Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
OASDI | HI | Combined | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Calendar year |
Non- interest income |
Cost a | Balance a |
Non- interest income |
Cost | Balance |
Non- interest income | Cost a | Balance a | |||||||||
Historical data: |
||||||||||||||||||
1970 | $35 | $33 | $2 | $6 | $5 | b | $41 | $39 | $2 | |||||||||
1971 | 39 | 39 | b | 5 | 6 | -$1 | 44 | 45 | b | |||||||||
1972 | 43 | 43 | b | 6 | 7 | -1 | 49 | 50 | -1 | |||||||||
1973 | 52 | 53 | -1 | 11 | 8 | 4 | 64 | 61 | 3 | |||||||||
1974 | 59 | 61 | -1 | 12 | 9 | 2 | 71 | 70 | 1 | |||||||||
1975 | 65 | 69 | -4 | 12 | 12 | 1 | 77 | 81 | -4 | |||||||||
1976 | 72 | 78 | -6 | 13 | 14 | -1 | 85 | 92 | -7 | |||||||||
1977 | 79 | 87 | -8 | 15 | 16 | -1 | 95 | 103 | -9 | |||||||||
1978 | 90 | 96 | -6 | 19 | 19 | b | 108 | 115 | -6 | |||||||||
1979 | 104 | 107 | -4 | 23 | 22 | 1 | 126 | 129 | -2 | |||||||||
1980 | 117 | 124 | -6 | 25 | 26 | -1 | 142 | 150 | -7 | |||||||||
1981 | 140 | 144 | -4 | 34 | 31 | 2 | 174 | 176 | -2 | |||||||||
1982 | 147 | 160 | -14 | 35 | 36 | -1 | 182 | 196 | -14 | |||||||||
1983 | 163 | 171 | -8 | 41 | 40 | b | 204 | 212 | -8 | |||||||||
1984 | 183 | 180 | 3 | 44 | 45 | -1 | 227 | 226 | 2 | |||||||||
1985 | 201 | 191 | 10 | 49 | 48 | 1 | 250 | 239 | 11 | |||||||||
1986 | 213 | 202 | 11 | 56 | 50 | 6 | 269 | 251 | 17 | |||||||||
1987 | 226 | 209 | 17 | 59 | 52 | 7 | 285 | 261 | 24 | |||||||||
1988 | 255 | 223 | 33 | 64 | 53 | 10 | 319 | 276 | 43 | |||||||||
1989 | 277 | 236 | 41 | 68 | 61 | 7 | 345 | 298 | 47 | |||||||||
1990 | 298 | 253 | 45 | 72 | 67 | 5 | 370 | 320 | 50 | |||||||||
1991 | 308 | 274 | 34 | 80 | 73 | 7 | 388 | 347 | 40 | |||||||||
1992 | 317 | 292 | 25 | 85 | 85 | b | 402 | 377 | 25 | |||||||||
1993 | 328 | 309 | 19 | 88 | 95 | -7 | 415 | 404 | 12 | |||||||||
1994 | 350 | 323 | 27 | 102 | 108 | -6 | 452 | 431 | 21 | |||||||||
1995 | 365 | 340 | 25 | 108 | 119 | -11 | 473 | 459 | 14 | |||||||||
1996 | 386 | 354 | 32 | 114 | 129 | -15 | 500 | 483 | 17 | |||||||||
1997 | 414 | 369 | 45 | 123 | 137 | -14 | 537 | 506 | 31 | |||||||||
1998 | 440 | 382 | 58 | 134 | 132 | 2 | 573 | 514 | 59 | |||||||||
1999 | 471 | 393 | 78 | 144 | 131 | 13 | 615 | 524 | 91 | |||||||||
2000 | 504 | 415 | 89 | 156 | 133 | 23 | 660 | 548 | 112 | |||||||||
2001 | 529 | 439 | 90 | 159 | 145 | 14 | 688 | 584 | 104 | |||||||||
2002 | 547 | 462 | 85 | 160 | 154 | 6 | 706 | 615 | 91 | |||||||||
2003 | 547 | 479 | 68 | 164 | 160 | 5 | 711 | 639 | 73 | |||||||||
2004 | 569 | 502 | 67 | 175 | 173 | 2 | 744 | 674 | 69 | |||||||||
2005 | 608 | 530 | 78 | 184 | 187 | -3 | 792 | 717 | 74 | |||||||||
2006 | 642 | 555 | 87 | 196 | 198 | -2 | 839 | 754 | 85 | |||||||||
2007 | 675 | 595 | 80 | 208 | 209 | -1 | 883 | 804 | 79 | |||||||||
2008 | 689 | 625 | 64 | 212 | 226 | -14 | 901 | 851 | 50 | |||||||||
2009 | 689 | 686 | 3 | 205 | 239 | -34 | 894 | 925 | -31 | |||||||||
2010 | 664 | 713 | -49 | 210 | 246 | -36 | 873 | 959 | -85 | |||||||||
2011 | 691 | 736 | -45 | 219 | 256 | -37 | 910 | 992 | -82 | |||||||||
2012 | 731 | 786 | -55 | 231 | 263 | -31 | 963 | 1048 | -86 | |||||||||
2013 | 752 | 823 | -71 | 244 | 270 | -26 | 996 | 1093 | -97 | |||||||||
2014 | 786 | 859 | -73 | 258 | 271 | -13 | 1044 | 1130 | -86 | |||||||||
2015 | 827 | 897 | -70 | 271 | 279 | -8 | 1098 | 1176 | -78 | |||||||||
2016 | 869 | 922 | -53 | 279 | 290 | -11 | 1148 | 1212 | -64 | |||||||||
2017 | 911 | 952 | -41 | 291 | 299 | -8 | 1203 | 1252 | -49 | |||||||||
Intermediate: |
||||||||||||||||||
2018 | 918 | 1,003 | -85 | 303 | 311 | -8 | 1,221 | 1,314 | -93 | |||||||||
2019 | 979 | 1,062 | -82 | 321 | 329 | -9 | 1,300 | 1,391 | -91 | |||||||||
2020 | 1,031 | 1,129 | -98 | 340 | 350 | -10 | 1,370 | 1,479 | -109 | |||||||||
2021 | 1,086 | 1,200 | -114 | 359 | 374 | -15 | 1,446 | 1,574 | -129 | |||||||||
2022 | 1,144 | 1,276 | -132 | 380 | 403 | -23 | 1,524 | 1,678 | -155 | |||||||||
2023 | 1,203 | 1,357 | -154 | 401 | 432 | -31 | 1,604 | 1,788 | -185 | |||||||||
2024 | 1,265 | 1,442 | -176 | 423 | 462 | -39 | 1,688 | 1,903 | -215 | |||||||||
2025 | 1,329 | 1,530 | -202 | 446 | 493 | -47 | 1,774 | 2,023 | -249 | |||||||||
2026 | 1,405 | 1,622 | -217 | 477 | 525 | -47 | 1,883 | 2,147 | -264 | |||||||||
2027 | 1,471 | 1,719 | -247 | 502 | 558 | -56 | 1,973 | 2,276 | -303 | |||||||||
2028 | 1,537 | 1,818 | -281 | 527 | 609 | -82 | 2,064 | 2,427 | -363 | |||||||||
2029 | 1,603 | 1,920 | -317 | 553 | 647 | -94 | 2,156 | 2,567 | -411 | |||||||||
2030 | 1,673 | 2,025 | -352 | 580 | 687 | -107 | 2,252 | 2,712 | -460 | |||||||||
2031 | 1,745 | 2,134 | -389 | 607 | 728 | -121 | 2,352 | 2,861 | -509 | |||||||||
2032 | 1,820 | 2,245 | -425 | 636 | 771 | -135 | 2,456 | 3,016 | -560 | |||||||||
2033 | 1,898 | 2,358 | -461 | 666 | 816 | -150 | 2,564 | 3,174 | -610 | |||||||||
2034 | 1,978 | 2,473 | -495 | 697 | 862 | -164 | 2,675 | 3,335 | -660 | |||||||||
2035 | 2,062 | 2,590 | -528 | 730 | 909 | -180 | 2,791 | 3,500 | -708 | |||||||||
2036 | 2,149 | 2,710 | -561 | 763 | 959 | -195 | 2,912 | 3,669 | -757 | |||||||||
2037 | 2,240 | 2,834 | -594 | 798 | 1,010 | -211 | 3,038 | 3,843 | -805 | |||||||||
2038 | 2,335 | 2,960 | -625 | 835 | 1,061 | -226 | 3,170 | 4,021 | -851 | |||||||||
2039 | 2,434 | 3,087 | -653 | 874 | 1,115 | -241 | 3,308 | 4,202 | -894 | |||||||||
2040 | 2,538 | 3,217 | -680 | 914 | 1,170 | -256 | 3,452 | 4,387 | -935 | |||||||||
2041 | 2,646 | 3,350 | -705 | 956 | 1,227 | -271 | 3,602 | 4,577 | -976 | |||||||||
2042 | 2,759 | 3,488 | -728 | 1,000 | 1,286 | -286 | 3,759 | 4,774 | -1,015 | |||||||||
2043 | 2,878 | 3,629 | -751 | 1,046 | 1,347 | -301 | 3,924 | 4,977 | -1,052 | |||||||||
2044 | 3,003 | 3,778 | -775 | 1,095 | 1,410 | -315 | 4,097 | 5,188 | -1,090 | |||||||||
2045 | 3,133 | 3,933 | -801 | 1,146 | 1,476 | -330 | 4,278 | 5,409 | -1,131 | |||||||||
2046 | 3,268 | 4,096 | -828 | 1,199 | 1,544 | -345 | 4,467 | 5,639 | -1,172 | |||||||||
2047 | 3,410 | 4,267 | -857 | 1,255 | 1,612 | -358 | 4,665 | 5,879 | -1,214 | |||||||||
2048 | 3,559 | 4,446 | -888 | 1,313 | 1,683 | -370 | 4,872 | 6,129 | -1,257 | |||||||||
2049 | 3,714 | 4,634 | -920 | 1,375 | 1,755 | -381 | 5,088 | 6,389 | -1,301 | |||||||||
2050 | 3,875 | 4,831 | -956 | 1,439 | 1,831 | -392 | 5,314 | 6,662 | -1,349 | |||||||||
2051 | 4,043 | 5,038 | -995 | 1,506 | 1,910 | -404 | 5,550 | 6,948 | -1,399 | |||||||||
2052 | 4,219 | 5,258 | -1,038 | 1,577 | 1,990 | -413 | 5,796 | 7,247 | -1,451 | |||||||||
2053 | 4,403 | 5,488 | -1,086 | 1,650 | 2,073 | -422 | 6,053 | 7,561 | -1,508 | |||||||||
2054 | 4,593 | 5,731 | -1,138 | 1,728 | 2,159 | -432 | 6,321 | 7,890 | -1,570 | |||||||||
2055 | 4,791 | 5,987 | -1,196 | 1,808 | 2,252 | -444 | 6,599 | 8,239 | -1,640 | |||||||||
2056 | 4,998 | 6,257 | -1,259 | 1,892 | 2,349 | -457 | 6,890 | 8,606 | -1,716 | |||||||||
2057 | 5,213 | 6,540 | -1,327 | 1,980 | 2,449 | -469 | 7,193 | 8,990 | -1,796 | |||||||||
2058 | 5,436 | 6,838 | -1,401 | 2,072 | 2,552 | -480 | 7,509 | 9,390 | -1,882 | |||||||||
2059 | 5,669 | 7,149 | -1,480 | 2,168 | 2,660 | -492 | 7,838 | 9,809 | -1,972 | |||||||||
2060 | 5,912 | 7,474 | -1,562 | 2,268 | 2,774 | -506 | 8,180 | 10,248 | -2,068 | |||||||||
2061 | 6,163 | 7,813 | -1,650 | 2,373 | 2,894 | -521 | 8,536 | 10,707 | -2,171 | |||||||||
2062 | 6,425 | 8,167 | -1,742 | 2,482 | 3,020 | -539 | 8,907 | 11,188 | -2,281 | |||||||||
2063 | 6,697 | 8,537 | -1,840 | 2,595 | 3,153 | -558 | 9,292 | 11,690 | -2,398 | |||||||||
2064 | 6,981 | 8,923 | -1,942 | 2,713 | 3,293 | -579 | 9,694 | 12,216 | -2,522 | |||||||||
2065 | 7,275 | 9,327 | -2,051 | 2,837 | 3,442 | -605 | 10,112 | 12,769 | -2,656 | |||||||||
2066 | 7,583 | 9,750 | -2,167 | 2,966 | 3,599 | -633 | 10,549 | 13,349 | -2,800 | |||||||||
2067 | 7,903 | 10,193 | -2,290 | 3,100 | 3,761 | -661 | 11,003 | 13,954 | -2,951 | |||||||||
2068 | 8,237 | 10,657 | -2,420 | 3,241 | 3,932 | -690 | 11,478 | 14,588 | -3,111 | |||||||||
2069 | 8,585 | 11,143 | -2,558 | 3,388 | 4,109 | -721 | 11,973 | 15,252 | -3,280 | |||||||||
2070 | 8,948 | 11,652 | -2,703 | 3,542 | 4,297 | -755 | 12,490 | 15,949 | -3,458 | |||||||||
2071 | 9,328 | 12,182 | -2,854 | 3,703 | 4,493 | -790 | 13,031 | 16,675 | -3,644 | |||||||||
2072 | 9,725 | 12,732 | -3,007 | 3,871 | 4,697 | -827 | 13,596 | 17,430 | -3,834 | |||||||||
2073 | 10,139 | 13,305 | -3,166 | 4,047 | 4,911 | -865 | 14,186 | 18,217 | -4,031 | |||||||||
2074 | 10,571 | 13,901 | -3,329 | 4,230 | 5,134 | -904 | 14,802 | 19,035 | -4,233 | |||||||||
2075 | 11,022 | 14,518 | -3,496 | 4,422 | 5,366 | -944 | 15,444 | 19,883 | -4,440 | |||||||||
2076 | 11,491 | 15,153 | -3,662 | 4,621 | 5,606 | -985 | 16,112 | 20,759 | -4,647 | |||||||||
2077 | 11,979 | 15,808 | -3,828 | 4,828 | 5,853 | -1,025 | 16,808 | 21,661 | -4,853 | |||||||||
2078 | 12,488 | 16,481 | -3,993 | 5,045 | 6,110 | -1,065 | 17,533 | 22,591 | -5,058 | |||||||||
2079 | 13,019 | 17,175 | -4,155 | 5,270 | 6,375 | -1,105 | 18,289 | 23,550 | -5,261 | |||||||||
2080 | 13,573 | 17,892 | -4,319 | 5,505 | 6,650 | -1,145 | 19,078 | 24,542 | -5,464 | |||||||||
2081 | 14,150 | 18,637 | -4,487 | 5,750 | 6,932 | -1,182 | 19,900 | 25,569 | -5,669 | |||||||||
2082 | 14,752 | 19,412 | -4,660 | 6,006 | 7,224 | -1,218 | 20,757 | 26,636 | -5,878 | |||||||||
2083 | 15,379 | 20,219 | -4,840 | 6,272 | 7,526 | -1,254 | 21,651 | 27,745 | -6,093 | |||||||||
2084 | 16,032 | 21,062 | -5,030 | 6,550 | 7,839 | -1,289 | 22,583 | 28,901 | -6,318 | |||||||||
2085 | 16,714 | 21,946 | -5,233 | 6,840 | 8,163 | -1,323 | 23,554 | 30,110 | -6,556 | |||||||||
2086 | 17,423 | 22,875 | -5,452 | 7,143 | 8,500 | -1,356 | 24,567 | 31,375 | -6,808 | |||||||||
2087 | 18,164 | 23,854 | -5,690 | 7,460 | 8,849 | -1,389 | 25,624 | 32,703 | -7,079 | |||||||||
2088 | 18,936 | 24,885 | -5,949 | 7,791 | 9,214 | -1,424 | 26,726 | 34,099 | -7,373 | |||||||||
2089 | 19,740 | 25,971 | -6,232 | 8,136 | 9,595 | -1,459 | 27,876 | 35,567 | -7,691 | |||||||||
2090 | 20,578 | 27,116 | -6,538 | 8,496 | 9,992 | -1,496 | 29,074 | 37,108 | -8,034 | |||||||||
2091 | 21,450 | 28,320 | -6,870 | 8,872 | 10,405 | -1,533 | 30,322 | 38,724 | -8,403 | |||||||||
2092 | 22,358 | 29,584 | -7,226 | 9,264 | 10,836 | -1,572 | 31,621 | 40,420 | -8,798 | |||||||||
2093 | 23,303 | 30,908 | -7,605 | 9,673 | 11,285 | -1,612 | 32,976 | 42,193 | -9,217 | |||||||||
2094 | 24,289 | 32,294 | -8,006 | 10,099 | 11,753 | -1,653 | 34,388 | 44,047 | -9,659 | |||||||||
2095 | 25,315 | 33,743 | -8,428 | 10,544 | 12,240 | -1,695 | 35,859 | 45,982 | -10,123 | |||||||||
Low-cost: |
||||||||||||||||||
2018 | 926 | 1,000 | -74 | 307 | 307 | b | 1,233 | 1,307 | -74 | |||||||||
2019 | 1,013 | 1,062 | -49 | 332 | 322 | 9 | 1,345 | 1,384 | -39 | |||||||||
2020 | 1,088 | 1,135 | -47 | 358 | 343 | 16 | 1,447 | 1,478 | -31 | |||||||||
2021 | 1,167 | 1,210 | -43 | 384 | 365 | 19 | 1,551 | 1,575 | -24 | |||||||||
2022 | 1,247 | 1,291 | -43 | 411 | 390 | 21 | 1,658 | 1,680 | -22 | |||||||||
2023 | 1,330 | 1,377 | -47 | 438 | 414 | 23 | 1,768 | 1,792 | -23 | |||||||||
2024 | 1,419 | 1,469 | -51 | 467 | 439 | 27 | 1,885 | 1,909 | -24 | |||||||||
2025 | 1,510 | 1,566 | -56 | 497 | 466 | 32 | 2,007 | 2,032 | -25 | |||||||||
2026 | 1,617 | 1,667 | -50 | 538 | 492 | 46 | 2,155 | 2,160 | -5 | |||||||||
2027 | 1,716 | 1,775 | -59 | 572 | 520 | 52 | 2,289 | 2,295 | -6 | |||||||||
2028 | 1,815 | 1,891 | -76 | 608 | 564 | 44 | 2,423 | 2,455 | -31 | |||||||||
2029 | 1,917 | 2,011 | -94 | 646 | 595 | 51 | 2,563 | 2,606 | -43 | |||||||||
2030 | 2,024 | 2,136 | -112 | 686 | 627 | 59 | 2,710 | 2,763 | -53 | |||||||||
2031 | 2,138 | 2,267 | -130 | 728 | 660 | 68 | 2,865 | 2,927 | -62 | |||||||||
2032 | 2,257 | 2,404 | -147 | 772 | 695 | 78 | 3,029 | 3,099 | -69 | |||||||||
2033 | 2,382 | 2,546 | -163 | 819 | 730 | 90 | 3,202 | 3,276 | -74 | |||||||||
2034 | 2,514 | 2,692 | -178 | 869 | 765 | 103 | 3,383 | 3,458 | -74 | |||||||||
2035 | 2,654 | 2,843 | -189 | 921 | 802 | 119 | 3,575 | 3,645 | -70 | |||||||||
2036 | 2,801 | 3,000 | -199 | 977 | 840 | 136 | 3,777 | 3,840 | -63 | |||||||||
2037 | 2,956 | 3,165 | -208 | 1,036 | 879 | 156 | 3,992 | 4,044 | -52 | |||||||||
2038 | 3,122 | 3,333 | -211 | 1,098 | 918 | 180 | 4,220 | 4,251 | -32 | |||||||||
2039 | 3,297 | 3,506 | -209 | 1,165 | 958 | 206 | 4,462 | 4,464 | -3 | |||||||||
2040 | 3,482 | 3,685 | -203 | 1,235 | 998 | 237 | 4,717 | 4,683 | 34 | |||||||||
2041 | 3,679 | 3,872 | -193 | 1,310 | 1,034 | 276 | 4,989 | 4,906 | 83 | |||||||||
2042 | 3,889 | 4,068 | -178 | 1,389 | 1,071 | 319 | 5,279 | 5,138 | 140 | |||||||||
2043 | 4,113 | 4,273 | -161 | 1,474 | 1,114 | 360 | 5,587 | 5,387 | 200 | |||||||||
2044 | 4,350 | 4,491 | -141 | 1,565 | 1,160 | 405 | 5,915 | 5,651 | 264 | |||||||||
2045 | 4,601 | 4,723 | -122 | 1,662 | 1,209 | 452 | 6,263 | 5,932 | 330 | |||||||||
2046 | 4,868 | 4,970 | -102 | 1,764 | 1,260 | 505 | 6,632 | 6,229 | 403 | |||||||||
2047 | 5,150 | 5,233 | -82 | 1,874 | 1,312 | 562 | 7,024 | 6,544 | 480 | |||||||||
2048 | 5,451 | 5,513 | -62 | 1,991 | 1,366 | 624 | 7,442 | 6,879 | 562 | |||||||||
2049 | 5,769 | 5,809 | -41 | 2,114 | 1,424 | 690 | 7,883 | 7,233 | 650 | |||||||||
2050 | 6,104 | 6,125 | -21 | 2,245 | 1,486 | 760 | 8,350 | 7,611 | 739 | |||||||||
2051 | 6,460 | 6,462 | -2 | 2,385 | 1,551 | 834 | 8,845 | 8,013 | 832 | |||||||||
2052 | 6,836 | 6,822 | 15 | 2,533 | 1,618 | 915 | 9,369 | 8,440 | 930 | |||||||||
2053 | 7,234 | 7,206 | 28 | 2,690 | 1,689 | 1,001 | 9,924 | 8,895 | 1,029 | |||||||||
2054 | 7,654 | 7,616 | 38 | 2,856 | 1,765 | 1,091 | 10,510 | 9,381 | 1,130 | |||||||||
2055 | 8,096 | 8,053 | 43 | 3,032 | 1,848 | 1,184 | 11,129 | 9,901 | 1,228 | |||||||||
2056 | 8,564 | 8,519 | 45 | 3,219 | 1,938 | 1,281 | 11,783 | 10,457 | 1,326 | |||||||||
2057 | 9,059 | 9,015 | 43 | 3,417 | 2,033 | 1,384 | 12,475 | 11,048 | 1,427 | |||||||||
2058 | 9,580 | 9,542 | 37 | 3,626 | 2,131 | 1,495 | 13,205 | 11,673 | 1,532 | |||||||||
2059 | 10,131 | 10,100 | 31 | 3,847 | 2,237 | 1,610 | 13,978 | 12,337 | 1,641 | |||||||||
2060 | 10,712 | 10,689 | 23 | 4,081 | 2,352 | 1,730 | 14,794 | 13,041 | 1,753 | |||||||||
2061 | 11,326 | 11,311 | 15 | 4,329 | 2,476 | 1,853 | 15,655 | 13,787 | 1,868 | |||||||||
2062 | 11,974 | 11,968 | 6 | 4,590 | 2,610 | 1,980 | 16,565 | 14,578 | 1,986 | |||||||||
2063 | 12,658 | 12,662 | -4 | 4,867 | 2,756 | 2,112 | 17,525 | 15,417 | 2,108 | |||||||||
2064 | 13,381 | 13,394 | -12 | 5,160 | 2,911 | 2,249 | 18,541 | 16,304 | 2,237 | |||||||||
2065 | 14,145 | 14,168 | -23 | 5,470 | 3,080 | 2,390 | 19,615 | 17,248 | 2,367 | |||||||||
2066 | 14,954 | 14,989 | -35 | 5,798 | 3,264 | 2,535 | 20,752 | 18,253 | 2,499 | |||||||||
2067 | 15,809 | 15,858 | -50 | 6,146 | 3,461 | 2,685 | 21,955 | 19,319 | 2,636 | |||||||||
2068 | 16,714 | 16,779 | -65 | 6,515 | 3,670 | 2,845 | 23,229 | 20,450 | 2,779 | |||||||||
2069 | 17,673 | 17,756 | -82 | 6,906 | 3,893 | 3,013 | 24,579 | 21,648 | 2,931 | |||||||||
2070 | 18,690 | 18,789 | -99 | 7,321 | 4,131 | 3,191 | 26,011 | 22,920 | 3,091 | |||||||||
2071 | 19,768 | 19,879 | -111 | 7,762 | 4,383 | 3,378 | 27,530 | 24,262 | 3,268 | |||||||||
2072 | 20,912 | 21,025 | -113 | 8,229 | 4,651 | 3,578 | 29,141 | 25,676 | 3,465 | |||||||||
2073 | 22,125 | 22,232 | -107 | 8,725 | 4,936 | 3,789 | 30,850 | 27,167 | 3,682 | |||||||||
2074 | 23,410 | 23,501 | -91 | 9,251 | 5,237 | 4,014 | 32,661 | 28,739 | 3,922 | |||||||||
2075 | 24,771 | 24,833 | -62 | 9,808 | 5,556 | 4,252 | 34,578 | 30,389 | 4,190 | |||||||||
2076 | 26,210 | 26,224 | -14 | 10,397 | 5,892 | 4,505 | 36,607 | 32,116 | 4,491 | |||||||||
2077 | 27,732 | 27,675 | 57 | 11,020 | 6,246 | 4,774 | 38,752 | 33,920 | 4,832 | |||||||||
2078 | 29,342 | 29,187 | 155 | 11,679 | 6,618 | 5,061 | 41,022 | 35,805 | 5,216 | |||||||||
2079 | 31,047 | 30,768 | 278 | 12,377 | 7,010 | 5,367 | 43,423 | 37,778 | 5,646 | |||||||||
2080 | 32,850 | 32,428 | 422 | 13,116 | 7,422 | 5,694 | 45,966 | 39,850 | 6,115 | |||||||||
2081 | 34,758 | 34,178 | 580 | 13,898 | 7,854 | 6,044 | 48,656 | 42,033 | 6,624 | |||||||||
2082 | 36,776 | 36,028 | 749 | 14,726 | 8,307 | 6,419 | 51,502 | 44,335 | 7,167 | |||||||||
2083 | 38,909 | 37,986 | 923 | 15,603 | 8,784 | 6,819 | 54,512 | 46,771 | 7,741 | |||||||||
2084 | 41,164 | 40,069 | 1,095 | 16,531 | 9,286 | 7,244 | 57,695 | 49,356 | 8,339 | |||||||||
2085 | 43,547 | 42,293 | 1,253 | 17,514 | 9,814 | 7,699 | 61,060 | 52,108 | 8,953 | |||||||||
2086 | 46,066 | 44,674 | 1,391 | 18,555 | 10,370 | 8,185 | 64,620 | 55,044 | 9,576 | |||||||||
2087 | 48,729 | 47,230 | 1,500 | 19,658 | 10,955 | 8,703 | 68,388 | 58,185 | 10,203 | |||||||||
2088 | 51,545 | 49,976 | 1,569 | 20,827 | 11,574 | 9,253 | 72,372 | 61,550 | 10,822 | |||||||||
2089 | 54,520 | 52,926 | 1,593 | 22,067 | 12,229 | 9,838 | 76,586 | 65,155 | 11,431 | |||||||||
2090 | 57,662 | 56,091 | 1,571 | 23,379 | 12,920 | 10,460 | 81,041 | 69,011 | 12,030 | |||||||||
2091 | 60,980 | 59,480 | 1,501 | 24,770 | 13,649 | 11,121 | 85,750 | 73,128 | 12,622 | |||||||||
2092 | 64,487 | 63,100 | 1,387 | 26,242 | 14,421 | 11,821 | 90,728 | 77,520 | 13,208 | |||||||||
2093 | 68,192 | 66,960 | 1,231 | 27,802 | 15,235 | 12,567 | 95,994 | 82,196 | 13,798 | |||||||||
2094 | 72,108 | 71,068 | 1,040 | 29,455 | 16,095 | 13,360 | 101,563 | 87,163 | 14,399 | |||||||||
2095 | 76,246 | 75,427 | 819 | 31,205 | 17,004 | 14,202 | 107,451 | 92,430 | 15,020 | |||||||||
High-cost: |
||||||||||||||||||
2018 | 913 | 1,006 | -93 | 301 | 315 | -14 | 1,214 | 1,321 | -107 | |||||||||
2019 | 935 | 1,059 | -124 | 305 | 331 | -27 | 1,239 | 1,390 | -151 | |||||||||
2020 | 962 | 1,119 | -157 | 316 | 350 | -34 | 1,278 | 1,469 | -191 | |||||||||
2021 | 998 | 1,186 | -188 | 331 | 377 | -46 | 1,329 | 1,563 | -234 | |||||||||
2022 | 1,036 | 1,256 | -220 | 347 | 409 | -62 | 1,383 | 1,665 | -282 | |||||||||
2023 | 1,076 | 1,331 | -255 | 363 | 443 | -80 | 1,438 | 1,773 | -335 | |||||||||
2024 | 1,117 | 1,409 | -292 | 379 | 477 | -98 | 1,496 | 1,886 | -390 | |||||||||
2025 | 1,159 | 1,489 | -330 | 396 | 514 | -118 | 1,555 | 2,004 | -449 | |||||||||
2026 | 1,213 | 1,572 | -359 | 421 | 552 | -131 | 1,634 | 2,124 | -490 | |||||||||
2027 | 1,254 | 1,657 | -403 | 439 | 592 | -153 | 1,693 | 2,249 | -556 | |||||||||
2028 | 1,293 | 1,740 | -447 | 455 | 651 | -195 | 1,749 | 2,391 | -642 | |||||||||
2029 | 1,334 | 1,825 | -491 | 472 | 696 | -224 | 1,805 | 2,521 | -716 | |||||||||
2030 | 1,375 | 1,910 | -536 | 488 | 743 | -255 | 1,863 | 2,654 | -791 | |||||||||
2031 | 1,417 | 1,997 | -581 | 505 | 793 | -288 | 1,922 | 2,790 | -868 | |||||||||
2032 | 1,460 | 2,085 | -625 | 523 | 846 | -323 | 1,983 | 2,931 | -949 | |||||||||
2033 | 1,504 | 2,173 | -670 | 541 | 901 | -360 | 2,045 | 3,074 | -1,030 | |||||||||
2034 | 1,548 | 2,261 | -713 | 559 | 958 | -399 | 2,108 | 3,219 | -1,112 | |||||||||
2035 | 1,594 | 2,348 | -754 | 578 | 1,018 | -440 | 2,172 | 3,366 | -1,194 | |||||||||
2036 | 1,641 | 2,436 | -795 | 597 | 1,080 | -483 | 2,238 | 3,516 | -1,278 | |||||||||
2037 | 1,689 | 2,525 | -836 | 617 | 1,145 | -528 | 2,306 | 3,670 | -1,364 | |||||||||
2038 | 1,739 | 2,617 | -878 | 637 | 1,212 | -574 | 2,376 | 3,828 | -1,452 | |||||||||
2039 | 1,790 | 2,707 | -918 | 658 | 1,280 | -622 | 2,448 | 3,987 | -1,540 | |||||||||
2040 | 1,841 | 2,798 | -957 | 679 | 1,352 | -672 | 2,521 | 4,150 | -1,629 | |||||||||
2041 | 1,894 | 2,890 | -996 | 701 | 1,426 | -724 | 2,596 | 4,316 | -1,720 | |||||||||
2042 | 1,949 | 2,982 | -1,033 | 724 | 1,503 | -779 | 2,673 | 4,486 | -1,812 | |||||||||
2043 | 2,006 | 3,076 | -1,071 | 747 | 1,584 | -836 | 2,753 | 4,660 | -1,907 | |||||||||
2044 | 2,064 | 3,173 | -1,109 | 771 | 1,665 | -894 | 2,835 | 4,838 | -2,003 | |||||||||
2045 | 2,123 | 3,272 | -1,149 | 795 | 1,749 | -954 | 2,918 | 5,021 | -2,103 | |||||||||
2046 | 2,184 | 3,374 | -1,190 | 820 | 1,836 | -1,015 | 3,004 | 5,210 | -2,205 | |||||||||
2047 | 2,247 | 3,480 | -1,232 | 846 | 1,922 | -1,076 | 3,093 | 5,401 | -2,308 | |||||||||
2048 | 2,312 | 3,588 | -1,276 | 873 | 2,009 | -1,136 | 3,185 | 5,598 | -2,412 | |||||||||
2049 | 2,379 | 3,700 | -1,321 | 900 | 2,097 | -1,196 | 3,279 | 5,797 | -2,518 | |||||||||
2050 | 2,447 | 3,816 | -1,369 | 929 | 2,186 | -1,258 | 3,376 | 6,002 | -2,627 | |||||||||
2051 | 2,517 | 3,936 | -1,419 | 958 | 2,276 | -1,318 | 3,475 | 6,212 | -2,737 | |||||||||
2052 | 2,590 | 4,061 | -1,472 | 988 | 2,368 | -1,380 | 3,578 | 6,429 | -2,852 | |||||||||
2053 | 2,664 | 4,192 | -1,528 | 1,019 | 2,460 | -1,441 | 3,683 | 6,652 | -2,969 | |||||||||
2054 | 2,740 | 4,326 | -1,586 | 1,051 | 2,554 | -1,503 | 3,791 | 6,880 | -3,089 | |||||||||
2055 | 2,818 | 4,467 | -1,649 | 1,084 | 2,652 | -1,568 | 3,902 | 7,118 | -3,217 | |||||||||
2056 | 2,898 | 4,613 | -1,715 | 1,117 | 2,751 | -1,634 | 4,016 | 7,364 | -3,348 | |||||||||
2057 | 2,980 | 4,764 | -1,784 | 1,152 | 2,850 | -1,697 | 4,133 | 7,614 | -3,481 | |||||||||
2058 | 3,064 | 4,921 | -1,857 | 1,188 | 2,950 | -1,762 | 4,252 | 7,871 | -3,619 | |||||||||
2059 | 3,150 | 5,082 | -1,932 | 1,225 | 3,052 | -1,827 | 4,375 | 8,134 | -3,759 | |||||||||
2060 | 3,239 | 5,248 | -2,010 | 1,263 | 3,156 | -1,893 | 4,501 | 8,404 | -3,903 | |||||||||
2061 | 3,329 | 5,420 | -2,091 | 1,302 | 3,261 | -1,959 | 4,630 | 8,681 | -4,051 | |||||||||
2062 | 3,421 | 5,597 | -2,176 | 1,342 | 3,368 | -2,026 | 4,763 | 8,964 | -4,202 | |||||||||
2063 | 3,515 | 5,779 | -2,264 | 1,382 | 3,475 | -2,092 | 4,898 | 9,254 | -4,357 | |||||||||
2064 | 3,612 | 5,967 | -2,356 | 1,424 | 3,587 | -2,163 | 5,036 | 9,554 | -4,518 | |||||||||
2065 | 3,710 | 6,162 | -2,452 | 1,467 | 3,702 | -2,234 | 5,178 | 9,864 | -4,686 | |||||||||
2066 | 3,811 | 6,364 | -2,553 | 1,512 | 3,817 | -2,306 | 5,323 | 10,181 | -4,858 | |||||||||
2067 | 3,915 | 6,573 | -2,658 | 1,557 | 3,931 | -2,374 | 5,472 | 10,503 | -5,032 | |||||||||
2068 | 4,021 | 6,789 | -2,769 | 1,604 | 4,048 | -2,444 | 5,625 | 10,837 | -5,212 | |||||||||
2069 | 4,129 | 7,014 | -2,884 | 1,652 | 4,168 | -2,515 | 5,782 | 11,181 | -5,400 | |||||||||
2070 | 4,241 | 7,246 | -3,005 | 1,702 | 4,292 | -2,590 | 5,943 | 11,538 | -5,595 | |||||||||
2071 | 4,356 | 7,484 | -3,128 | 1,753 | 4,420 | -2,667 | 6,109 | 11,904 | -5,796 | |||||||||
2072 | 4,474 | 7,729 | -3,255 | 1,805 | 4,551 | -2,745 | 6,279 | 12,279 | -6,000 | |||||||||
2073 | 4,595 | 7,979 | -3,384 | 1,860 | 4,685 | -2,826 | 6,455 | 12,665 | -6,210 | |||||||||
2074 | 4,719 | 8,236 | -3,517 | 1,915 | 4,823 | -2,908 | 6,635 | 13,059 | -6,425 | |||||||||
2075 | 4,847 | 8,499 | -3,652 | 1,972 | 4,963 | -2,991 | 6,819 | 13,462 | -6,643 | |||||||||
2076 | 4,977 | 8,766 | -3,788 | 2,031 | 5,105 | -3,074 | 7,008 | 13,871 | -6,862 | |||||||||
2077 | 5,111 | 9,036 | -3,925 | 2,091 | 5,248 | -3,157 | 7,201 | 14,283 | -7,082 | |||||||||
2078 | 5,247 | 9,309 | -4,062 | 2,152 | 5,393 | -3,241 | 7,399 | 14,702 | -7,303 | |||||||||
2079 | 5,387 | 9,586 | -4,198 | 2,215 | 5,540 | -3,325 | 7,602 | 15,125 | -7,523 | |||||||||
2080 | 5,531 | 9,867 | -4,335 | 2,279 | 5,689 | -3,410 | 7,811 | 15,556 | -7,745 | |||||||||
2081 | 5,680 | 10,153 | -4,474 | 2,345 | 5,839 | -3,494 | 8,025 | 15,993 | -7,967 | |||||||||
2082 | 5,832 | 10,446 | -4,614 | 2,414 | 5,991 | -3,577 | 8,245 | 16,436 | -8,191 | |||||||||
2083 | 5,988 | 10,744 | -4,756 | 2,484 | 6,145 | -3,662 | 8,471 | 16,889 | -8,418 | |||||||||
2084 | 6,148 | 11,049 | -4,901 | 2,555 | 6,303 | -3,748 | 8,703 | 17,352 | -8,649 | |||||||||
2085 | 6,313 | 11,361 | -5,048 | 2,629 | 6,464 | -3,835 | 8,942 | 17,825 | -8,883 | |||||||||
2086 | 6,482 | 11,682 | -5,199 | 2,705 | 6,628 | -3,923 | 9,187 | 18,310 | -9,122 | |||||||||
2087 | 6,656 | 12,011 | -5,354 | 2,783 | 6,796 | -4,013 | 9,439 | 18,807 | -9,368 | |||||||||
2088 | 6,835 | 12,350 | -5,515 | 2,863 | 6,970 | -4,107 | 9,699 | 19,320 | -9,621 | |||||||||
2089 | 7,019 | 12,699 | -5,681 | 2,946 | 7,149 | -4,203 | 9,965 | 19,849 | -9,884 | |||||||||
2090 | 7,208 | 13,060 | -5,852 | 3,031 | 7,334 | -4,302 | 10,239 | 20,393 | -10,154 | |||||||||
2091 | 7,401 | 13,430 | -6,029 | 3,119 | 7,523 | -4,404 | 10,520 | 20,953 | -10,433 | |||||||||
2092 | 7,600 | 13,812 | -6,212 | 3,209 | 7,718 | -4,510 | 10,808 | 21,530 | -10,722 | |||||||||
2093 | 7,803 | 14,203 | -6,400 | 3,301 | 7,919 | -4,618 | 11,104 | 22,122 | -11,018 | |||||||||
2094 | 8,012 | 14,606 | -6,594 | 3,396 | 8,124 | -4,728 | 11,408 | 22,731 | -11,322 | |||||||||
2095 | 8,227 | 15,021 | -6,794 | 3,493 | 8,335 | -4,841 | 11,720 | 23,356 | -11,635 |
a
OASDI benefit payments which were scheduled to be paid on January 3 for some
past and future years were actually paid on December 31 as required by the
statutory provision for early delivery of benefit payments when the normal
payment delivery date is a Saturday, Sunday, or legal public holiday. For
comparability with the values for historical years and the projections in this
report, all trust fund operations and asset reserves reflect the 12 months of
benefits scheduled for payment each year.
b Between -$500 million and $500 million. Note: Totals do not necessarily equal the sums of rounded components. |