0.140.01-0.13
205816.6613.29-3.37
----
0.140.01-0.13
205916.7213.30-3.42
----
0.140.01-0.13
206016.7713.30-3.47
----
0.140.01-0.14
206116.8213.31-3.52
----
0.140.01-0.14
206216.8813.31-3.57
----
0.140.01-0.14
206316.9313.32-3.62
----
0.150.01-0.14
206416.9913.32-3.67
----
0.150.01-0.14
206517.0513.32-3.72
----
0.150.01-0.14
206617.1013.33-3.78
----
0.150.01-0.14
206717.1613.33-3.83
----
0.150.01-0.14
206817.2313.34-3.89
----
0.150.01-0.15
206917.2913.34-3.95
----
0.150.01-0.15
207017.3513.34-4.00
----
0.150.01-0.15
207117.4113.35-4.06
----
0.150.01-0.15
207217.4613.35-4.10
----
0.160.01-0.15
207317.5013.36-4.15
----
0.160.01-0.15
207417.5513.36-4.19
----
0.160.01-0.15
207517.5913.36-4.22
----
0.160.01-0.15
207617.6213.37-4.25
----
0.160.01-0.15
207717.6313.37-4.27
----
0.160.01-0.15
207817.6413.37-4.27
----
0.160.01-0.15
207917.6413.37-4.27
----
0.160.01-0.15
208017.6213.37-4.25
----
0.160.01-0.15
208117.6013.37-4.24
----
0.160.01-0.15
208217.5813.37-4.22
----
0.160.01-0.15
208317.5613.36-4.20
----
0.160.01-0.15
208417.5413.36-4.17
----
0.160.01-0.15
208517.5113.36-4.15
----
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
209117.5513.36-4.18
----
0.160.01-0.15
209217.5913.37-4.22
----
0.160.01-0.15
209317.6313.37-4.27
----
0.160.01-0.15
209417.6813.37-4.31
----
0.160.01-0.15

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 16.70% 13.82% -2.89% 2035 0.11% 0.00% -0.10%

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