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
202414.5912.97-1.62
197
0.000.000.00
202514.7912.99-1.80
180
0.000.000.00
202614.9913.11-1.88
163
0.000.00-0.00
202715.2013.13-2.07
147
0.010.00-0.01
202815.4413.17-2.27
130
0.010.00-0.01
202915.6413.19-2.45
114
0.010.00-0.01
203015.8213.21-2.62
97
0.020.00-0.02
203115.9913.22-2.77
80
0.020.00-0.02
203216.1313.23-2.91
63
0.030.00-0.02
203316.2613.24-3.02
45
0.030.00-0.03
203416.3613.25-3.11
27
0.030.00-0.03
203516.4413.25-3.18
9
0.040.00-0.04
203616.5013.26-3.24
----
0.040.00-0.04
203716.5613.27-3.30
----
0.050.00-0.04
203816.6213.27-3.35
----
0.050.00-0.05
203916.6613.27-3.39
----
0.060.00-0.05
204016.6813.28-3.40
----
0.060.00-0.06
204116.6813.28-3.40
----
0.070.00-0.06
204216.6613.28-3.38
----
0.070.00-0.07
204316.6313.28-3.36
----
0.080.00-0.07
204416.6013.28-3.33
----
0.080.00-0.08
204516.5713.28-3.30
----
0.090.00-0.08
204616.5413.28-3.27
----
0.090.01-0.09
204716.5213.28-3.25
----
0.090.01-0.09
204816.5013.28-3.23
----
0.100.01-0.09
204916.4913.28-3.21
----
0.100.01-0.10
205016.4713.28-3.19
----
0.100.01-0.10
205116.4613.28-3.19
----
0.100.01-0.10
205216.4713.28-3.19
----
0.100.01-0.09
205316.4713.28-3.19
----
0.100.01-0.09
205416.4813.28-3.20
----
0.100.01-0.09
205516.5113.28-3.22
----
0.100.01-0.09
205616.5413.29-3.25
----
0.100.01-0.09
205716.5813.29-3.29
----
0.100.01-0.09
205816.6213.29-3.33
----
0.090.01-0.09
205916.6713.30-3.37
----
0.090.01-0.09
206016.7213.30-3.42
----
0.090.01-0.09
206116.7713.31-3.46
----
0.090.01-0.09
206216.8213.31-3.51
----
0.090.01-0.08
206316.8813.31-3.56
----
0.090.01-0.08
206416.9313.32-3.61
----
0.090.01-0.08
206516.9913.32-3.66
----
0.090.01-0.08
206617.0413.33-3.72
----
0.090.01-0.08
206717.1013.33-3.77
----
0.090.01-0.08
206817.1613.34-3.83
----
0.090.01-0.08
206917.2213.34-3.88
----
0.090.01-0.08
207017.2813.34-3.94
----
0.090.01-0.08
207117.3413.35-3.99
----
0.090.01-0.08
207217.3913.35-4.04
----
0.090.01-0.08
207317.4413.35-4.08
----
0.090.01-0.08
207417.4813.36-4.12
----
0.090.01-0.09
207517.5213.36-4.16
----
0.090.01-0.09
207617.5513.36-4.19
----
0.090.01-0.09
207717.5713.37-4.20
----
0.090.01-0.08
207817.5713.37-4.21
----
0.090.01-0.08
207917.5713.37-4.20
----
0.090.01-0.08
208017.5513.37-4.19
----
0.090.01-0.08
208117.5313.36-4.17
----
0.090.01-0.08
208217.5113.36-4.15
----
0.090.01-0.08
208317.4913.36-4.12
----
0.080.01-0.08
208417.4613.36-4.10
----
0.080.00-0.08
208517.4413.36-4.08
----
0.080.00-0.08
208617.4213.36-4.06
----
0.080.00-0.08
208717.4113.36-4.05
----
0.080.00-0.08
208817.4113.36-4.05
----
0.080.00-0.08
208917.4213.36-4.06
----
0.080.00-0.07
209017.4413.36-4.08
----
0.080.00-0.07
209117.4713.36-4.11
----
0.080.00-0.07
209217.5113.36-4.14
----
0.080.00-0.07
209317.5513.37-4.19
----
0.080.00-0.07
209417.6013.37-4.23
----
0.080.00-0.07

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 16.66% 13.82% -2.85% 2035 0.07% 0.00% -0.06%

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