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
0.000.000.00
202314.4012.94-1.46
213
0.000.000.00
202414.7212.97-1.75
195
0.140.01-0.13
202514.9312.99-1.93
178
0.140.01-0.14
202615.1313.12-2.01
160
0.150.01-0.14
202715.3413.14-2.20
143
0.150.01-0.14
202815.5913.18-2.41
126
0.160.01-0.15
202915.7913.20-2.59
108
0.160.01-0.15
203015.9713.21-2.76
91
0.170.01-0.16
203116.1413.23-2.91
74
0.170.01-0.16
203216.2813.24-3.05
56
0.180.01-0.17
203316.4113.25-3.16
37
0.180.01-0.17
203416.5113.26-3.25
19
0.180.01-0.17
203516.5913.26-3.32
----
0.190.01-0.18
203616.6513.27-3.38
----
0.190.01-0.18
203716.7113.27-3.44
----
0.200.01-0.18
203816.7613.28-3.48
----
0.200.01-0.19
203916.8113.28-3.52
----
0.200.01-0.19
204016.8213.29-3.54
----
0.210.01-0.19
204116.8213.29-3.53
----
0.210.01-0.20
204216.8013.29-3.51
----
0.210.01-0.20
204316.7713.29-3.48
----
0.210.01-0.20
204416.7413.28-3.45
----
0.210.01-0.20
204516.7013.28-3.42
----
0.220.01-0.20
204616.6713.28-3.39
----
0.220.01-0.20
204716.6413.28-3.36
----
0.220.01-0.21
204816.6313.28-3.34
----
0.220.01-0.21
204916.6113.28-3.32
----
0.220.01-0.21
205016.5913.28-3.31
----
0.230.01-0.21
205116.5913.28-3.30
----
0.230.01-0.21
205216.5913.29-3.31
----
0.230.01-0.22
205316.6013.29-3.32
----
0.230.01-0.22
205416.6213.29-3.33
----
0.240.01-0.22
205516.6513.29-3.36
----
0.240.01-0.22
205616.6813.30-3.39
----
0.240.01-0.23
205716.7213.30-3.43
----
0.240.01-0.23
205816.7713.30-3.47
----
0.250.01-0.23
205916.8313.31-3.52
----
0.250.02-0.24
206016.8813.31-3.57
----
0.250.02-0.24
206116.9313.32-3.62
----
0.250.02-0.24
206216.9913.32-3.67
----
0.250.02-0.24
206317.0413.32-3.72
----
0.250.02-0.24
206417.1013.33-3.77
----
0.250.02-0.24
206517.1513.33-3.82
----
0.260.02-0.24
206617.2113.34-3.87
----
0.260.02-0.24
206717.2713.34-3.93
----
0.260.02-0.24
206817.3313.35-3.99
----
0.260.02-0.24
206917.3913.35-4.04
----
0.260.02-0.24
207017.4513.35-4.10
----
0.260.02-0.24
207117.5113.36-4.15
----
0.260.02-0.24
207217.5613.36-4.20
----
0.260.02-0.24
207317.6113.37-4.24
----
0.260.02-0.24
207417.6513.37-4.28
----
0.260.02-0.24
207517.6913.37-4.32
----
0.260.02-0.24
207617.7213.37-4.35
----
0.260.02-0.24
207717.7413.38-4.36
----
0.260.02-0.25
207817.7413.38-4.37
----
0.260.02-0.25
207917.7413.38-4.36
----
0.260.02-0.25
208017.7213.38-4.35
----
0.260.02-0.24
208117.7013.38-4.33
----
0.260.02-0.24
208217.6813.37-4.31
----
0.260.02-0.24
208317.6613.37-4.29
----
0.260.02-0.24
208417.6313.37-4.26
----
0.260.02-0.24
208517.6113.37-4.24
----
0.250.02-0.24
208617.5913.37-4.22
----
0.250.02-0.24
208717.5813.37-4.21
----
0.250.02-0.24
208817.5813.37-4.21
----
0.250.02-0.24
208917.5913.37-4.22
----
0.250.02-0.24
209017.6113.37-4.24
----
0.250.02-0.24
209117.6413.37-4.27
----
0.250.02-0.24
209217.6813.37-4.30
----
0.250.02-0.24
209317.7313.38-4.35
----
0.250.02-0.24
209417.7813.38-4.39
----
0.250.02-0.24

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 16.81% 13.82% -2.98% 2034 0.21% 0.01% -0.20%

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