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
202013.9415.111.17
260
0.002.242.24
202114.0815.251.17
260
-0.002.362.36
202214.2315.261.03
260
-0.002.342.34
202314.4015.270.87
259
0.012.332.32
202414.6015.300.69
256
0.012.332.31
202514.8115.310.50
253
0.022.332.30
202615.0215.440.41
249
0.042.322.29
202715.2415.450.21
244
0.052.322.27
202815.5015.49-0.01
239
0.072.322.25
202915.7115.51-0.20
235
0.082.322.24
203015.9115.53-0.38
230
0.102.322.22
203116.0915.54-0.54
225
0.122.332.21
203216.2515.56-0.69
221
0.142.332.19
203316.3915.57-0.82
216
0.162.332.17
203416.5115.58-0.93
212
0.182.342.15
203516.6015.59-1.01
208
0.212.342.13
203616.6915.60-1.09
203
0.232.342.11
203716.7715.61-1.16
197
0.252.352.09
203816.8415.62-1.22
192
0.282.352.07
203916.9015.62-1.28
186
0.302.352.05
204016.9415.63-1.31
180
0.322.362.03
204116.9615.63-1.32
174
0.352.362.01
204216.9615.64-1.32
168
0.372.361.99
204316.9515.64-1.31
162
0.392.371.97
204416.9415.64-1.30
156
0.422.371.95
204516.9315.65-1.28
150
0.442.371.94
204616.9115.65-1.27
144
0.462.381.92
204716.9115.65-1.26
138
0.492.381.90
204816.9115.65-1.26
132
0.512.381.88
204916.9215.66-1.26
125
0.532.391.86
205016.9215.66-1.26
119
0.562.391.84
205116.9415.67-1.28
113
0.582.401.82
205216.9715.67-1.30
106
0.602.401.80
205317.0015.68-1.32
99
0.632.401.78
205417.0315.68-1.35
92
0.652.411.76
205517.0815.69-1.40
85
0.672.411.74
205617.1415.69-1.44
78
0.702.411.72
205717.2015.70-1.50
70
0.722.421.70
205817.2715.71-1.56
62
0.742.421.68
205917.3415.72-1.63
53
0.762.421.66
206017.4115.72-1.69
45
0.792.431.64
206117.4915.73-1.76
35
0.812.431.62
206217.5615.74-1.82
26
0.832.431.60
206317.6315.74-1.89
16
0.852.441.59
206417.7115.75-1.95
6
0.862.441.57
206517.7815.76-2.02
----
0.882.441.56
206617.8515.77-2.09
----
0.902.441.55
206717.9315.77-2.15
----
0.912.451.54
206818.0015.78-2.22
----
0.932.451.52
206918.0715.79-2.29
----
0.942.451.51
207018.1515.79-2.35
----
0.952.451.50
207118.2115.80-2.42
----
0.962.461.49
207218.2815.80-2.47
----
0.972.461.48
207318.3315.81-2.52
----
0.982.461.48
207418.3815.82-2.57
----
0.992.461.47
207518.4315.82-2.61
----
1.002.461.46
207618.4715.83-2.64
----
1.012.471.46
207718.4915.83-2.66
----
1.012.471.45
207818.5015.83-2.67
----
1.022.471.45
207918.5015.83-2.67
----
1.022.471.45
208018.4915.83-2.65
----
1.022.471.45
208118.4715.83-2.63
----
1.022.471.45
208218.4515.83-2.61
----
1.022.481.45
208318.4315.83-2.59
----
1.032.481.45
208418.4015.83-2.57
----
1.022.481.45
208518.3815.83-2.55
----
1.022.481.45
208618.3615.83-2.53
----
1.022.481.46
208718.3515.83-2.52
----
1.022.481.46
208818.3515.83-2.52
----
1.022.481.46
208918.3615.84-2.52
----
1.022.481.46
209018.3815.84-2.54
----
1.032.481.46
209118.4215.84-2.57
----
1.032.491.46
209218.4615.85-2.61
----
1.032.491.46
209318.5115.85-2.66
----
1.032.491.46
209418.5615.86-2.71
----
1.042.491.45

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 17.17% 16.18% -0.99% 2064 0.57% 2.37% 1.80%

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