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
202214.2313.16-1.07
229
0.000.240.24
202314.4013.43-0.97
215
-0.000.490.49
202414.5913.70-0.89
202
-0.000.730.73
202514.7913.95-0.83
190
0.000.970.97
202614.9914.31-0.68
179
0.001.201.20
202715.2014.56-0.64
170
0.001.431.42
202815.4414.82-0.62
161
0.011.651.64
202915.6415.06-0.58
154
0.011.871.86
203015.8215.29-0.53
149
0.022.092.07
203115.9915.52-0.47
144
0.032.312.28
203216.1415.54-0.60
140
0.042.322.28
203316.2815.56-0.72
137
0.052.322.27
203416.3815.57-0.82
133
0.062.322.26
203516.4715.57-0.89
129
0.072.322.25
203616.5415.58-0.96
124
0.082.322.24
203716.6115.59-1.02
120
0.092.332.23
203816.6715.60-1.07
114
0.102.332.22
203916.7215.60-1.12
109
0.122.332.21
204016.7415.61-1.14
103
0.132.332.21
204116.7515.61-1.14
98
0.142.342.20
204216.7415.61-1.13
92
0.152.342.19
204316.7215.61-1.11
86
0.162.342.18
204416.6915.61-1.08
81
0.172.342.17
204516.6715.61-1.06
75
0.182.342.16
204616.6415.62-1.03
70
0.192.352.15
204716.6315.62-1.01
65
0.202.352.15
204816.6215.62-1.00
59
0.212.352.14
204916.6015.62-0.98
54
0.222.352.13
205016.6015.62-0.97
49
0.232.352.12
205116.6015.62-0.97
43
0.242.352.12
205216.6115.63-0.98
38
0.242.362.11
205316.6215.63-0.99
33
0.252.362.10
205416.6415.63-1.01
27
0.262.362.10
205516.6815.64-1.04
21
0.272.362.09
205616.7115.64-1.07
16
0.272.362.09
205716.7615.65-1.11
10
0.282.362.08
205816.8115.65-1.16
3
0.282.362.08
205916.8715.66-1.21
----
0.292.372.08
206016.9215.66-1.26
----
0.302.372.07
206116.9815.67-1.31
----
0.302.372.07
206217.0415.68-1.36
----
0.312.372.06
206317.1015.68-1.42
----
0.312.372.06
206417.1515.69-1.47
----
0.312.372.06
206517.2115.69-1.52
----
0.312.372.06
206617.2715.70-1.57
----
0.322.372.06
206717.3315.70-1.63
----
0.322.382.06
206817.3915.71-1.69
----
0.322.382.06
206917.4515.71-1.74
----
0.322.382.06
207017.5115.72-1.80
----
0.322.382.06
207117.5715.72-1.85
----
0.322.382.06
207217.6215.73-1.89
----
0.322.382.06
207317.6715.73-1.93
----
0.322.382.06
207417.7115.74-1.97
----
0.322.382.07
207517.7515.74-2.01
----
0.322.382.07
207617.7715.74-2.03
----
0.322.382.07
207717.7915.75-2.04
----
0.312.392.07
207817.8015.75-2.05
----
0.312.392.07
207917.7915.75-2.04
----
0.312.392.08
208017.7715.75-2.02
----
0.312.392.08
208117.7515.75-2.00
----
0.312.392.08
208217.7315.75-1.98
----
0.312.392.08
208317.7115.75-1.96
----
0.302.392.09
208417.6815.75-1.93
----
0.302.392.09
208517.6615.75-1.91
----
0.302.392.09
208617.6415.75-1.89
----
0.302.392.10
208717.6315.75-1.88
----
0.302.402.10
208817.6215.75-1.88
----
0.302.402.10
208917.6315.75-1.88
----
0.302.402.10
209017.6515.75-1.90
----
0.302.402.10
209117.6815.76-1.93
----
0.302.402.10
209217.7215.76-1.96
----
0.302.402.11
209317.7715.76-2.01
----
0.302.402.11
209417.8215.77-2.05
----
0.302.402.11

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 16.79% 15.91% -0.88% 2058 0.19% 2.09% 1.90%

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