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
202214.2312.92-1.31
229
0.000.000.00
202314.4013.09-1.31
213
0.000.150.15
202414.5913.28-1.31
198
0.000.310.31
202514.7913.45-1.33
183
0.000.470.47
202614.9913.74-1.25
169
0.000.630.63
202715.2013.92-1.28
157
0.000.790.78
202815.4414.12-1.32
145
0.010.950.94
202915.6414.30-1.33
134
0.011.111.10
203015.8214.48-1.34
124
0.021.281.26
203115.9914.66-1.33
114
0.031.451.42
203216.1514.85-1.30
106
0.041.621.58
203316.2814.87-1.41
98
0.051.631.59
203416.3914.89-1.50
90
0.061.651.58
203516.4814.91-1.57
81
0.081.661.58
203616.5614.93-1.63
72
0.101.671.57
203716.6414.94-1.70
63
0.121.681.56
203816.7114.96-1.75
54
0.141.691.55
203916.7714.97-1.80
44
0.171.701.54
204016.8114.99-1.82
34
0.201.711.52
204116.8415.00-1.84
23
0.221.721.50
204216.8515.01-1.84
13
0.261.731.48
204316.8515.01-1.83
2
0.291.741.45
204416.8415.02-1.83
----
0.321.751.42
204516.8515.02-1.82
----
0.361.751.39
204616.8515.03-1.82
----
0.401.761.36
204716.8615.03-1.83
----
0.431.761.33
204816.8815.03-1.84
----
0.471.761.29
204916.9015.03-1.86
----
0.511.771.25
205016.9215.04-1.88
----
0.551.771.22
205116.9515.04-1.91
----
0.591.771.18
205217.0015.04-1.95
----
0.631.771.14
205317.0515.05-2.00
----
0.681.771.10
205417.1015.05-2.05
----
0.721.781.06
205517.1715.06-2.11
----
0.761.781.02
205617.2415.06-2.18
----
0.801.780.98
205717.3315.07-2.26
----
0.851.780.94
205817.4215.08-2.34
----
0.891.790.90
205917.5115.09-2.43
----
0.941.790.86
206017.6115.10-2.51
----
0.981.800.82
206117.7015.11-2.60
----
1.021.800.78
206217.8015.12-2.68
----
1.071.810.75
206317.9015.13-2.77
----
1.111.820.71
206417.9915.14-2.85
----
1.151.830.68
206518.0915.15-2.93
----
1.191.840.65
206618.1815.17-3.02
----
1.231.850.62
206718.2815.18-3.10
----
1.271.860.59
206818.3815.20-3.18
----
1.301.870.57
206918.4715.21-3.26
----
1.331.880.54
207018.5615.23-3.33
----
1.371.890.52
207118.6515.24-3.41
----
1.401.900.50
207218.7215.26-3.47
----
1.421.910.49
207318.8015.27-3.52
----
1.451.920.47
207418.8615.29-3.58
----
1.471.930.46
207518.9215.30-3.62
----
1.491.950.46
207618.9715.32-3.65
----
1.511.960.45
207719.0015.34-3.66
----
1.521.980.45
207819.0215.35-3.67
----
1.541.990.46
207919.0215.37-3.65
----
1.552.010.46
208019.0215.38-3.63
----
1.552.020.47
208119.0015.40-3.61
----
1.562.040.48
208218.9915.41-3.57
----
1.562.050.49
208318.9715.43-3.54
----
1.572.070.50
208418.9515.44-3.51
----
1.572.080.51
208518.9315.45-3.47
----
1.572.100.53
208618.9115.47-3.45
----
1.572.110.54
208718.9115.48-3.43
----
1.582.130.55
208818.9115.49-3.42
----
1.582.140.56
208918.9315.51-3.42
----
1.592.150.56
209018.9615.52-3.43
----
1.602.170.57
209119.0015.54-3.46
----
1.612.180.57
209219.0515.55-3.49
----
1.622.190.58
209319.1015.57-3.53
----
1.632.210.58
209419.1615.59-3.58
----
1.642.220.58

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 17.32% 15.40% -1.92% 2043 0.72% 1.59% 0.87%

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