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
202014.0512.87-1.17
258
0.110.00-0.10
202114.1912.90-1.29
242
0.110.00-0.10
202214.3312.92-1.41
226
0.110.00-0.10
202314.5012.94-1.56
210
0.100.00-0.10
202414.6912.97-1.72
193
0.100.00-0.10
202514.8912.99-1.90
176
0.100.00-0.10
202615.0913.12-1.97
158
0.100.00-0.10
202715.2913.14-2.16
142
0.100.00-0.10
202815.5413.18-2.36
125
0.100.00-0.10
202915.7313.19-2.53
108
0.100.00-0.10
203015.9113.21-2.70
91
0.100.00-0.10
203116.0713.22-2.85
73
0.100.00-0.10
203216.2113.23-2.98
56
0.100.00-0.10
203316.3313.24-3.09
38
0.100.00-0.09
203416.4213.25-3.17
20
0.100.00-0.09
203516.5013.26-3.24
1
0.100.00-0.09
203616.5613.26-3.29
----
0.100.00-0.09
203716.6113.27-3.35
----
0.100.00-0.09
203816.6613.27-3.39
----
0.100.00-0.09
203916.7013.28-3.42
----
0.090.00-0.09
204016.7113.28-3.43
----
0.090.00-0.09
204116.7013.28-3.43
----
0.090.00-0.09
204216.6813.28-3.41
----
0.090.00-0.09
204316.6513.28-3.37
----
0.100.00-0.09
204416.6213.28-3.34
----
0.100.00-0.09
204516.5913.28-3.31
----
0.100.00-0.09
204616.5513.27-3.28
----
0.100.00-0.10
204716.5313.27-3.25
----
0.100.00-0.10
204816.5113.27-3.23
----
0.100.01-0.10
204916.4913.27-3.21
----
0.100.01-0.10
205016.4713.27-3.20
----
0.100.01-0.10
205116.4613.28-3.19
----
0.100.01-0.10
205216.4713.28-3.19
----
0.100.01-0.10
205316.4713.28-3.20
----
0.100.01-0.10
205416.4913.28-3.21
----
0.100.01-0.10
205516.5113.28-3.23
----
0.100.01-0.10
205616.5413.29-3.26
----
0.100.01-0.10
205716.5813.29-3.29
----
0.100.01-0.10
205816.6313.29-3.33
----
0.100.01-0.10
205916.6813.30-3.38
----
0.100.01-0.10
206016.7313.30-3.43
----
0.100.01-0.10
206116.7813.31-3.47
----
0.100.01-0.10
206216.8313.31-3.52
----
0.100.01-0.09
206316.8913.31-3.57
----
0.100.00-0.09
206416.9413.32-3.62
----
0.100.00-0.09
206517.0013.32-3.67
----
0.100.00-0.09
206617.0513.33-3.73
----
0.100.00-0.09
206717.1113.33-3.78
----
0.100.00-0.09
206817.1713.33-3.84
----
0.100.00-0.09
206917.2313.34-3.89
----
0.100.00-0.09
207017.2913.34-3.95
----
0.100.00-0.09
207117.3513.35-4.00
----
0.100.00-0.09
207217.4013.35-4.05
----
0.100.00-0.09
207317.4513.35-4.09
----
0.100.00-0.09
207417.4913.36-4.13
----
0.100.00-0.09
207517.5313.36-4.17
----
0.100.00-0.09
207617.5613.36-4.19
----
0.100.01-0.09
207717.5813.37-4.21
----
0.100.01-0.09
207817.5813.37-4.22
----
0.100.01-0.09
207917.5813.37-4.21
----
0.100.01-0.09
208017.5613.37-4.20
----
0.100.01-0.09
208117.5413.36-4.18
----
0.100.01-0.10
208217.5213.36-4.16
----
0.100.01-0.10
208317.5013.36-4.14
----
0.100.01-0.10
208417.4813.36-4.12
----
0.100.01-0.10
208517.4613.36-4.10
----
0.100.01-0.10
208617.4413.36-4.08
----
0.100.01-0.10
208717.4313.36-4.07
----
0.100.01-0.09
208817.4313.36-4.07
----
0.100.01-0.09
208917.4413.36-4.08
----
0.100.01-0.09
209017.4613.36-4.10
----
0.100.01-0.09
209117.4913.36-4.13
----
0.100.01-0.09
209217.5313.36-4.16
----
0.100.01-0.09
209317.5713.37-4.21
----
0.100.01-0.09
209417.6213.37-4.25
----
0.100.00-0.09

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 16.70% 13.82% -2.88% 2035 0.10% 0.00% -0.09%

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