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
202114.0912.71-1.38
245
0.00-0.18-0.18
202214.2312.74-1.49
228
0.00-0.18-0.18
202314.4012.76-1.64
211
0.00-0.18-0.18
202414.5912.79-1.80
193
0.00-0.18-0.18
202514.7912.81-1.98
176
0.00-0.18-0.18
202614.9912.90-2.09
158
0.00-0.22-0.22
202715.1912.92-2.27
140
0.00-0.21-0.21
202815.4312.97-2.47
122
0.00-0.21-0.21
202915.6312.99-2.64
105
0.00-0.20-0.20
203015.8113.01-2.80
87
0.00-0.20-0.20
203115.9713.03-2.94
69
0.00-0.19-0.19
203216.1113.04-3.07
51
0.00-0.19-0.19
203316.2313.06-3.17
32
0.00-0.18-0.18
203416.3313.07-3.25
13
0.00-0.17-0.17
203516.4013.09-3.31
----
0.00-0.17-0.17
203616.4613.10-3.36
----
0.00-0.16-0.16
203716.5213.11-3.41
----
0.00-0.15-0.15
203816.5713.12-3.45
----
0.00-0.15-0.15
203916.6013.13-3.47
----
0.00-0.14-0.14
204016.6213.14-3.48
----
0.00-0.13-0.14
204116.6113.15-3.47
----
0.00-0.13-0.13
204216.5913.15-3.44
----
0.00-0.12-0.12
204316.5613.16-3.40
----
0.00-0.12-0.12
204416.5213.16-3.36
----
0.00-0.11-0.11
204516.4913.17-3.32
----
0.00-0.10-0.10
204616.4513.17-3.28
----
0.00-0.10-0.10
204716.4313.18-3.25
----
0.00-0.09-0.09
204816.4013.18-3.22
----
0.00-0.09-0.09
204916.3813.19-3.20
----
0.00-0.08-0.08
205016.3713.19-3.17
----
0.00-0.08-0.08
205116.3613.20-3.16
----
0.00-0.07-0.07
205216.3613.20-3.16
----
0.00-0.07-0.07
205316.3713.21-3.16
----
0.00-0.06-0.06
205416.3913.22-3.17
----
0.00-0.06-0.06
205516.4113.22-3.19
----
0.00-0.06-0.06
205616.4413.23-3.21
----
0.00-0.05-0.05
205716.4813.23-3.25
----
0.00-0.05-0.05
205816.5313.24-3.29
----
0.00-0.05-0.05
205916.5813.25-3.33
----
0.00-0.04-0.04
206016.6313.25-3.37
----
0.00-0.04-0.04
206116.6813.26-3.42
----
0.00-0.04-0.04
206216.7313.27-3.47
----
0.00-0.04-0.04
206316.7913.27-3.51
----
0.00-0.04-0.04
206416.8413.28-3.56
----
0.00-0.03-0.03
206516.9013.29-3.61
----
0.00-0.03-0.03
206616.9513.29-3.66
----
0.00-0.03-0.03
206717.0113.30-3.72
----
0.00-0.03-0.03
206817.0713.30-3.77
----
0.00-0.03-0.03
206917.1313.31-3.83
----
0.00-0.02-0.02
207017.2013.31-3.88
----
0.00-0.02-0.02
207117.2513.32-3.93
----
0.00-0.02-0.02
207217.3013.33-3.98
----
0.00-0.02-0.02
207317.3513.33-4.02
----
0.00-0.02-0.02
207417.3913.33-4.06
----
0.00-0.02-0.02
207517.4313.34-4.09
----
0.00-0.02-0.02
207617.4613.34-4.12
----
0.00-0.02-0.02
207717.4813.34-4.13
----
0.00-0.02-0.02
207817.4813.35-4.14
----
0.00-0.01-0.01
207917.4813.35-4.13
----
0.00-0.01-0.01
208017.4613.35-4.12
----
0.00-0.01-0.01
208117.4413.35-4.10
----
0.00-0.01-0.01
208217.4213.35-4.08
----
0.00-0.01-0.01
208317.4013.35-4.06
----
0.00-0.01-0.01
208417.3813.35-4.03
----
0.00-0.01-0.01
208517.3613.34-4.01
----
0.00-0.01-0.01
208617.3413.34-3.99
----
0.00-0.01-0.01
208717.3313.34-3.98
----
0.00-0.01-0.01
208817.3313.34-3.98
----
0.00-0.01-0.01
208917.3413.34-3.99
----
0.00-0.01-0.01
209017.3613.35-4.01
----
0.00-0.01-0.01
209117.3913.35-4.04
----
0.00-0.01-0.01
209217.4313.35-4.08
----
0.00-0.01-0.01
209317.4713.36-4.12
----
0.00-0.01-0.01
209417.5213.36-4.16
----
0.00-0.01-0.01

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 16.60% 13.72% -2.87% 2034 0.00% -0.09% -0.09%

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