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
202114.2412.90-1.34
242
0.160.01-0.15
202214.3912.93-1.47
226
0.160.01-0.16
202314.5712.95-1.62
209
0.170.01-0.16
202414.7612.98-1.79
191
0.180.01-0.17
202514.9712.99-1.97
174
0.180.01-0.18
202615.1813.12-2.06
156
0.190.01-0.18
202715.3913.14-2.24
139
0.190.01-0.18
202815.6313.18-2.45
122
0.200.01-0.19
202915.8413.20-2.64
104
0.210.01-0.20
203016.0313.22-2.81
87
0.220.01-0.21
203116.2013.23-2.97
69
0.230.01-0.22
203216.3513.24-3.11
51
0.240.01-0.22
203316.4813.25-3.22
32
0.240.01-0.23
203416.5813.26-3.32
13
0.250.01-0.24
203516.6513.27-3.39
----
0.260.01-0.24
203616.7213.27-3.45
----
0.260.01-0.25
203716.7813.28-3.51
----
0.270.01-0.25
203816.8413.28-3.55
----
0.270.02-0.26
203916.8813.29-3.59
----
0.280.02-0.26
204016.9013.29-3.61
----
0.280.02-0.27
204116.9013.29-3.61
----
0.290.02-0.27
204216.8913.29-3.59
----
0.300.02-0.28
204316.8613.29-3.57
----
0.300.02-0.28
204416.8313.29-3.54
----
0.300.02-0.29
204516.8013.29-3.51
----
0.310.02-0.29
204616.7613.29-3.48
----
0.310.02-0.29
204716.7413.29-3.45
----
0.310.02-0.30
204816.7213.29-3.43
----
0.310.02-0.30
204916.7013.29-3.41
----
0.310.02-0.30
205016.6813.29-3.39
----
0.310.02-0.30
205116.6713.29-3.39
----
0.310.02-0.30
205216.6813.29-3.39
----
0.310.02-0.30
205316.6913.29-3.40
----
0.320.02-0.30
205416.7013.29-3.41
----
0.310.02-0.30
205516.7213.30-3.43
----
0.310.02-0.29
205616.7513.30-3.45
----
0.310.02-0.29
205716.7913.30-3.49
----
0.310.02-0.29
205816.8313.31-3.53
----
0.310.02-0.29
205916.8813.31-3.57
----
0.310.02-0.29
206016.9413.31-3.62
----
0.310.02-0.29
206116.9913.32-3.67
----
0.310.02-0.29
206217.0513.32-3.72
----
0.310.02-0.29
206317.1013.33-3.77
----
0.310.02-0.30
206417.1613.33-3.83
----
0.320.02-0.30
206517.2213.34-3.88
----
0.320.02-0.30
206617.2813.34-3.94
----
0.320.02-0.30
206717.3413.34-3.99
----
0.320.02-0.31
206817.4013.35-4.05
----
0.330.02-0.31
206917.4613.35-4.11
----
0.330.02-0.31
207017.5313.36-4.17
----
0.330.02-0.31
207117.5913.36-4.23
----
0.340.02-0.32
207217.6413.37-4.28
----
0.340.02-0.32
207317.6913.37-4.32
----
0.350.02-0.33
207417.7413.37-4.37
----
0.350.02-0.33
207517.7813.38-4.41
----
0.350.02-0.33
207617.8113.38-4.44
----
0.360.02-0.33
207717.8313.38-4.45
----
0.360.02-0.34
207817.8413.38-4.46
----
0.360.02-0.34
207917.8413.38-4.46
----
0.360.02-0.34
208017.8313.38-4.44
----
0.360.02-0.34
208117.8113.38-4.43
----
0.360.02-0.34
208217.7913.38-4.41
----
0.360.02-0.34
208317.7713.38-4.39
----
0.370.02-0.34
208417.7413.38-4.37
----
0.370.02-0.35
208517.7213.38-4.35
----
0.370.02-0.35
208617.7113.37-4.33
----
0.370.02-0.35
208717.7013.37-4.32
----
0.370.02-0.35
208817.7013.37-4.32
----
0.370.02-0.35
208917.7113.37-4.34
----
0.370.02-0.35
209017.7313.38-4.36
----
0.380.02-0.35
209117.7713.38-4.39
----
0.380.02-0.35
209217.8113.38-4.43
----
0.380.02-0.36
209317.8513.38-4.47
----
0.380.02-0.36
209417.9013.39-4.51
----
0.380.02-0.36

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 16.89% 13.83% -3.06% 2034 0.29% 0.02% -0.27%

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