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
202013.9413.11-0.83
260
0.000.240.24
202114.0913.38-0.71
247
-0.000.480.48
202214.2313.61-0.62
234
-0.000.690.69
202314.4013.81-0.59
223
-0.000.870.87
202414.5914.01-0.58
212
0.001.041.04
202514.7914.18-0.61
201
0.001.191.19
202614.9914.44-0.55
192
0.001.331.32
202715.2014.58-0.62
183
0.011.451.44
202815.4414.73-0.71
174
0.011.561.55
202915.6414.85-0.78
167
0.011.661.65
203015.8214.88-0.95
160
0.021.671.65
203115.9914.89-1.10
152
0.021.671.65
203216.1414.90-1.24
145
0.031.671.64
203316.2714.91-1.35
137
0.041.671.64
203416.3714.92-1.45
130
0.041.681.63
203516.4514.93-1.52
122
0.051.681.63
203616.5214.94-1.58
114
0.061.681.62
203716.5814.94-1.64
105
0.071.681.61
203816.6414.95-1.69
96
0.081.681.61
203916.6914.96-1.73
87
0.091.691.60
204016.7114.96-1.75
77
0.091.691.59
204116.7214.96-1.75
68
0.101.691.59
204216.7014.97-1.74
58
0.111.691.58
204316.6814.97-1.71
49
0.121.691.57
204416.6614.97-1.69
39
0.131.701.56
204516.6314.97-1.66
30
0.141.701.55
204616.6114.97-1.64
20
0.161.701.54
204716.5914.97-1.62
11
0.171.701.54
204816.5814.97-1.61
2
0.181.701.53
204916.5714.97-1.60
----
0.191.711.52
205016.5714.98-1.59
----
0.201.711.51
205116.5714.98-1.59
----
0.211.711.50
205216.5914.98-1.61
----
0.221.711.49
205316.6114.99-1.62
----
0.241.711.48
205416.6314.99-1.64
----
0.251.721.47
205516.6714.99-1.68
----
0.261.721.46
205616.7215.00-1.72
----
0.271.721.45
205716.7715.01-1.76
----
0.291.721.43
205816.8315.01-1.81
----
0.301.721.42
205916.8915.02-1.87
----
0.311.731.41
206016.9515.03-1.93
----
0.331.731.40
206117.0215.03-1.99
----
0.341.731.39
206217.0915.04-2.05
----
0.351.731.38
206317.1515.04-2.11
----
0.361.741.37
206417.2215.05-2.17
----
0.381.741.36
206517.2815.06-2.23
----
0.391.741.35
206617.3515.06-2.29
----
0.401.741.34
206717.4215.07-2.35
----
0.411.741.34
206817.4915.08-2.42
----
0.421.751.33
206917.5615.08-2.48
----
0.431.751.32
207017.6315.09-2.55
----
0.441.751.31
207117.7015.10-2.61
----
0.451.751.30
207217.7615.10-2.66
----
0.461.751.30
207317.8115.11-2.71
----
0.471.761.29
207417.8615.11-2.75
----
0.471.761.29
207517.9115.12-2.79
----
0.481.761.28
207617.9415.12-2.82
----
0.491.761.28
207717.9715.12-2.84
----
0.491.761.27
207817.9815.13-2.85
----
0.501.771.27
207917.9815.13-2.85
----
0.501.771.27
208017.9715.13-2.84
----
0.501.771.27
208117.9515.13-2.82
----
0.501.771.27
208217.9315.13-2.80
----
0.511.771.26
208317.9115.13-2.78
----
0.511.771.26
208417.8915.13-2.76
----
0.511.771.26
208517.8715.13-2.74
----
0.511.771.26
208617.8515.13-2.72
----
0.511.781.26
208717.8415.13-2.71
----
0.511.781.26
208817.8415.13-2.71
----
0.511.781.26
208917.8515.13-2.72
----
0.521.781.26
209017.8715.13-2.74
----
0.521.781.26
209117.9115.14-2.77
----
0.521.781.26
209217.9515.14-2.81
----
0.521.781.26
209318.0015.15-2.85
----
0.521.781.26
209418.0515.15-2.90
----
0.531.791.26

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 16.84% 15.41% -1.43% 2048 0.24% 1.60% 1.36%

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