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
202214.2912.92-1.37
228
0.060.00-0.06
202314.4612.94-1.52
212
0.060.00-0.06
202414.6412.97-1.67
195
0.050.00-0.05
202514.8312.99-1.84
179
0.040.00-0.04
202615.0213.11-1.91
162
0.030.00-0.03
202715.2113.13-2.08
145
0.020.00-0.02
202815.4513.18-2.28
129
0.020.00-0.02
202915.6413.19-2.45
112
0.020.00-0.01
203015.8213.20-2.61
95
0.010.00-0.01
203115.9813.22-2.76
78
0.010.00-0.01
203216.1213.23-2.89
61
0.010.00-0.01
203316.2413.24-3.00
44
0.010.00-0.01
203416.3313.25-3.08
26
0.000.00-0.00
203516.4013.25-3.15
8
0.000.00-0.00
203616.4613.26-3.20
----
-0.00-0.000.00
203716.5213.26-3.25
----
-0.00-0.000.00
203816.5613.27-3.30
----
-0.00-0.000.00
203916.6013.27-3.33
----
-0.00-0.000.00
204016.6113.27-3.34
----
-0.00-0.000.00
204116.6113.27-3.33
----
-0.01-0.000.01
204216.5813.27-3.31
----
-0.01-0.000.01
204316.5513.27-3.28
----
-0.01-0.000.01
204416.5113.27-3.24
----
-0.01-0.000.01
204516.4813.27-3.21
----
-0.01-0.000.01
204616.4413.27-3.17
----
-0.01-0.000.01
204716.4213.27-3.15
----
-0.01-0.000.01
204816.4013.27-3.13
----
-0.01-0.000.01
204916.3813.27-3.11
----
-0.00-0.000.00
205016.3613.27-3.09
----
-0.00-0.000.00
205116.3613.27-3.09
----
-0.00-0.000.00
205216.3613.27-3.09
----
-0.00-0.000.00
205316.3713.27-3.09
----
-0.00-0.000.00
205416.3813.27-3.11
----
-0.00-0.000.00
205516.4113.28-3.13
----
-0.00-0.000.00
205616.4413.28-3.16
----
-0.00-0.000.00
205716.4813.28-3.19
----
-0.00-0.000.00
205816.5313.29-3.24
----
-0.00-0.000.00
205916.5813.29-3.28
----
-0.00-0.000.00
206016.6313.30-3.33
----
-0.00-0.000.00
206116.6813.30-3.38
----
-0.00-0.000.00
206216.7313.31-3.43
----
-0.00-0.000.00
206316.7913.31-3.48
----
-0.00-0.000.00
206416.8413.31-3.53
----
-0.00-0.000.00
206516.8913.32-3.58
----
-0.00-0.000.00
206616.9513.32-3.63
----
-0.00-0.000.00
206717.0113.33-3.68
----
-0.00-0.000.00
206817.0713.33-3.74
----
-0.00-0.000.00
206917.1313.33-3.80
----
-0.00-0.000.00
207017.1913.34-3.85
----
-0.00-0.000.00
207117.2513.34-3.91
----
-0.00-0.000.00
207217.3013.35-3.95
----
-0.00-0.000.00
207317.3413.35-4.00
----
-0.00-0.000.00
207417.3913.35-4.04
----
-0.00-0.000.00
207517.4313.36-4.07
----
-0.00-0.000.00
207617.4613.36-4.10
----
-0.00-0.000.00
207717.4713.36-4.11
----
-0.00-0.000.00
207817.4813.36-4.12
----
-0.00-0.000.00
207917.4713.36-4.11
----
-0.00-0.000.00
208017.4613.36-4.10
----
-0.01-0.000.01
208117.4413.36-4.08
----
-0.01-0.000.01
208217.4213.36-4.06
----
-0.01-0.000.01
208317.4013.36-4.04
----
-0.01-0.000.01
208417.3713.36-4.02
----
-0.01-0.000.01
208517.3513.35-3.99
----
-0.01-0.000.01
208617.3313.35-3.98
----
-0.01-0.000.01
208717.3213.35-3.97
----
-0.01-0.000.01
208817.3213.35-3.97
----
-0.01-0.000.01
208917.3313.35-3.98
----
-0.01-0.000.01
209017.3513.35-4.00
----
-0.01-0.000.01
209117.3813.36-4.03
----
-0.01-0.000.00
209217.4213.36-4.07
----
-0.00-0.000.00
209317.4713.36-4.11
----
-0.00-0.000.00
209417.5213.36-4.16
----
-0.00-0.000.00

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% 13.81% -2.79% 2035 0.00% 0.00% -0.00%

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