Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
Percentage of GDP | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
OASDI | HI | Combined | ||||||||||||||||||
Calendar year |
In- come a |
Cost b | Bal- ance b |
In- come a |
Cost | Bal- ance |
In- come a |
Cost b | Bal- ance b |
GDP in dollars (billions) |
||||||||||
Historical data: |
||||||||||||||||||||
1970 | 3.27 | 3.08 | 0.19 | 0.53 | 0.50 | 0.03 | 3.80 | 3.58 | 0.22 | 1,076 | ||||||||||
1971 | 3.33 | 3.30 | .03 | .47 | .52 | -.05 | 3.80 | 3.82 | -.02 | 1,168 | ||||||||||
1972 | 3.39 | 3.37 | .01 | .47 | .52 | -.05 | 3.85 | 3.90 | -.04 | 1,282 | ||||||||||
1973 | 3.67 | 3.72 | -.05 | .79 | .52 | .27 | 4.46 | 4.24 | .22 | 1,429 | ||||||||||
1974 | 3.84 | 3.91 | -.08 | .75 | .62 | .13 | 4.58 | 4.53 | .05 | 1,549 | ||||||||||
1975 | 3.84 | 4.10 | -.26 | .73 | .71 | .02 | 4.56 | 4.80 | -.24 | 1,689 | ||||||||||
1976 | 3.85 | 4.17 | -.32 | .69 | .73 | -.04 | 4.54 | 4.90 | -.36 | 1,878 | ||||||||||
1977 | 3.81 | 4.18 | -.37 | .72 | .76 | -.04 | 4.53 | 4.94 | -.41 | 2,086 | ||||||||||
1978 | 3.80 | 4.07 | -.27 | .79 | .79 | c | 4.59 | 4.86 | -.27 | 2,357 | ||||||||||
1979 | 3.94 | 4.08 | -.14 | .86 | .82 | .04 | 4.80 | 4.90 | -.09 | 2,632 | ||||||||||
1980 | 4.10 | 4.32 | -.22 | .87 | .91 | -.04 | 4.97 | 5.22 | -.26 | 2,862 | ||||||||||
1981 | 4.37 | 4.50 | -.13 | 1.05 | .97 | .08 | 5.41 | 5.47 | -.05 | 3,211 | ||||||||||
1982 | 4.38 | 4.79 | -.41 | 1.06 | 1.08 | -.02 | 5.44 | 5.87 | -.43 | 3,345 | ||||||||||
1983 | 4.48 | 4.71 | -.23 | 1.13 | 1.11 | .02 | 5.61 | 5.82 | -.21 | 3,638 | ||||||||||
1984 | 4.53 | 4.47 | .07 | 1.10 | 1.12 | -.03 | 5.63 | 5.59 | .04 | 4,041 | ||||||||||
1985 | 4.62 | 4.39 | .23 | 1.14 | 1.11 | .03 | 5.76 | 5.50 | .26 | 4,347 | ||||||||||
1986 | 4.64 | 4.39 | .25 | 1.23 | 1.09 | .14 | 5.87 | 5.48 | .39 | 4,590 | ||||||||||
1987 | 4.63 | 4.29 | .34 | 1.23 | 1.07 | .15 | 5.86 | 5.36 | .50 | 4,870 | ||||||||||
1988 | 4.86 | 4.24 | .62 | 1.21 | 1.02 | .20 | 6.07 | 5.25 | .82 | 5,253 | ||||||||||
1989 | 4.89 | 4.18 | .72 | 1.20 | 1.09 | .12 | 6.10 | 5.26 | .83 | 5,658 | ||||||||||
1990 | 4.99 | 4.23 | .75 | 1.20 | 1.12 | .08 | 6.19 | 5.35 | .84 | 5,980 | ||||||||||
1991 | 4.99 | 4.44 | .54 | 1.30 | 1.19 | .11 | 6.28 | 5.63 | .66 | 6,174 | ||||||||||
1992 | 4.85 | 4.46 | .39 | 1.29 | 1.30 | c | 6.15 | 5.76 | .39 | 6,539 | ||||||||||
1993 | 4.76 | 4.49 | .28 | 1.28 | 1.38 | -.11 | 6.04 | 5.87 | .17 | 6,879 | ||||||||||
1994 | 4.79 | 4.42 | .37 | 1.40 | 1.47 | -.08 | 6.18 | 5.89 | .29 | 7,309 | ||||||||||
1995 | 4.76 | 4.43 | .32 | 1.41 | 1.55 | -.14 | 6.17 | 5.98 | .18 | 7,664 | ||||||||||
1996 | 4.76 | 4.36 | .40 | 1.41 | 1.59 | -.18 | 6.17 | 5.96 | .21 | 8,100 | ||||||||||
1997 | 4.81 | 4.29 | .52 | 1.43 | 1.59 | -.17 | 6.24 | 5.88 | .35 | 8,609 | ||||||||||
1998 | 4.84 | 4.21 | .63 | 1.47 | 1.45 | .02 | 6.31 | 5.66 | .65 | 9,089 | ||||||||||
1999 | 4.88 | 4.07 | .81 | 1.49 | 1.35 | .14 | 6.37 | 5.42 | .95 | 9,661 | ||||||||||
2000 | 4.90 | 4.04 | .86 | 1.52 | 1.29 | .22 | 6.42 | 5.33 | 1.09 | 10,285 | ||||||||||
2001 | 4.98 | 4.13 | .85 | 1.50 | 1.37 | .13 | 6.48 | 5.50 | .98 | 10,622 | ||||||||||
2002 | 4.98 | 4.21 | .77 | 1.45 | 1.40 | .05 | 6.43 | 5.61 | .83 | 10,978 | ||||||||||
2003 | 4.75 | 4.16 | .59 | 1.43 | 1.39 | .04 | 6.18 | 5.55 | .63 | 11,511 | ||||||||||
2004 | 4.63 | 4.09 | .55 | 1.42 | 1.41 | .02 | 6.06 | 5.49 | .56 | 12,275 | ||||||||||
2005 | 4.64 | 4.05 | .59 | 1.41 | 1.43 | -.02 | 6.05 | 5.48 | .57 | 13,094 | ||||||||||
2006 | 4.64 | 4.01 | .63 | 1.42 | 1.43 | -.01 | 6.05 | 5.44 | .61 | 13,856 | ||||||||||
2007 | 4.66 | 4.11 | .55 | 1.44 | 1.45 | -.01 | 6.10 | 5.55 | .54 | 14,478 | ||||||||||
2008 | 4.68 | 4.25 | .43 | 1.44 | 1.53 | -.09 | 6.12 | 5.78 | .34 | 14,719 | ||||||||||
2009 | 4.78 | 4.76 | .02 | 1.42 | 1.66 | -.24 | 6.20 | 6.42 | -.22 | 14,419 | ||||||||||
2010 | 4.43 | 4.76 | -.33 | 1.40 | 1.64 | -.24 | 5.84 | 6.41 | -.57 | 14,964 | ||||||||||
2011 | 4.45 | 4.74 | -.29 | 1.41 | 1.65 | -.24 | 5.86 | 6.39 | -.53 | 15,518 | ||||||||||
2012 | 4.53 | 4.86 | -.34 | 1.43 | 1.62 | -.19 | 5.96 | 6.49 | -.53 | 16,155 | ||||||||||
2013 | 4.51 | 4.93 | -.42 | 1.46 | 1.62 | -.16 | 5.97 | 6.55 | -.58 | 16,692 | ||||||||||
2014 | 4.51 | 4.93 | -.42 | 1.48 | 1.55 | -.08 | 5.99 | 6.48 | -.50 | 17,428 | ||||||||||
2015 | 4.56 | 4.95 | -.39 | 1.50 | 1.54 | -.04 | 6.06 | 6.49 | -.43 | 18,121 | ||||||||||
2016 | 4.67 | 4.95 | -.29 | 1.50 | 1.56 | -.06 | 6.16 | 6.51 | -.35 | 18,624 | ||||||||||
2017 | 4.70 | 4.91 | -.21 | 1.50 | 1.54 | -.04 | 6.20 | 6.46 | -.25 | 19,385 | ||||||||||
Intermediate: |
||||||||||||||||||||
2018 | 4.52 | 4.94 | -.42 | 1.49 | 1.53 | -.04 | 6.01 | 6.47 | -.46 | 20,307 | ||||||||||
2019 | 4.61 | 4.99 | -.39 | 1.51 | 1.55 | -.04 | 6.11 | 6.54 | -.43 | 21,262 | ||||||||||
2020 | 4.62 | 5.07 | -.44 | 1.52 | 1.57 | -.05 | 6.15 | 6.64 | -.49 | 22,288 | ||||||||||
2021 | 4.65 | 5.14 | -.49 | 1.54 | 1.60 | -.06 | 6.19 | 6.74 | -.55 | 23,346 | ||||||||||
2022 | 4.68 | 5.22 | -.54 | 1.55 | 1.65 | -.09 | 6.23 | 6.87 | -.63 | 24,440 | ||||||||||
2023 | 4.70 | 5.30 | -.60 | 1.57 | 1.69 | -.12 | 6.27 | 6.99 | -.72 | 25,577 | ||||||||||
2024 | 4.73 | 5.39 | -.66 | 1.58 | 1.72 | -.14 | 6.31 | 7.11 | -.80 | 26,765 | ||||||||||
2025 | 4.75 | 5.47 | -.72 | 1.59 | 1.76 | -.17 | 6.34 | 7.23 | -.89 | 27,978 | ||||||||||
2026 | 4.81 | 5.55 | -.74 | 1.63 | 1.80 | -.16 | 6.44 | 7.35 | -.90 | 29,229 | ||||||||||
2027 | 4.82 | 5.63 | -.81 | 1.64 | 1.83 | -.18 | 6.46 | 7.45 | -.99 | 30,535 | ||||||||||
2028 | 4.82 | 5.70 | -.88 | 1.65 | 1.91 | -.26 | 6.47 | 7.61 | -1.14 | 31,884 | ||||||||||
2029 | 4.82 | 5.77 | -.95 | 1.66 | 1.95 | -.28 | 6.48 | 7.72 | -1.24 | 33,278 | ||||||||||
2030 | 4.82 | 5.83 | -1.01 | 1.67 | 1.98 | -.31 | 6.49 | 7.81 | -1.32 | 34,731 | ||||||||||
2031 | 4.81 | 5.89 | -1.07 | 1.68 | 2.01 | -.33 | 6.49 | 7.90 | -1.41 | 36,241 | ||||||||||
2032 | 4.81 | 5.94 | -1.12 | 1.68 | 2.04 | -.36 | 6.49 | 7.98 | -1.48 | 37,819 | ||||||||||
2033 | 4.81 | 5.98 | -1.17 | 1.69 | 2.07 | -.38 | 6.50 | 8.04 | -1.55 | 39,457 | ||||||||||
2034 | 4.81 | 6.01 | -1.20 | 1.69 | 2.09 | -.40 | 6.50 | 8.10 | -1.60 | 41,155 | ||||||||||
2035 | 4.80 | 6.03 | -1.23 | 1.70 | 2.12 | -.42 | 6.50 | 8.15 | -1.65 | 42,930 | ||||||||||
2036 | 4.80 | 6.05 | -1.25 | 1.70 | 2.14 | -.44 | 6.50 | 8.19 | -1.69 | 44,775 | ||||||||||
2037 | 4.80 | 6.07 | -1.27 | 1.71 | 2.16 | -.45 | 6.51 | 8.23 | -1.72 | 46,703 | ||||||||||
2038 | 4.79 | 6.07 | -1.28 | 1.71 | 2.18 | -.46 | 6.51 | 8.25 | -1.75 | 48,721 | ||||||||||
2039 | 4.79 | 6.07 | -1.28 | 1.72 | 2.19 | -.47 | 6.51 | 8.27 | -1.76 | 50,836 | ||||||||||
2040 | 4.78 | 6.07 | -1.28 | 1.72 | 2.21 | -.48 | 6.51 | 8.27 | -1.76 | 53,040 | ||||||||||
2041 | 4.78 | 6.05 | -1.27 | 1.73 | 2.22 | -.49 | 6.51 | 8.27 | -1.76 | 55,347 | ||||||||||
2042 | 4.78 | 6.04 | -1.26 | 1.73 | 2.23 | -.50 | 6.51 | 8.26 | -1.76 | 57,776 | ||||||||||
2043 | 4.77 | 6.02 | -1.25 | 1.73 | 2.23 | -.50 | 6.51 | 8.25 | -1.74 | 60,316 | ||||||||||
2044 | 4.77 | 6.00 | -1.23 | 1.74 | 2.24 | -.50 | 6.51 | 8.24 | -1.73 | 62,973 | ||||||||||
2045 | 4.76 | 5.98 | -1.22 | 1.74 | 2.24 | -.50 | 6.51 | 8.23 | -1.72 | 65,746 | ||||||||||
2046 | 4.76 | 5.97 | -1.21 | 1.75 | 2.25 | -.50 | 6.51 | 8.22 | -1.71 | 68,635 | ||||||||||
2047 | 4.76 | 5.95 | -1.20 | 1.75 | 2.25 | -.50 | 6.51 | 8.20 | -1.69 | 71,655 | ||||||||||
2048 | 4.76 | 5.94 | -1.19 | 1.76 | 2.25 | -.49 | 6.51 | 8.19 | -1.68 | 74,818 | ||||||||||
2049 | 4.75 | 5.93 | -1.18 | 1.76 | 2.25 | -.49 | 6.51 | 8.18 | -1.67 | 78,107 | ||||||||||
2050 | 4.75 | 5.93 | -1.17 | 1.76 | 2.25 | -.48 | 6.52 | 8.17 | -1.65 | 81,536 | ||||||||||
2051 | 4.75 | 5.92 | -1.17 | 1.77 | 2.24 | -.47 | 6.52 | 8.16 | -1.64 | 85,121 | ||||||||||
2052 | 4.75 | 5.92 | -1.17 | 1.77 | 2.24 | -.46 | 6.52 | 8.16 | -1.63 | 88,856 | ||||||||||
2053 | 4.75 | 5.92 | -1.17 | 1.78 | 2.23 | -.46 | 6.53 | 8.15 | -1.63 | 92,743 | ||||||||||
2054 | 4.75 | 5.92 | -1.18 | 1.78 | 2.23 | -.45 | 6.53 | 8.15 | -1.62 | 96,786 | ||||||||||
2055 | 4.74 | 5.93 | -1.18 | 1.79 | 2.23 | -.44 | 6.53 | 8.16 | -1.62 | 100,989 | ||||||||||
2056 | 4.74 | 5.94 | -1.19 | 1.80 | 2.23 | -.43 | 6.54 | 8.17 | -1.63 | 105,371 | ||||||||||
2057 | 4.74 | 5.95 | -1.21 | 1.80 | 2.23 | -.43 | 6.54 | 8.18 | -1.63 | 109,930 | ||||||||||
2058 | 4.74 | 5.96 | -1.22 | 1.81 | 2.23 | -.42 | 6.55 | 8.19 | -1.64 | 114,670 | ||||||||||
2059 | 4.74 | 5.98 | -1.24 | 1.81 | 2.22 | -.41 | 6.55 | 8.20 | -1.65 | 119,608 | ||||||||||
2060 | 4.74 | 5.99 | -1.25 | 1.82 | 2.22 | -.41 | 6.56 | 8.21 | -1.66 | 124,750 | ||||||||||
2061 | 4.74 | 6.01 | -1.27 | 1.82 | 2.22 | -.40 | 6.56 | 8.23 | -1.67 | 130,103 | ||||||||||
2062 | 4.74 | 6.02 | -1.28 | 1.83 | 2.23 | -.40 | 6.56 | 8.25 | -1.68 | 135,679 | ||||||||||
2063 | 4.73 | 6.03 | -1.30 | 1.83 | 2.23 | -.39 | 6.57 | 8.26 | -1.69 | 141,491 | ||||||||||
2064 | 4.73 | 6.05 | -1.32 | 1.84 | 2.23 | -.39 | 6.57 | 8.28 | -1.71 | 147,548 | ||||||||||
2065 | 4.73 | 6.06 | -1.33 | 1.84 | 2.24 | -.39 | 6.57 | 8.30 | -1.73 | 153,867 | ||||||||||
2066 | 4.73 | 6.08 | -1.35 | 1.85 | 2.24 | -.39 | 6.57 | 8.32 | -1.75 | 160,458 | ||||||||||
2067 | 4.72 | 6.09 | -1.37 | 1.85 | 2.25 | -.39 | 6.58 | 8.34 | -1.76 | 167,337 | ||||||||||
2068 | 4.72 | 6.11 | -1.39 | 1.86 | 2.25 | -.40 | 6.58 | 8.36 | -1.78 | 174,519 | ||||||||||
2069 | 4.72 | 6.12 | -1.41 | 1.86 | 2.26 | -.40 | 6.58 | 8.38 | -1.80 | 182,013 | ||||||||||
2070 | 4.71 | 6.14 | -1.42 | 1.87 | 2.26 | -.40 | 6.58 | 8.40 | -1.82 | 189,838 | ||||||||||
2071 | 4.71 | 6.15 | -1.44 | 1.87 | 2.27 | -.40 | 6.58 | 8.42 | -1.84 | 198,017 | ||||||||||
2072 | 4.71 | 6.16 | -1.46 | 1.87 | 2.27 | -.40 | 6.58 | 8.44 | -1.86 | 206,570 | ||||||||||
2073 | 4.70 | 6.17 | -1.47 | 1.88 | 2.28 | -.40 | 6.58 | 8.45 | -1.87 | 215,510 | ||||||||||
2074 | 4.70 | 6.18 | -1.48 | 1.88 | 2.28 | -.40 | 6.58 | 8.47 | -1.88 | 224,854 | ||||||||||
2075 | 4.70 | 6.19 | -1.49 | 1.88 | 2.29 | -.40 | 6.58 | 8.47 | -1.89 | 234,618 | ||||||||||
2076 | 4.69 | 6.19 | -1.50 | 1.89 | 2.29 | -.40 | 6.58 | 8.48 | -1.90 | 244,820 | ||||||||||
2077 | 4.69 | 6.19 | -1.50 | 1.89 | 2.29 | -.40 | 6.58 | 8.48 | -1.90 | 255,484 | ||||||||||
2078 | 4.68 | 6.18 | -1.50 | 1.89 | 2.29 | -.40 | 6.58 | 8.47 | -1.90 | 266,628 | ||||||||||
2079 | 4.68 | 6.17 | -1.49 | 1.89 | 2.29 | -.40 | 6.57 | 8.46 | -1.89 | 278,267 | ||||||||||
2080 | 4.67 | 6.16 | -1.49 | 1.90 | 2.29 | -.39 | 6.57 | 8.45 | -1.88 | 290,420 | ||||||||||
2081 | 4.67 | 6.15 | -1.48 | 1.90 | 2.29 | -.39 | 6.57 | 8.44 | -1.87 | 303,106 | ||||||||||
2082 | 4.66 | 6.14 | -1.47 | 1.90 | 2.28 | -.39 | 6.56 | 8.42 | -1.86 | 316,338 | ||||||||||
2083 | 4.66 | 6.12 | -1.47 | 1.90 | 2.28 | -.38 | 6.56 | 8.40 | -1.85 | 330,137 | ||||||||||
2084 | 4.65 | 6.11 | -1.46 | 1.90 | 2.28 | -.37 | 6.55 | 8.39 | -1.83 | 344,522 | ||||||||||
2085 | 4.65 | 6.10 | -1.46 | 1.90 | 2.27 | -.37 | 6.55 | 8.38 | -1.82 | 359,507 | ||||||||||
2086 | 4.64 | 6.10 | -1.45 | 1.90 | 2.27 | -.36 | 6.55 | 8.36 | -1.81 | 375,112 | ||||||||||
2087 | 4.64 | 6.09 | -1.45 | 1.91 | 2.26 | -.35 | 6.55 | 8.36 | -1.81 | 391,372 | ||||||||||
2088 | 4.64 | 6.09 | -1.46 | 1.91 | 2.26 | -.35 | 6.55 | 8.35 | -1.81 | 408,299 | ||||||||||
2089 | 4.63 | 6.10 | -1.46 | 1.91 | 2.25 | -.34 | 6.54 | 8.35 | -1.81 | 425,926 | ||||||||||
2090 | 4.63 | 6.10 | -1.47 | 1.91 | 2.25 | -.34 | 6.54 | 8.35 | -1.81 | 444,282 | ||||||||||
2091 | 4.63 | 6.11 | -1.48 | 1.91 | 2.25 | -.33 | 6.54 | 8.36 | -1.81 | 463,394 | ||||||||||
2092 | 4.63 | 6.12 | -1.50 | 1.92 | 2.24 | -.33 | 6.54 | 8.36 | -1.82 | 483,292 | ||||||||||
2093 | 4.62 | 6.13 | -1.51 | 1.92 | 2.24 | -.32 | 6.54 | 8.37 | -1.83 | 504,015 | ||||||||||
2094 | 4.62 | 6.14 | -1.52 | 1.92 | 2.24 | -.31 | 6.54 | 8.38 | -1.84 | 525,606 | ||||||||||
2095 | 4.62 | 6.16 | -1.54 | 1.92 | 2.23 | -.31 | 6.54 | 8.39 | -1.85 | 548,108 | ||||||||||
Low-cost: |
||||||||||||||||||||
2018 | 4.50 | 4.86 | -.36 | 1.49 | 1.49 | c | 5.99 | 6.35 | -.36 | 20,587 | ||||||||||
2019 | 4.59 | 4.81 | -.22 | 1.50 | 1.46 | .04 | 6.10 | 6.28 | -.18 | 22,055 | ||||||||||
2020 | 4.62 | 4.82 | -.20 | 1.52 | 1.45 | .07 | 6.14 | 6.27 | -.13 | 23,558 | ||||||||||
2021 | 4.66 | 4.84 | -.17 | 1.54 | 1.46 | .08 | 6.20 | 6.29 | -.09 | 25,023 | ||||||||||
2022 | 4.70 | 4.87 | -.16 | 1.55 | 1.47 | .08 | 6.25 | 6.34 | -.08 | 26,511 | ||||||||||
2023 | 4.74 | 4.91 | -.17 | 1.56 | 1.48 | .08 | 6.30 | 6.38 | -.08 | 28,064 | ||||||||||
2024 | 4.77 | 4.94 | -.17 | 1.57 | 1.48 | .09 | 6.34 | 6.42 | -.08 | 29,716 | ||||||||||
2025 | 4.80 | 4.98 | -.18 | 1.58 | 1.48 | .10 | 6.38 | 6.46 | -.08 | 31,444 | ||||||||||
2026 | 4.87 | 5.02 | -.15 | 1.62 | 1.48 | .14 | 6.48 | 6.50 | -.01 | 33,238 | ||||||||||
2027 | 4.89 | 5.05 | -.17 | 1.63 | 1.48 | .15 | 6.51 | 6.53 | -.02 | 35,129 | ||||||||||
2028 | 4.89 | 5.09 | -.20 | 1.64 | 1.52 | .12 | 6.53 | 6.61 | -.08 | 37,113 | ||||||||||
2029 | 4.89 | 5.13 | -.24 | 1.65 | 1.52 | .13 | 6.54 | 6.65 | -.11 | 39,197 | ||||||||||
2030 | 4.89 | 5.16 | -.27 | 1.66 | 1.51 | .14 | 6.55 | 6.67 | -.13 | 41,396 | ||||||||||
2031 | 4.89 | 5.19 | -.30 | 1.66 | 1.51 | .16 | 6.56 | 6.70 | -.14 | 43,713 | ||||||||||
2032 | 4.89 | 5.21 | -.32 | 1.67 | 1.50 | .17 | 6.56 | 6.71 | -.15 | 46,160 | ||||||||||
2033 | 4.89 | 5.22 | -.34 | 1.68 | 1.50 | .18 | 6.57 | 6.72 | -.15 | 48,734 | ||||||||||
2034 | 4.89 | 5.23 | -.35 | 1.69 | 1.49 | .20 | 6.58 | 6.72 | -.14 | 51,442 | ||||||||||
2035 | 4.89 | 5.23 | -.35 | 1.70 | 1.48 | .22 | 6.58 | 6.71 | -.13 | 54,308 | ||||||||||
2036 | 4.89 | 5.23 | -.35 | 1.70 | 1.47 | .24 | 6.59 | 6.70 | -.11 | 57,331 | ||||||||||
2037 | 4.88 | 5.23 | -.34 | 1.71 | 1.45 | .26 | 6.59 | 6.68 | -.09 | 60,533 | ||||||||||
2038 | 4.88 | 5.21 | -.33 | 1.72 | 1.44 | .28 | 6.60 | 6.65 | -.05 | 63,932 | ||||||||||
2039 | 4.88 | 5.19 | -.31 | 1.72 | 1.42 | .31 | 6.61 | 6.61 | c | 67,543 | ||||||||||
2040 | 4.88 | 5.16 | -.28 | 1.73 | 1.40 | .33 | 6.61 | 6.56 | .05 | 71,362 | ||||||||||
2041 | 4.88 | 5.13 | -.26 | 1.74 | 1.37 | .37 | 6.62 | 6.51 | .11 | 75,416 | ||||||||||
2042 | 4.88 | 5.10 | -.22 | 1.74 | 1.34 | .40 | 6.62 | 6.44 | .18 | 79,741 | ||||||||||
2043 | 4.88 | 5.07 | -.19 | 1.75 | 1.32 | .43 | 6.62 | 6.39 | .24 | 84,332 | ||||||||||
2044 | 4.88 | 5.03 | -.16 | 1.75 | 1.30 | .45 | 6.63 | 6.34 | .30 | 89,202 | ||||||||||
2045 | 4.88 | 5.01 | -.13 | 1.76 | 1.28 | .48 | 6.64 | 6.29 | .35 | 94,360 | ||||||||||
2046 | 4.88 | 4.98 | -.10 | 1.77 | 1.26 | .51 | 6.64 | 6.24 | .40 | 99,817 | ||||||||||
2047 | 4.88 | 4.96 | -.08 | 1.77 | 1.24 | .53 | 6.65 | 6.20 | .45 | 105,600 | ||||||||||
2048 | 4.88 | 4.93 | -.06 | 1.78 | 1.22 | .56 | 6.66 | 6.16 | .50 | 111,732 | ||||||||||
2049 | 4.88 | 4.91 | -.03 | 1.79 | 1.20 | .58 | 6.67 | 6.12 | .55 | 118,200 | ||||||||||
2050 | 4.88 | 4.90 | -.02 | 1.80 | 1.19 | .61 | 6.68 | 6.09 | .59 | 125,033 | ||||||||||
2051 | 4.88 | 4.89 | c | 1.80 | 1.17 | .63 | 6.69 | 6.06 | .63 | 132,268 | ||||||||||
2052 | 4.89 | 4.88 | .01 | 1.81 | 1.16 | .65 | 6.70 | 6.03 | .66 | 139,908 | ||||||||||
2053 | 4.89 | 4.87 | .02 | 1.82 | 1.14 | .68 | 6.71 | 6.01 | .70 | 147,968 | ||||||||||
2054 | 4.89 | 4.87 | .02 | 1.83 | 1.13 | .70 | 6.72 | 6.00 | .72 | 156,466 | ||||||||||
2055 | 4.89 | 4.87 | .03 | 1.83 | 1.12 | .72 | 6.73 | 5.99 | .74 | 165,423 | ||||||||||
2056 | 4.90 | 4.87 | .03 | 1.84 | 1.11 | .73 | 6.74 | 5.98 | .76 | 174,881 | ||||||||||
2057 | 4.90 | 4.88 | .02 | 1.85 | 1.10 | .75 | 6.75 | 5.98 | .77 | 184,856 | ||||||||||
2058 | 4.90 | 4.88 | .02 | 1.86 | 1.09 | .77 | 6.76 | 5.97 | .78 | 195,371 | ||||||||||
2059 | 4.91 | 4.89 | .01 | 1.86 | 1.08 | .78 | 6.77 | 5.97 | .79 | 206,476 | ||||||||||
2060 | 4.91 | 4.90 | .01 | 1.87 | 1.08 | .79 | 6.78 | 5.98 | .80 | 218,200 | ||||||||||
2061 | 4.91 | 4.91 | .01 | 1.88 | 1.07 | .80 | 6.79 | 5.98 | .81 | 230,575 | ||||||||||
2062 | 4.91 | 4.91 | c | 1.88 | 1.07 | .81 | 6.80 | 5.98 | .82 | 243,649 | ||||||||||
2063 | 4.92 | 4.92 | c | 1.89 | 1.07 | .82 | 6.81 | 5.99 | .82 | 257,464 | ||||||||||
2064 | 4.92 | 4.92 | c | 1.90 | 1.07 | .83 | 6.81 | 5.99 | .82 | 272,070 | ||||||||||
2065 | 4.92 | 4.93 | -.01 | 1.90 | 1.07 | .83 | 6.82 | 6.00 | .82 | 287,519 | ||||||||||
2066 | 4.92 | 4.93 | -.01 | 1.91 | 1.07 | .83 | 6.83 | 6.01 | .82 | 303,865 | ||||||||||
2067 | 4.92 | 4.94 | -.02 | 1.91 | 1.08 | .84 | 6.84 | 6.02 | .82 | 321,167 | ||||||||||
2068 | 4.92 | 4.94 | -.02 | 1.92 | 1.08 | .84 | 6.84 | 6.02 | .82 | 339,494 | ||||||||||
2069 | 4.92 | 4.95 | -.02 | 1.92 | 1.08 | .84 | 6.85 | 6.03 | .82 | 358,897 | ||||||||||
2070 | 4.93 | 4.95 | -.03 | 1.93 | 1.09 | .84 | 6.85 | 6.04 | .81 | 379,457 | ||||||||||
2071 | 4.93 | 4.95 | -.03 | 1.93 | 1.09 | .84 | 6.86 | 6.05 | .81 | 401,254 | ||||||||||
2072 | 4.93 | 4.95 | -.03 | 1.94 | 1.10 | .84 | 6.87 | 6.05 | .82 | 424,368 | ||||||||||
2073 | 4.93 | 4.95 | -.02 | 1.94 | 1.10 | .84 | 6.87 | 6.05 | .82 | 448,877 | ||||||||||
2074 | 4.93 | 4.95 | -.02 | 1.95 | 1.10 | .85 | 6.88 | 6.05 | .83 | 474,866 | ||||||||||
2075 | 4.93 | 4.94 | -.01 | 1.95 | 1.11 | .85 | 6.88 | 6.05 | .83 | 502,419 | ||||||||||
2076 | 4.93 | 4.93 | c | 1.96 | 1.11 | .85 | 6.89 | 6.04 | .84 | 531,613 | ||||||||||
2077 | 4.93 | 4.92 | .01 | 1.96 | 1.11 | .85 | 6.89 | 6.03 | .86 | 562,552 | ||||||||||
2078 | 4.93 | 4.90 | .03 | 1.96 | 1.11 | .85 | 6.89 | 6.01 | .88 | 595,320 | ||||||||||
2079 | 4.93 | 4.88 | .04 | 1.96 | 1.11 | .85 | 6.89 | 6.00 | .90 | 630,013 | ||||||||||
2080 | 4.93 | 4.86 | .06 | 1.97 | 1.11 | .85 | 6.89 | 5.98 | .92 | 666,725 | ||||||||||
2081 | 4.93 | 4.84 | .08 | 1.97 | 1.11 | .86 | 6.90 | 5.96 | .94 | 705,556 | ||||||||||
2082 | 4.93 | 4.83 | .10 | 1.97 | 1.11 | .86 | 6.90 | 5.94 | .96 | 746,604 | ||||||||||
2083 | 4.93 | 4.81 | .12 | 1.98 | 1.11 | .86 | 6.90 | 5.92 | .98 | 789,973 | ||||||||||
2084 | 4.93 | 4.79 | .13 | 1.98 | 1.11 | .87 | 6.90 | 5.91 | 1.00 | 835,773 | ||||||||||
2085 | 4.93 | 4.78 | .14 | 1.98 | 1.11 | .87 | 6.91 | 5.89 | 1.01 | 884,116 | ||||||||||
2086 | 4.93 | 4.78 | .15 | 1.98 | 1.11 | .88 | 6.91 | 5.89 | 1.02 | 935,132 | ||||||||||
2087 | 4.93 | 4.78 | .15 | 1.99 | 1.11 | .88 | 6.92 | 5.88 | 1.03 | 988,967 | ||||||||||
2088 | 4.93 | 4.78 | .15 | 1.99 | 1.11 | .88 | 6.92 | 5.89 | 1.03 | 1,045,756 | ||||||||||
2089 | 4.93 | 4.79 | .14 | 2.00 | 1.11 | .89 | 6.93 | 5.89 | 1.03 | 1,105,663 | ||||||||||
2090 | 4.93 | 4.80 | .13 | 2.00 | 1.11 | .89 | 6.93 | 5.90 | 1.03 | 1,168,855 | ||||||||||
2091 | 4.94 | 4.81 | .12 | 2.00 | 1.10 | .90 | 6.94 | 5.92 | 1.02 | 1,235,528 | ||||||||||
2092 | 4.94 | 4.83 | .11 | 2.01 | 1.10 | .91 | 6.95 | 5.94 | 1.01 | 1,305,899 | ||||||||||
2093 | 4.94 | 4.85 | .09 | 2.01 | 1.10 | .91 | 6.96 | 5.96 | 1.00 | 1,380,177 | ||||||||||
2094 | 4.94 | 4.87 | .07 | 2.02 | 1.10 | .92 | 6.96 | 5.98 | .99 | 1,458,609 | ||||||||||
2095 | 4.95 | 4.89 | .05 | 2.02 | 1.10 | .92 | 6.97 | 6.00 | .97 | 1,541,437 | ||||||||||
High-cost: |
||||||||||||||||||||
2018 | 4.53 | 5.00 | -.46 | 1.50 | 1.56 | -.07 | 6.03 | 6.56 | -.53 | 20,129 | ||||||||||
2019 | 4.63 | 5.25 | -.62 | 1.51 | 1.64 | -.13 | 6.14 | 6.89 | -.75 | 20,179 | ||||||||||
2020 | 4.63 | 5.39 | -.76 | 1.52 | 1.69 | -.17 | 6.15 | 7.08 | -.92 | 20,767 | ||||||||||
2021 | 4.64 | 5.51 | -.87 | 1.54 | 1.75 | -.21 | 6.18 | 7.27 | -1.09 | 21,505 | ||||||||||
2022 | 4.66 | 5.64 | -.99 | 1.56 | 1.84 | -.28 | 6.21 | 7.48 | -1.27 | 22,261 | ||||||||||
2023 | 4.67 | 5.78 | -1.11 | 1.57 | 1.92 | -.35 | 6.25 | 7.70 | -1.45 | 23,032 | ||||||||||
2024 | 4.69 | 5.91 | -1.22 | 1.59 | 2.00 | -.41 | 6.28 | 7.92 | -1.64 | 23,823 | ||||||||||
2025 | 4.70 | 6.04 | -1.34 | 1.61 | 2.09 | -.48 | 6.31 | 8.13 | -1.82 | 24,641 | ||||||||||
2026 | 4.76 | 6.17 | -1.41 | 1.65 | 2.17 | -.51 | 6.41 | 8.33 | -1.92 | 25,487 | ||||||||||
2027 | 4.76 | 6.29 | -1.53 | 1.67 | 2.25 | -.58 | 6.43 | 8.54 | -2.11 | 26,335 | ||||||||||
2028 | 4.76 | 6.41 | -1.64 | 1.68 | 2.40 | -.72 | 6.44 | 8.80 | -2.36 | 27,165 | ||||||||||
2029 | 4.76 | 6.51 | -1.75 | 1.68 | 2.48 | -.80 | 6.44 | 9.00 | -2.55 | 28,021 | ||||||||||
2030 | 4.76 | 6.61 | -1.85 | 1.69 | 2.57 | -.88 | 6.45 | 9.18 | -2.74 | 28,903 | ||||||||||
2031 | 4.75 | 6.70 | -1.95 | 1.70 | 2.66 | -.96 | 6.45 | 9.36 | -2.91 | 29,807 | ||||||||||
2032 | 4.75 | 6.78 | -2.03 | 1.70 | 2.75 | -1.05 | 6.45 | 9.54 | -3.09 | 30,740 | ||||||||||
2033 | 4.74 | 6.86 | -2.11 | 1.71 | 2.84 | -1.14 | 6.45 | 9.70 | -3.25 | 31,695 | ||||||||||
2034 | 4.74 | 6.92 | -2.18 | 1.71 | 2.93 | -1.22 | 6.45 | 9.85 | -3.40 | 32,668 | ||||||||||
2035 | 4.73 | 6.97 | -2.24 | 1.72 | 3.02 | -1.31 | 6.45 | 10.00 | -3.55 | 33,674 | ||||||||||
2036 | 4.73 | 7.02 | -2.29 | 1.72 | 3.11 | -1.39 | 6.45 | 10.13 | -3.68 | 34,702 | ||||||||||
2037 | 4.72 | 7.06 | -2.34 | 1.73 | 3.20 | -1.48 | 6.45 | 10.26 | -3.81 | 35,758 | ||||||||||
2038 | 4.72 | 7.10 | -2.38 | 1.73 | 3.29 | -1.56 | 6.45 | 10.39 | -3.94 | 36,847 | ||||||||||
2039 | 4.71 | 7.13 | -2.42 | 1.73 | 3.37 | -1.64 | 6.45 | 10.50 | -4.06 | 37,971 | ||||||||||
2040 | 4.71 | 7.15 | -2.45 | 1.74 | 3.46 | -1.72 | 6.44 | 10.61 | -4.17 | 39,118 | ||||||||||
2041 | 4.70 | 7.17 | -2.47 | 1.74 | 3.54 | -1.80 | 6.44 | 10.71 | -4.27 | 40,298 | ||||||||||
2042 | 4.69 | 7.18 | -2.49 | 1.74 | 3.62 | -1.88 | 6.44 | 10.80 | -4.36 | 41,524 | ||||||||||
2043 | 4.69 | 7.19 | -2.50 | 1.75 | 3.70 | -1.95 | 6.43 | 10.89 | -4.46 | 42,782 | ||||||||||
2044 | 4.68 | 7.20 | -2.52 | 1.75 | 3.78 | -2.03 | 6.43 | 10.98 | -4.54 | 44,077 | ||||||||||
2045 | 4.68 | 7.21 | -2.53 | 1.75 | 3.85 | -2.10 | 6.43 | 11.06 | -4.63 | 45,405 | ||||||||||
2046 | 4.67 | 7.21 | -2.54 | 1.75 | 3.92 | -2.17 | 6.42 | 11.14 | -4.72 | 46,768 | ||||||||||
2047 | 4.66 | 7.22 | -2.56 | 1.76 | 3.99 | -2.23 | 6.42 | 11.21 | -4.79 | 48,173 | ||||||||||
2048 | 4.66 | 7.23 | -2.57 | 1.76 | 4.05 | -2.29 | 6.42 | 11.28 | -4.86 | 49,627 | ||||||||||
2049 | 4.65 | 7.24 | -2.59 | 1.76 | 4.10 | -2.34 | 6.42 | 11.34 | -4.93 | 51,113 | ||||||||||
2050 | 4.65 | 7.25 | -2.60 | 1.76 | 4.15 | -2.39 | 6.41 | 11.40 | -4.99 | 52,639 | ||||||||||
2051 | 4.64 | 7.26 | -2.62 | 1.77 | 4.20 | -2.43 | 6.41 | 11.46 | -5.05 | 54,214 | ||||||||||
2052 | 4.64 | 7.27 | -2.64 | 1.77 | 4.24 | -2.47 | 6.41 | 11.52 | -5.11 | 55,832 | ||||||||||
2053 | 4.63 | 7.29 | -2.66 | 1.77 | 4.28 | -2.51 | 6.41 | 11.57 | -5.16 | 57,494 | ||||||||||
2054 | 4.63 | 7.31 | -2.68 | 1.78 | 4.31 | -2.54 | 6.40 | 11.62 | -5.22 | 59,196 | ||||||||||
2055 | 4.62 | 7.33 | -2.71 | 1.78 | 4.35 | -2.57 | 6.40 | 11.68 | -5.28 | 60,941 | ||||||||||
2056 | 4.62 | 7.35 | -2.73 | 1.78 | 4.39 | -2.60 | 6.40 | 11.74 | -5.34 | 62,737 | ||||||||||
2057 | 4.61 | 7.38 | -2.76 | 1.78 | 4.41 | -2.63 | 6.40 | 11.79 | -5.39 | 64,577 | ||||||||||
2058 | 4.61 | 7.40 | -2.79 | 1.79 | 4.44 | -2.65 | 6.40 | 11.84 | -5.44 | 66,460 | ||||||||||
2059 | 4.61 | 7.43 | -2.82 | 1.79 | 4.46 | -2.67 | 6.40 | 11.89 | -5.50 | 68,396 | ||||||||||
2060 | 4.60 | 7.46 | -2.86 | 1.79 | 4.48 | -2.69 | 6.40 | 11.94 | -5.54 | 70,383 | ||||||||||
2061 | 4.60 | 7.48 | -2.89 | 1.80 | 4.50 | -2.71 | 6.39 | 11.99 | -5.59 | 72,421 | ||||||||||
2062 | 4.59 | 7.51 | -2.92 | 1.80 | 4.52 | -2.72 | 6.39 | 12.03 | -5.64 | 74,512 | ||||||||||
2063 | 4.59 | 7.54 | -2.95 | 1.80 | 4.53 | -2.73 | 6.39 | 12.07 | -5.68 | 76,658 | ||||||||||
2064 | 4.58 | 7.57 | -2.99 | 1.81 | 4.55 | -2.74 | 6.39 | 12.12 | -5.73 | 78,859 | ||||||||||
2065 | 4.57 | 7.60 | -3.02 | 1.81 | 4.56 | -2.75 | 6.38 | 12.16 | -5.78 | 81,117 | ||||||||||
2066 | 4.57 | 7.63 | -3.06 | 1.81 | 4.58 | -2.76 | 6.38 | 12.20 | -5.82 | 83,436 | ||||||||||
2067 | 4.56 | 7.66 | -3.10 | 1.81 | 4.58 | -2.77 | 6.38 | 12.24 | -5.86 | 85,817 | ||||||||||
2068 | 4.56 | 7.69 | -3.14 | 1.82 | 4.59 | -2.77 | 6.37 | 12.28 | -5.91 | 88,266 | ||||||||||
2069 | 4.55 | 7.73 | -3.18 | 1.82 | 4.59 | -2.77 | 6.37 | 12.32 | -5.95 | 90,778 | ||||||||||
2070 | 4.54 | 7.76 | -3.22 | 1.82 | 4.60 | -2.77 | 6.37 | 12.36 | -5.99 | 93,358 | ||||||||||
2071 | 4.54 | 7.80 | -3.26 | 1.83 | 4.60 | -2.78 | 6.36 | 12.40 | -6.04 | 96,013 | ||||||||||
2072 | 4.53 | 7.83 | -3.30 | 1.83 | 4.61 | -2.78 | 6.36 | 12.44 | -6.08 | 98,745 | ||||||||||
2073 | 4.52 | 7.86 | -3.33 | 1.83 | 4.61 | -2.78 | 6.36 | 12.47 | -6.11 | 101,556 | ||||||||||
2074 | 4.52 | 7.89 | -3.37 | 1.83 | 4.62 | -2.78 | 6.35 | 12.50 | -6.15 | 104,451 | ||||||||||
2075 | 4.51 | 7.91 | -3.40 | 1.84 | 4.62 | -2.78 | 6.35 | 12.53 | -6.18 | 107,431 | ||||||||||
2076 | 4.50 | 7.93 | -3.43 | 1.84 | 4.62 | -2.78 | 6.34 | 12.55 | -6.21 | 110,496 | ||||||||||
2077 | 4.50 | 7.95 | -3.45 | 1.84 | 4.62 | -2.78 | 6.34 | 12.57 | -6.23 | 113,653 | ||||||||||
2078 | 4.49 | 7.96 | -3.47 | 1.84 | 4.61 | -2.77 | 6.33 | 12.58 | -6.25 | 116,902 | ||||||||||
2079 | 4.48 | 7.97 | -3.49 | 1.84 | 4.61 | -2.77 | 6.32 | 12.58 | -6.26 | 120,248 | ||||||||||
2080 | 4.47 | 7.98 | -3.50 | 1.84 | 4.60 | -2.76 | 6.31 | 12.58 | -6.26 | 123,695 | ||||||||||
2081 | 4.46 | 7.98 | -3.52 | 1.84 | 4.59 | -2.75 | 6.31 | 12.57 | -6.26 | 127,245 | ||||||||||
2082 | 4.46 | 7.98 | -3.52 | 1.84 | 4.58 | -2.73 | 6.30 | 12.56 | -6.26 | 130,900 | ||||||||||
2083 | 4.45 | 7.98 | -3.53 | 1.84 | 4.56 | -2.72 | 6.29 | 12.54 | -6.25 | 134,661 | ||||||||||
2084 | 4.44 | 7.98 | -3.54 | 1.84 | 4.55 | -2.71 | 6.28 | 12.53 | -6.24 | 138,530 | ||||||||||
2085 | 4.43 | 7.97 | -3.54 | 1.84 | 4.54 | -2.69 | 6.27 | 12.51 | -6.23 | 142,510 | ||||||||||
2086 | 4.42 | 7.97 | -3.55 | 1.85 | 4.52 | -2.68 | 6.27 | 12.49 | -6.22 | 146,599 | ||||||||||
2087 | 4.41 | 7.96 | -3.55 | 1.85 | 4.51 | -2.66 | 6.26 | 12.47 | -6.21 | 150,805 | ||||||||||
2088 | 4.41 | 7.96 | -3.55 | 1.85 | 4.49 | -2.65 | 6.25 | 12.45 | -6.20 | 155,128 | ||||||||||
2089 | 4.40 | 7.96 | -3.56 | 1.85 | 4.48 | -2.63 | 6.24 | 12.44 | -6.19 | 159,573 | ||||||||||
2090 | 4.39 | 7.96 | -3.57 | 1.85 | 4.47 | -2.62 | 6.24 | 12.42 | -6.19 | 164,144 | ||||||||||
2091 | 4.38 | 7.95 | -3.57 | 1.85 | 4.46 | -2.61 | 6.23 | 12.41 | -6.18 | 168,839 | ||||||||||
2092 | 4.38 | 7.95 | -3.58 | 1.85 | 4.44 | -2.60 | 6.22 | 12.40 | -6.17 | 173,661 | ||||||||||
2093 | 4.37 | 7.95 | -3.58 | 1.85 | 4.43 | -2.59 | 6.22 | 12.39 | -6.17 | 178,616 | ||||||||||
2094 | 4.36 | 7.95 | -3.59 | 1.85 | 4.42 | -2.57 | 6.21 | 12.37 | -6.16 | 183,707 | ||||||||||
2095 | 4.35 | 7.95 | -3.60 | 1.85 | 4.41 | -2.56 | 6.20 | 12.36 | -6.16 | 188,939 |
a
Income for individual years excludes interest on the trust funds. b 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. c Between -0.005 and 0.005 percent of GDP. Notes: 1. The Trustees show income and cost estimates generally on a cash basis for the OASDI program and on an incurred basis for the HI program. 2. Totals do not necessarily equal the sums of rounded components. |