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
202214.2312.92-1.31
229
0.000.00-0.00
202314.4012.94-1.46
213
0.000.00-0.00
202414.5912.97-1.62
197
0.000.00-0.00
202514.7912.99-1.80
180
0.000.00-0.00
202614.9913.11-1.88
163
0.000.00-0.00
202715.2013.13-2.07
147
0.010.00-0.01
202815.4513.17-2.27
130
0.020.00-0.02
202915.6513.19-2.46
113
0.030.00-0.03
203015.8413.21-2.64
97
0.040.00-0.04
203116.0113.22-2.80
80
0.050.00-0.05
203216.1713.23-2.94
62
0.060.00-0.06
203316.3013.24-3.06
44
0.070.00-0.07
203416.4013.25-3.16
26
0.080.00-0.07
203516.4913.25-3.23
8
0.090.00-0.08
203616.5513.26-3.29
----
0.100.00-0.09
203716.6213.27-3.35
----
0.100.00-0.10
203816.6813.27-3.41
----
0.110.00-0.11
203916.7313.28-3.45
----
0.120.00-0.12
204016.7513.28-3.47
----
0.130.01-0.13
204116.7513.28-3.47
----
0.140.01-0.13
204216.7413.28-3.46
----
0.150.01-0.14
204316.7113.28-3.43
----
0.150.01-0.15
204416.6813.28-3.41
----
0.160.01-0.16
204516.6613.28-3.38
----
0.170.01-0.16
204616.6313.28-3.35
----
0.180.01-0.17
204716.6113.28-3.33
----
0.190.01-0.18
204816.6013.28-3.32
----
0.190.01-0.18
204916.5813.28-3.31
----
0.200.01-0.19
205016.5713.28-3.29
----
0.210.01-0.20
205116.5713.28-3.29
----
0.210.01-0.20
205216.5813.28-3.30
----
0.220.01-0.21
205316.6013.28-3.31
----
0.220.01-0.21
205416.6213.29-3.33
----
0.230.01-0.22
205516.6513.29-3.36
----
0.240.01-0.22
205616.6813.29-3.39
----
0.240.01-0.23
205716.7313.30-3.43
----
0.250.01-0.23
205816.7813.30-3.48
----
0.250.01-0.24
205916.8313.30-3.53
----
0.250.01-0.24
206016.8913.31-3.58
----
0.260.01-0.25
206116.9413.31-3.63
----
0.260.01-0.25
206217.0013.32-3.68
----
0.260.01-0.25
206317.0613.32-3.73
----
0.270.01-0.26
206417.1113.33-3.79
----
0.270.01-0.26
206517.1713.33-3.84
----
0.270.01-0.26
206617.2313.33-3.90
----
0.280.01-0.26
206717.2913.34-3.95
----
0.280.01-0.27
206817.3513.34-4.01
----
0.280.01-0.27
206917.4213.35-4.07
----
0.280.01-0.27
207017.4813.35-4.13
----
0.280.01-0.27
207117.5413.36-4.18
----
0.290.01-0.27
207217.5913.36-4.23
----
0.290.01-0.27
207317.6413.36-4.27
----
0.290.01-0.28
207417.6813.37-4.32
----
0.290.01-0.28
207517.7213.37-4.35
----
0.290.01-0.28
207617.7513.37-4.38
----
0.290.01-0.28
207717.7713.37-4.40
----
0.290.01-0.28
207817.7813.38-4.40
----
0.290.01-0.28
207917.7713.38-4.40
----
0.290.01-0.28
208017.7613.37-4.38
----
0.290.01-0.28
208117.7413.37-4.36
----
0.290.01-0.28
208217.7213.37-4.35
----
0.290.01-0.28
208317.7013.37-4.32
----
0.290.01-0.28
208417.6713.37-4.30
----
0.290.01-0.28
208517.6513.37-4.28
----
0.290.01-0.28
208617.6313.37-4.27
----
0.290.01-0.28
208717.6213.37-4.26
----
0.290.01-0.28
208817.6213.37-4.26
----
0.290.01-0.28
208917.6313.37-4.26
----
0.300.01-0.28
209017.6513.37-4.28
----
0.300.01-0.28
209117.6813.37-4.31
----
0.300.01-0.28
209217.7213.37-4.35
----
0.300.01-0.28
209317.7713.38-4.40
----
0.300.01-0.28
209417.8213.38-4.44
----
0.300.01-0.28

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 16.78% 13.82% -2.96% 2035 0.18% 0.01% -0.17%

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