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
202114.1112.90-1.22
245
0.030.00-0.02
202214.2512.92-1.33
229
0.030.00-0.02
202314.4212.94-1.48
213
0.030.00-0.02
202414.6112.97-1.64
196
0.030.00-0.02
202514.8112.99-1.82
179
0.030.00-0.02
202615.0113.11-1.90
162
0.030.00-0.02
202715.2213.13-2.08
146
0.030.00-0.02
202815.4613.18-2.28
129
0.030.00-0.02
202915.6513.19-2.46
112
0.030.00-0.02
203015.8313.21-2.63
96
0.030.00-0.02
203115.9913.22-2.77
79
0.030.00-0.02
203216.1313.23-2.90
62
0.030.00-0.02
203316.2613.24-3.02
44
0.030.00-0.02
203416.3513.25-3.10
26
0.020.00-0.02
203516.4213.25-3.17
8
0.020.00-0.02
203616.4813.26-3.23
----
0.020.00-0.02
203716.5413.26-3.28
----
0.020.00-0.02
203816.5913.27-3.32
----
0.020.00-0.02
203916.6313.27-3.35
----
0.020.00-0.02
204016.6413.27-3.36
----
0.020.00-0.02
204116.6313.28-3.36
----
0.020.00-0.02
204216.6113.28-3.34
----
0.020.00-0.02
204316.5813.27-3.30
----
0.020.00-0.02
204416.5413.27-3.27
----
0.020.00-0.02
204516.5113.27-3.24
----
0.020.00-0.02
204616.4713.27-3.20
----
0.020.00-0.02
204716.4413.27-3.17
----
0.020.00-0.02
204816.4213.27-3.15
----
0.020.00-0.02
204916.4013.27-3.13
----
0.020.00-0.02
205016.3913.27-3.11
----
0.020.00-0.02
205116.3813.27-3.11
----
0.020.00-0.02
205216.3813.27-3.11
----
0.020.00-0.02
205316.3913.27-3.11
----
0.020.00-0.02
205416.4013.28-3.13
----
0.020.00-0.02
205516.4313.28-3.15
----
0.020.00-0.02
205616.4613.28-3.18
----
0.020.00-0.02
205716.5013.29-3.21
----
0.020.00-0.02
205816.5413.29-3.25
----
0.020.00-0.01
205916.5913.29-3.30
----
0.020.00-0.01
206016.6413.30-3.35
----
0.020.00-0.01
206116.6913.30-3.39
----
0.010.00-0.01
206216.7513.31-3.44
----
0.010.00-0.01
206316.8013.31-3.49
----
0.010.00-0.01
206416.8613.31-3.54
----
0.010.00-0.01
206516.9113.32-3.59
----
0.010.00-0.01
206616.9713.32-3.65
----
0.010.00-0.01
206717.0313.33-3.70
----
0.010.00-0.01
206817.0913.33-3.76
----
0.010.00-0.01
206917.1513.33-3.81
----
0.010.00-0.01
207017.2113.34-3.87
----
0.010.00-0.01
207117.2713.34-3.92
----
0.010.00-0.01
207217.3213.35-3.97
----
0.010.00-0.01
207317.3613.35-4.01
----
0.010.00-0.01
207417.4113.35-4.05
----
0.010.00-0.01
207517.4413.36-4.09
----
0.010.00-0.01
207617.4713.36-4.11
----
0.010.00-0.01
207717.4913.36-4.13
----
0.010.00-0.01
207817.5013.36-4.13
----
0.010.00-0.01
207917.4913.36-4.13
----
0.010.00-0.01
208017.4813.36-4.12
----
0.010.00-0.01
208117.4613.36-4.10
----
0.010.00-0.01
208217.4413.36-4.08
----
0.010.00-0.01
208317.4113.36-4.06
----
0.010.00-0.01
208417.3913.36-4.03
----
0.010.00-0.01
208517.3713.36-4.01
----
0.010.00-0.01
208617.3513.35-4.00
----
0.010.00-0.01
208717.3413.35-3.99
----
0.010.00-0.01
208817.3413.35-3.99
----
0.010.00-0.01
208917.3513.35-4.00
----
0.010.00-0.01
209017.3713.35-4.02
----
0.010.00-0.01
209117.4013.36-4.04
----
0.010.00-0.01
209217.4413.36-4.08
----
0.010.00-0.01
209317.4913.36-4.13
----
0.010.00-0.01
209417.5413.37-4.17
----
0.010.00-0.01

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 16.61% 13.81% -2.80% 2035 0.02% 0.00% -0.02%

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