Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
OASDI | HI | Combined | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Calendar year |
Non- interest income |
Cost b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income | Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
1970 | $225 | $212 | $13 | $36 | $35 | $2 | $262 | $247 | $15 | |||||||||
1971 | 239 | 236 | 2 | 33 | 37 | -4 | 272 | 273 | -1 | |||||||||
1972 | 257 | 257 | 1 | 36 | 39 | -4 | 293 | 296 | -3 | |||||||||
1973 | 293 | 297 | -4 | 63 | 43 | 20 | 356 | 340 | 16 | |||||||||
1974 | 299 | 305 | -6 | 58 | 48 | 11 | 358 | 353 | 5 | |||||||||
1975 | 299 | 319 | -20 | 57 | 53 | 3 | 356 | 373 | -17 | |||||||||
1976 | 316 | 342 | -26 | 56 | 60 | -4 | 372 | 402 | -30 | |||||||||
1977 | 326 | 358 | -32 | 62 | 66 | -4 | 388 | 424 | -36 | |||||||||
1978 | 341 | 365 | -24 | 71 | 71 | c | 412 | 436 | -25 | |||||||||
1979 | 354 | 367 | -12 | 77 | 74 | 4 | 432 | 440 | -8 | |||||||||
1980 | 354 | 372 | -19 | 75 | 78 | -4 | 428 | 450 | -22 | |||||||||
1981 | 383 | 394 | -11 | 92 | 85 | 7 | 475 | 480 | -5 | |||||||||
1982 | 378 | 413 | -35 | 91 | 93 | -2 | 469 | 506 | -37 | |||||||||
1983 | 408 | 428 | -20 | 102 | 101 | 1 | 510 | 529 | -19 | |||||||||
1984 | 443 | 436 | 7 | 107 | 110 | -3 | 549 | 546 | 4 | |||||||||
1985 | 469 | 445 | 24 | 115 | 113 | 2 | 584 | 558 | 26 | |||||||||
1986 | 490 | 463 | 26 | 128 | 115 | 14 | 618 | 578 | 40 | |||||||||
1987 | 501 | 464 | 37 | 132 | 116 | 16 | 633 | 580 | 53 | |||||||||
1988 | 545 | 475 | 70 | 136 | 114 | 22 | 681 | 589 | 92 | |||||||||
1989 | 564 | 481 | 83 | 139 | 125 | 14 | 702 | 606 | 96 | |||||||||
1990 | 577 | 490 | 87 | 139 | 129 | 10 | 716 | 619 | 97 | |||||||||
1991 | 572 | 510 | 62 | 149 | 136 | 13 | 721 | 646 | 75 | |||||||||
1992 | 573 | 527 | 46 | 153 | 153 | c | 726 | 681 | 46 | |||||||||
1993 | 576 | 543 | 33 | 154 | 167 | -13 | 730 | 710 | 20 | |||||||||
1994 | 600 | 554 | 46 | 175 | 185 | -10 | 775 | 739 | 36 | |||||||||
1995 | 608 | 566 | 41 | 180 | 198 | -18 | 788 | 764 | 23 | |||||||||
1996 | 625 | 573 | 52 | 185 | 209 | -24 | 810 | 782 | 28 | |||||||||
1997 | 656 | 585 | 71 | 195 | 217 | -23 | 851 | 802 | 48 | |||||||||
1998 | 688 | 598 | 90 | 209 | 207 | 2 | 897 | 804 | 93 | |||||||||
1999 | 721 | 601 | 120 | 220 | 200 | 20 | 941 | 801 | 140 | |||||||||
2000 | 745 | 614 | 131 | 230 | 196 | 34 | 976 | 810 | 165 | |||||||||
2001 | 761 | 632 | 130 | 229 | 209 | 20 | 990 | 840 | 150 | |||||||||
2002 | 776 | 655 | 121 | 226 | 218 | 8 | 1003 | 874 | 129 | |||||||||
2003 | 760 | 665 | 94 | 228 | 222 | 6 | 988 | 887 | 101 | |||||||||
2004 | 770 | 679 | 91 | 237 | 234 | 3 | 1006 | 913 | 94 | |||||||||
2005 | 794 | 693 | 101 | 241 | 245 | -4 | 1035 | 938 | 97 | |||||||||
2006 | 814 | 704 | 110 | 248 | 251 | -3 | 1062 | 955 | 108 | |||||||||
2007 | 831 | 732 | 99 | 256 | 258 | -2 | 1087 | 990 | 97 | |||||||||
2008 | 815 | 740 | 76 | 250 | 267 | -16 | 1066 | 1006 | 59 | |||||||||
2009 | 821 | 817 | 4 | 244 | 285 | -41 | 1065 | 1102 | -37 | |||||||||
2010 | 774 | 831 | -57 | 245 | 287 | -42 | 1019 | 1119 | -99 | |||||||||
2011 | 778 | 829 | -51 | 247 | 289 | -42 | 1025 | 1118 | -93 | |||||||||
2012 | 807 | 867 | -60 | 255 | 290 | -34 | 1062 | 1157 | -95 | |||||||||
2013 | 819 | 896 | -77 | 265 | 294 | -28 | 1084 | 1190 | -105 | |||||||||
2014 | 843 | 922 | -78 | 276 | 290 | -14 | 1120 | 1212 | -93 | |||||||||
2015 | 891 | 966 | -76 | 292 | 300 | -8 | 1183 | 1267 | -84 | |||||||||
2016 | 927 | 984 | -57 | 297 | 309 | -12 | 1224 | 1293 | -69 | |||||||||
2017 | 952 | 995 | -43 | 304 | 313 | -9 | 1256 | 1308 | -51 | |||||||||
2018 | 937 | 1018 | -82 | 308 | 318 | -10 | 1245 | 1336 | -92 | |||||||||
Intermediate: |
||||||||||||||||||
2019 | 979 | 1,060 | -81 | 319 | 331 | -12 | 1,298 | 1,391 | -93 | |||||||||
2020 | 1,002 | 1,085 | -83 | 329 | 344 | -15 | 1,331 | 1,429 | -98 | |||||||||
2021 | 1,026 | 1,121 | -95 | 339 | 358 | -19 | 1,365 | 1,479 | -114 | |||||||||
2022 | 1,052 | 1,159 | -107 | 349 | 375 | -27 | 1,401 | 1,534 | -133 | |||||||||
2023 | 1,077 | 1,199 | -121 | 358 | 392 | -34 | 1,435 | 1,591 | -155 | |||||||||
2024 | 1,103 | 1,241 | -138 | 368 | 408 | -40 | 1,471 | 1,649 | -178 | |||||||||
2025 | 1,128 | 1,284 | -156 | 378 | 425 | -47 | 1,506 | 1,709 | -204 | |||||||||
2026 | 1,162 | 1,328 | -166 | 394 | 442 | -47 | 1,556 | 1,770 | -214 | |||||||||
2027 | 1,187 | 1,373 | -186 | 405 | 457 | -52 | 1,592 | 1,830 | -238 | |||||||||
2028 | 1,212 | 1,419 | -208 | 415 | 486 | -71 | 1,627 | 1,905 | -278 | |||||||||
2029 | 1,232 | 1,460 | -228 | 425 | 504 | -79 | 1,657 | 1,964 | -306 | |||||||||
2030 | 1,253 | 1,500 | -247 | 434 | 520 | -86 | 1,687 | 2,020 | -333 | |||||||||
2031 | 1,273 | 1,538 | -265 | 443 | 537 | -94 | 1,716 | 2,075 | -359 | |||||||||
2032 | 1,294 | 1,576 | -282 | 452 | 554 | -101 | 1,746 | 2,130 | -383 | |||||||||
2033 | 1,315 | 1,612 | -297 | 461 | 570 | -109 | 1,776 | 2,182 | -406 | |||||||||
2034 | 1,335 | 1,646 | -311 | 470 | 587 | -117 | 1,806 | 2,233 | -427 | |||||||||
2035 | 1,356 | 1,678 | -322 | 480 | 603 | -123 | 1,836 | 2,281 | -445 | |||||||||
2036 | 1,377 | 1,709 | -333 | 489 | 619 | -130 | 1,865 | 2,328 | -463 | |||||||||
2037 | 1,398 | 1,741 | -343 | 498 | 634 | -136 | 1,896 | 2,375 | -479 | |||||||||
2038 | 1,419 | 1,772 | -353 | 507 | 649 | -141 | 1,926 | 2,420 | -494 | |||||||||
2039 | 1,441 | 1,802 | -362 | 517 | 663 | -146 | 1,958 | 2,465 | -508 | |||||||||
2040 | 1,463 | 1,832 | -368 | 527 | 677 | -151 | 1,990 | 2,509 | -519 | |||||||||
2041 | 1,486 | 1,860 | -374 | 537 | 691 | -154 | 2,023 | 2,551 | -528 | |||||||||
2042 | 1,510 | 1,887 | -377 | 547 | 705 | -158 | 2,057 | 2,592 | -535 | |||||||||
2043 | 1,535 | 1,914 | -380 | 557 | 719 | -161 | 2,092 | 2,633 | -541 | |||||||||
2044 | 1,560 | 1,942 | -382 | 568 | 733 | -165 | 2,128 | 2,675 | -547 | |||||||||
2045 | 1,586 | 1,971 | -384 | 580 | 748 | -169 | 2,166 | 2,719 | -553 | |||||||||
2046 | 1,613 | 2,000 | -387 | 591 | 763 | -172 | 2,204 | 2,763 | -559 | |||||||||
2047 | 1,641 | 2,031 | -390 | 603 | 778 | -175 | 2,244 | 2,808 | -565 | |||||||||
2048 | 1,669 | 2,063 | -394 | 615 | 792 | -176 | 2,284 | 2,854 | -570 | |||||||||
2049 | 1,697 | 2,095 | -398 | 628 | 806 | -178 | 2,325 | 2,901 | -576 | |||||||||
2050 | 1,727 | 2,130 | -403 | 641 | 820 | -179 | 2,367 | 2,950 | -582 | |||||||||
2051 | 1,756 | 2,165 | -409 | 654 | 834 | -180 | 2,410 | 2,999 | -589 | |||||||||
2052 | 1,786 | 2,203 | -416 | 667 | 848 | -181 | 2,454 | 3,050 | -597 | |||||||||
2053 | 1,817 | 2,242 | -424 | 681 | 862 | -181 | 2,498 | 3,103 | -605 | |||||||||
2054 | 1,849 | 2,282 | -433 | 695 | 876 | -181 | 2,543 | 3,158 | -614 | |||||||||
2055 | 1,880 | 2,324 | -443 | 709 | 891 | -182 | 2,589 | 3,215 | -626 | |||||||||
2056 | 1,912 | 2,367 | -455 | 723 | 907 | -183 | 2,635 | 3,274 | -639 | |||||||||
2057 | 1,944 | 2,412 | -468 | 738 | 923 | -184 | 2,682 | 3,334 | -652 | |||||||||
2058 | 1,977 | 2,459 | -482 | 753 | 938 | -185 | 2,730 | 3,397 | -667 | |||||||||
2059 | 2,010 | 2,506 | -497 | 768 | 954 | -185 | 2,778 | 3,460 | -682 | |||||||||
2060 | 2,043 | 2,555 | -512 | 784 | 970 | -186 | 2,827 | 3,525 | -698 | |||||||||
2061 | 2,077 | 2,604 | -528 | 799 | 987 | -188 | 2,876 | 3,591 | -716 | |||||||||
2062 | 2,110 | 2,654 | -544 | 815 | 1,005 | -190 | 2,925 | 3,659 | -734 | |||||||||
2063 | 2,144 | 2,705 | -560 | 831 | 1,023 | -193 | 2,975 | 3,728 | -753 | |||||||||
2064 | 2,179 | 2,756 | -577 | 847 | 1,042 | -196 | 3,025 | 3,798 | -773 | |||||||||
2065 | 2,214 | 2,809 | -595 | 863 | 1,062 | -199 | 3,077 | 3,871 | -795 | |||||||||
2066 | 2,249 | 2,862 | -613 | 880 | 1,083 | -204 | 3,128 | 3,946 | -817 | |||||||||
2067 | 2,285 | 2,917 | -632 | 896 | 1,104 | -208 | 3,181 | 4,022 | -840 | |||||||||
2068 | 2,322 | 2,974 | -652 | 913 | 1,126 | -212 | 3,235 | 4,099 | -864 | |||||||||
2069 | 2,359 | 3,031 | -672 | 931 | 1,148 | -217 | 3,290 | 4,179 | -889 | |||||||||
2070 | 2,397 | 3,090 | -693 | 949 | 1,170 | -221 | 3,346 | 4,260 | -915 | |||||||||
2071 | 2,436 | 3,149 | -714 | 967 | 1,193 | -227 | 3,403 | 4,343 | -940 | |||||||||
2072 | 2,475 | 3,209 | -734 | 985 | 1,217 | -232 | 3,461 | 4,426 | -965 | |||||||||
2073 | 2,516 | 3,269 | -754 | 1,004 | 1,241 | -237 | 3,520 | 4,510 | -990 | |||||||||
2074 | 2,557 | 3,331 | -773 | 1,023 | 1,265 | -242 | 3,580 | 4,596 | -1,015 | |||||||||
2075 | 2,599 | 3,392 | -793 | 1,043 | 1,290 | -247 | 3,642 | 4,682 | -1,040 | |||||||||
2076 | 2,642 | 3,452 | -811 | 1,062 | 1,314 | -252 | 3,704 | 4,767 | -1,063 | |||||||||
2077 | 2,685 | 3,512 | -827 | 1,082 | 1,339 | -256 | 3,767 | 4,851 | -1,083 | |||||||||
2078 | 2,729 | 3,571 | -842 | 1,103 | 1,363 | -260 | 3,832 | 4,934 | -1,102 | |||||||||
2079 | 2,774 | 3,628 | -855 | 1,123 | 1,387 | -264 | 3,897 | 5,015 | -1,119 | |||||||||
2080 | 2,819 | 3,685 | -866 | 1,144 | 1,412 | -268 | 3,963 | 5,096 | -1,133 | |||||||||
2081 | 2,865 | 3,741 | -876 | 1,165 | 1,436 | -271 | 4,030 | 5,177 | -1,147 | |||||||||
2082 | 2,912 | 3,798 | -886 | 1,186 | 1,460 | -274 | 4,098 | 5,258 | -1,160 | |||||||||
2083 | 2,959 | 3,855 | -896 | 1,207 | 1,484 | -277 | 4,167 | 5,339 | -1,172 | |||||||||
2084 | 3,008 | 3,913 | -906 | 1,229 | 1,508 | -279 | 4,237 | 5,421 | -1,184 | |||||||||
2085 | 3,056 | 3,972 | -916 | 1,251 | 1,532 | -281 | 4,308 | 5,504 | -1,197 | |||||||||
2086 | 3,106 | 4,033 | -927 | 1,274 | 1,556 | -283 | 4,380 | 5,589 | -1,210 | |||||||||
2087 | 3,156 | 4,096 | -940 | 1,296 | 1,581 | -284 | 4,453 | 5,677 | -1,224 | |||||||||
2088 | 3,208 | 4,162 | -955 | 1,320 | 1,606 | -286 | 4,527 | 5,768 | -1,241 | |||||||||
2089 | 3,259 | 4,232 | -972 | 1,343 | 1,632 | -288 | 4,603 | 5,864 | -1,261 | |||||||||
2090 | 3,312 | 4,305 | -993 | 1,367 | 1,658 | -290 | 4,680 | 5,963 | -1,283 | |||||||||
2091 | 3,366 | 4,382 | -1,016 | 1,392 | 1,684 | -292 | 4,758 | 6,066 | -1,308 | |||||||||
2092 | 3,420 | 4,462 | -1,042 | 1,417 | 1,711 | -294 | 4,837 | 6,173 | -1,336 | |||||||||
2093 | 3,475 | 4,544 | -1,070 | 1,442 | 1,738 | -296 | 4,917 | 6,283 | -1,366 | |||||||||
2094 | 3,531 | 4,630 | -1,099 | 1,468 | 1,766 | -298 | 4,999 | 6,395 | -1,397 | |||||||||
2095 | 3,587 | 4,717 | -1,130 | 1,494 | 1,794 | -300 | 5,081 | 6,511 | -1,430 | |||||||||
Low-cost: |
||||||||||||||||||
2019 | 988 | 1,058 | -70 | 324 | 325 | -1 | 1,312 | 1,383 | -71 | |||||||||
2020 | 1,028 | 1,083 | -55 | 338 | 333 | 5 | 1,366 | 1,416 | -49 | |||||||||
2021 | 1,067 | 1,115 | -48 | 352 | 344 | 8 | 1,419 | 1,459 | -41 | |||||||||
2022 | 1,105 | 1,151 | -45 | 364 | 356 | 8 | 1,469 | 1,507 | -37 | |||||||||
2023 | 1,143 | 1,188 | -45 | 376 | 367 | 9 | 1,519 | 1,555 | -36 | |||||||||
2024 | 1,182 | 1,228 | -46 | 389 | 378 | 11 | 1,571 | 1,606 | -35 | |||||||||
2025 | 1,220 | 1,268 | -49 | 402 | 389 | 13 | 1,622 | 1,657 | -35 | |||||||||
2026 | 1,267 | 1,310 | -43 | 422 | 399 | 23 | 1,689 | 1,709 | -20 | |||||||||
2027 | 1,304 | 1,353 | -49 | 436 | 408 | 28 | 1,740 | 1,761 | -21 | |||||||||
2028 | 1,343 | 1,398 | -56 | 450 | 428 | 21 | 1,792 | 1,827 | -34 | |||||||||
2029 | 1,375 | 1,440 | -65 | 463 | 438 | 25 | 1,838 | 1,878 | -40 | |||||||||
2030 | 1,407 | 1,480 | -73 | 476 | 447 | 29 | 1,883 | 1,927 | -44 | |||||||||
2031 | 1,439 | 1,520 | -81 | 490 | 455 | 34 | 1,929 | 1,975 | -46 | |||||||||
2032 | 1,472 | 1,559 | -87 | 503 | 464 | 39 | 1,975 | 2,023 | -47 | |||||||||
2033 | 1,505 | 1,597 | -92 | 517 | 472 | 45 | 2,023 | 2,069 | -47 | |||||||||
2034 | 1,539 | 1,634 | -95 | 531 | 480 | 51 | 2,070 | 2,114 | -43 | |||||||||
2035 | 1,573 | 1,669 | -96 | 546 | 487 | 59 | 2,119 | 2,156 | -37 | |||||||||
2036 | 1,608 | 1,704 | -96 | 560 | 493 | 67 | 2,168 | 2,197 | -29 | |||||||||
2037 | 1,643 | 1,739 | -96 | 575 | 499 | 76 | 2,218 | 2,238 | -20 | |||||||||
2038 | 1,680 | 1,775 | -95 | 590 | 505 | 86 | 2,270 | 2,279 | -9 | |||||||||
2039 | 1,718 | 1,810 | -92 | 606 | 509 | 97 | 2,324 | 2,319 | 4 | |||||||||
2040 | 1,757 | 1,844 | -87 | 623 | 514 | 109 | 2,380 | 2,358 | 22 | |||||||||
2041 | 1,798 | 1,878 | -80 | 639 | 518 | 122 | 2,437 | 2,396 | 42 | |||||||||
2042 | 1,840 | 1,912 | -71 | 657 | 521 | 136 | 2,497 | 2,433 | 64 | |||||||||
2043 | 1,885 | 1,946 | -61 | 675 | 525 | 150 | 2,560 | 2,471 | 89 | |||||||||
2044 | 1,931 | 1,982 | -50 | 694 | 529 | 165 | 2,626 | 2,511 | 115 | |||||||||
2045 | 1,979 | 2,019 | -40 | 714 | 534 | 180 | 2,694 | 2,553 | 140 | |||||||||
2046 | 2,029 | 2,058 | -29 | 735 | 540 | 195 | 2,764 | 2,598 | 167 | |||||||||
2047 | 2,081 | 2,099 | -19 | 756 | 544 | 212 | 2,837 | 2,644 | 193 | |||||||||
2048 | 2,134 | 2,143 | -10 | 779 | 549 | 229 | 2,912 | 2,693 | 220 | |||||||||
2049 | 2,188 | 2,189 | c | 801 | 555 | 247 | 2,990 | 2,743 | 246 | |||||||||
2050 | 2,244 | 2,236 | 8 | 825 | 561 | 264 | 3,069 | 2,797 | 272 | |||||||||
2051 | 2,302 | 2,286 | 15 | 849 | 567 | 282 | 3,151 | 2,853 | 298 | |||||||||
2052 | 2,361 | 2,339 | 21 | 874 | 574 | 300 | 3,235 | 2,913 | 322 | |||||||||
2053 | 2,421 | 2,395 | 27 | 900 | 580 | 320 | 3,321 | 2,975 | 346 | |||||||||
2054 | 2,483 | 2,453 | 31 | 926 | 588 | 339 | 3,410 | 3,040 | 369 | |||||||||
2055 | 2,546 | 2,513 | 33 | 953 | 596 | 357 | 3,500 | 3,109 | 390 | |||||||||
2056 | 2,611 | 2,576 | 35 | 981 | 606 | 375 | 3,591 | 3,182 | 409 | |||||||||
2057 | 2,676 | 2,642 | 35 | 1,009 | 616 | 393 | 3,686 | 3,258 | 428 | |||||||||
2058 | 2,744 | 2,710 | 34 | 1,038 | 626 | 412 | 3,782 | 3,336 | 445 | |||||||||
2059 | 2,812 | 2,780 | 32 | 1,068 | 637 | 431 | 3,880 | 3,417 | 462 | |||||||||
2060 | 2,882 | 2,852 | 30 | 1,098 | 649 | 449 | 3,979 | 3,501 | 479 | |||||||||
2061 | 2,953 | 2,925 | 28 | 1,128 | 662 | 467 | 4,081 | 3,587 | 494 | |||||||||
2062 | 3,025 | 3,000 | 26 | 1,160 | 676 | 484 | 4,185 | 3,676 | 509 | |||||||||
2063 | 3,099 | 3,076 | 23 | 1,192 | 691 | 501 | 4,291 | 3,767 | 524 | |||||||||
2064 | 3,175 | 3,154 | 22 | 1,224 | 708 | 517 | 4,400 | 3,861 | 538 | |||||||||
2065 | 3,253 | 3,233 | 20 | 1,258 | 725 | 532 | 4,511 | 3,958 | 552 | |||||||||
2066 | 3,332 | 3,315 | 17 | 1,292 | 744 | 548 | 4,624 | 4,059 | 565 | |||||||||
2067 | 3,414 | 3,399 | 15 | 1,327 | 765 | 563 | 4,741 | 4,164 | 578 | |||||||||
2068 | 3,498 | 3,486 | 12 | 1,364 | 786 | 578 | 4,862 | 4,272 | 590 | |||||||||
2069 | 3,585 | 3,575 | 10 | 1,401 | 809 | 593 | 4,986 | 4,383 | 603 | |||||||||
2070 | 3,674 | 3,666 | 8 | 1,439 | 832 | 608 | 5,113 | 4,498 | 615 | |||||||||
2071 | 3,766 | 3,759 | 6 | 1,479 | 856 | 623 | 5,245 | 4,615 | 630 | |||||||||
2072 | 3,860 | 3,853 | 7 | 1,520 | 880 | 639 | 5,380 | 4,734 | 646 | |||||||||
2073 | 3,958 | 3,949 | 9 | 1,561 | 906 | 656 | 5,519 | 4,855 | 664 | |||||||||
2074 | 4,059 | 4,047 | 11 | 1,605 | 932 | 673 | 5,663 | 4,979 | 684 | |||||||||
2075 | 4,162 | 4,146 | 16 | 1,649 | 959 | 690 | 5,810 | 5,105 | 706 | |||||||||
2076 | 4,268 | 4,245 | 23 | 1,694 | 986 | 708 | 5,962 | 5,231 | 731 | |||||||||
2077 | 4,377 | 4,344 | 33 | 1,740 | 1,013 | 727 | 6,117 | 5,357 | 760 | |||||||||
2078 | 4,489 | 4,442 | 47 | 1,788 | 1,041 | 746 | 6,277 | 5,483 | 794 | |||||||||
2079 | 4,603 | 4,539 | 65 | 1,836 | 1,070 | 767 | 6,440 | 5,608 | 832 | |||||||||
2080 | 4,721 | 4,635 | 85 | 1,886 | 1,098 | 788 | 6,607 | 5,734 | 873 | |||||||||
2081 | 4,841 | 4,734 | 108 | 1,937 | 1,128 | 809 | 6,778 | 5,861 | 917 | |||||||||
2082 | 4,965 | 4,834 | 130 | 1,989 | 1,157 | 832 | 6,954 | 5,991 | 963 | |||||||||
2083 | 5,091 | 4,937 | 154 | 2,043 | 1,187 | 856 | 7,133 | 6,124 | 1,010 | |||||||||
2084 | 5,220 | 5,043 | 177 | 2,097 | 1,217 | 881 | 7,317 | 6,260 | 1,058 | |||||||||
2085 | 5,352 | 5,153 | 199 | 2,154 | 1,247 | 906 | 7,505 | 6,400 | 1,105 | |||||||||
2086 | 5,487 | 5,268 | 219 | 2,211 | 1,278 | 933 | 7,698 | 6,547 | 1,151 | |||||||||
2087 | 5,625 | 5,391 | 234 | 2,270 | 1,310 | 960 | 7,895 | 6,701 | 1,194 | |||||||||
2088 | 5,766 | 5,521 | 245 | 2,331 | 1,342 | 988 | 8,097 | 6,864 | 1,233 | |||||||||
2089 | 5,911 | 5,660 | 250 | 2,393 | 1,376 | 1,017 | 8,304 | 7,036 | 1,267 | |||||||||
2090 | 6,059 | 5,809 | 250 | 2,457 | 1,410 | 1,047 | 8,516 | 7,219 | 1,296 | |||||||||
2091 | 6,210 | 5,967 | 243 | 2,523 | 1,445 | 1,078 | 8,732 | 7,412 | 1,321 | |||||||||
2092 | 6,364 | 6,133 | 231 | 2,590 | 1,481 | 1,109 | 8,954 | 7,614 | 1,340 | |||||||||
2093 | 6,522 | 6,308 | 215 | 2,659 | 1,517 | 1,142 | 9,182 | 7,825 | 1,357 | |||||||||
2094 | 6,684 | 6,489 | 194 | 2,730 | 1,563 | 1,168 | 9,414 | 8,052 | 1,362 | |||||||||
2095 | 6,848 | 6,677 | 172 | 2,803 | 1,610 | 1,193 | 9,652 | 8,287 | 1,365 | |||||||||
High-cost: |
||||||||||||||||||
2019 | 970 | 1,063 | -93 | 315 | 336 | -21 | 1,285 | 1,399 | -114 | |||||||||
2020 | 964 | 1,093 | -128 | 315 | 350 | -35 | 1,279 | 1,442 | -163 | |||||||||
2021 | 968 | 1,132 | -164 | 319 | 365 | -46 | 1,287 | 1,497 | -211 | |||||||||
2022 | 983 | 1,174 | -191 | 327 | 387 | -60 | 1,310 | 1,560 | -251 | |||||||||
2023 | 998 | 1,216 | -218 | 335 | 410 | -75 | 1,333 | 1,627 | -293 | |||||||||
2024 | 1,016 | 1,262 | -246 | 343 | 434 | -91 | 1,359 | 1,696 | -337 | |||||||||
2025 | 1,034 | 1,308 | -274 | 352 | 460 | -107 | 1,386 | 1,768 | -382 | |||||||||
2026 | 1,062 | 1,356 | -293 | 368 | 486 | -118 | 1,430 | 1,842 | -411 | |||||||||
2027 | 1,080 | 1,404 | -323 | 377 | 511 | -134 | 1,458 | 1,915 | -457 | |||||||||
2028 | 1,097 | 1,453 | -356 | 386 | 552 | -166 | 1,483 | 2,004 | -522 | |||||||||
2029 | 1,109 | 1,492 | -383 | 392 | 579 | -187 | 1,501 | 2,071 | -570 | |||||||||
2030 | 1,120 | 1,529 | -409 | 398 | 606 | -208 | 1,517 | 2,135 | -617 | |||||||||
2031 | 1,131 | 1,565 | -434 | 403 | 633 | -230 | 1,534 | 2,198 | -664 | |||||||||
2032 | 1,142 | 1,600 | -458 | 409 | 661 | -252 | 1,551 | 2,261 | -710 | |||||||||
2033 | 1,153 | 1,633 | -480 | 415 | 690 | -275 | 1,567 | 2,323 | -755 | |||||||||
2034 | 1,164 | 1,663 | -499 | 420 | 719 | -299 | 1,584 | 2,382 | -799 | |||||||||
2035 | 1,174 | 1,691 | -517 | 426 | 748 | -323 | 1,600 | 2,439 | -840 | |||||||||
2036 | 1,184 | 1,718 | -534 | 431 | 777 | -347 | 1,615 | 2,495 | -880 | |||||||||
2037 | 1,194 | 1,744 | -550 | 436 | 807 | -371 | 1,630 | 2,551 | -921 | |||||||||
2038 | 1,204 | 1,770 | -566 | 441 | 835 | -394 | 1,645 | 2,605 | -960 | |||||||||
2039 | 1,214 | 1,797 | -583 | 446 | 865 | -418 | 1,661 | 2,662 | -1,001 | |||||||||
2040 | 1,225 | 1,823 | -598 | 452 | 894 | -442 | 1,677 | 2,717 | -1,040 | |||||||||
2041 | 1,235 | 1,846 | -611 | 457 | 923 | -466 | 1,692 | 2,770 | -1,078 | |||||||||
2042 | 1,245 | 1,869 | -623 | 462 | 953 | -491 | 1,708 | 2,822 | -1,114 | |||||||||
2043 | 1,256 | 1,891 | -634 | 468 | 983 | -516 | 1,724 | 2,874 | -1,150 | |||||||||
2044 | 1,267 | 1,912 | -645 | 473 | 1,015 | -542 | 1,740 | 2,927 | -1,187 | |||||||||
2045 | 1,278 | 1,934 | -656 | 478 | 1,047 | -568 | 1,756 | 2,981 | -1,224 | |||||||||
2046 | 1,289 | 1,955 | -666 | 484 | 1,078 | -594 | 1,773 | 3,033 | -1,260 | |||||||||
2047 | 1,300 | 1,978 | -677 | 489 | 1,108 | -619 | 1,790 | 3,086 | -1,296 | |||||||||
2048 | 1,312 | 2,000 | -689 | 495 | 1,138 | -643 | 1,807 | 3,138 | -1,331 | |||||||||
2049 | 1,324 | 2,023 | -700 | 501 | 1,166 | -666 | 1,824 | 3,190 | -1,365 | |||||||||
2050 | 1,335 | 2,047 | -711 | 506 | 1,195 | -688 | 1,842 | 3,241 | -1,400 | |||||||||
2051 | 1,347 | 2,071 | -724 | 512 | 1,222 | -709 | 1,859 | 3,293 | -1,433 | |||||||||
2052 | 1,359 | 2,096 | -738 | 518 | 1,247 | -729 | 1,877 | 3,343 | -1,466 | |||||||||
2053 | 1,371 | 2,122 | -751 | 524 | 1,273 | -749 | 1,895 | 3,395 | -1,500 | |||||||||
2054 | 1,383 | 2,149 | -766 | 530 | 1,298 | -768 | 1,913 | 3,447 | -1,534 | |||||||||
2055 | 1,395 | 2,176 | -781 | 536 | 1,324 | -788 | 1,931 | 3,500 | -1,569 | |||||||||
2056 | 1,407 | 2,203 | -797 | 542 | 1,350 | -807 | 1,949 | 3,553 | -1,604 | |||||||||
2057 | 1,419 | 2,232 | -813 | 549 | 1,373 | -825 | 1,967 | 3,605 | -1,638 | |||||||||
2058 | 1,431 | 2,261 | -831 | 555 | 1,395 | -841 | 1,985 | 3,657 | -1,671 | |||||||||
2059 | 1,442 | 2,291 | -849 | 561 | 1,418 | -857 | 2,003 | 3,709 | -1,705 | |||||||||
2060 | 1,454 | 2,321 | -867 | 567 | 1,440 | -873 | 2,021 | 3,761 | -1,740 | |||||||||
2061 | 1,466 | 2,351 | -886 | 573 | 1,462 | -888 | 2,039 | 3,813 | -1,774 | |||||||||
2062 | 1,477 | 2,382 | -905 | 580 | 1,482 | -903 | 2,057 | 3,864 | -1,807 | |||||||||
2063 | 1,489 | 2,412 | -924 | 586 | 1,502 | -917 | 2,074 | 3,915 | -1,840 | |||||||||
2064 | 1,500 | 2,443 | -943 | 592 | 1,522 | -930 | 2,092 | 3,965 | -1,873 | |||||||||
2065 | 1,511 | 2,474 | -963 | 598 | 1,542 | -944 | 2,109 | 4,016 | -1,907 | |||||||||
2066 | 1,522 | 2,506 | -984 | 604 | 1,562 | -958 | 2,126 | 4,068 | -1,941 | |||||||||
2067 | 1,533 | 2,538 | -1,005 | 610 | 1,580 | -969 | 2,144 | 4,118 | -1,974 | |||||||||
2068 | 1,544 | 2,571 | -1,027 | 617 | 1,596 | -979 | 2,161 | 4,167 | -2,006 | |||||||||
2069 | 1,556 | 2,605 | -1,049 | 623 | 1,612 | -989 | 2,179 | 4,217 | -2,038 | |||||||||
2070 | 1,567 | 2,639 | -1,072 | 629 | 1,629 | -1,000 | 2,196 | 4,268 | -2,072 | |||||||||
2071 | 1,578 | 2,673 | -1,095 | 636 | 1,646 | -1,010 | 2,214 | 4,319 | -2,105 | |||||||||
2072 | 1,590 | 2,707 | -1,117 | 642 | 1,663 | -1,021 | 2,232 | 4,369 | -2,138 | |||||||||
2073 | 1,601 | 2,741 | -1,140 | 649 | 1,680 | -1,031 | 2,250 | 4,420 | -2,171 | |||||||||
2074 | 1,613 | 2,775 | -1,162 | 655 | 1,697 | -1,041 | 2,268 | 4,471 | -2,204 | |||||||||
2075 | 1,624 | 2,808 | -1,184 | 662 | 1,713 | -1,051 | 2,286 | 4,521 | -2,235 | |||||||||
2076 | 1,636 | 2,841 | -1,205 | 668 | 1,729 | -1,061 | 2,304 | 4,570 | -2,266 | |||||||||
2077 | 1,647 | 2,873 | -1,226 | 675 | 1,744 | -1,069 | 2,322 | 4,617 | -2,295 | |||||||||
2078 | 1,659 | 2,903 | -1,244 | 681 | 1,759 | -1,078 | 2,340 | 4,662 | -2,322 | |||||||||
2079 | 1,670 | 2,932 | -1,262 | 688 | 1,773 | -1,085 | 2,358 | 4,705 | -2,347 | |||||||||
2080 | 1,682 | 2,960 | -1,278 | 694 | 1,787 | -1,093 | 2,376 | 4,746 | -2,370 | |||||||||
2081 | 1,694 | 2,987 | -1,293 | 700 | 1,800 | -1,100 | 2,394 | 4,787 | -2,393 | |||||||||
2082 | 1,705 | 3,013 | -1,308 | 707 | 1,813 | -1,106 | 2,412 | 4,826 | -2,414 | |||||||||
2083 | 1,717 | 3,039 | -1,322 | 713 | 1,825 | -1,112 | 2,430 | 4,864 | -2,434 | |||||||||
2084 | 1,729 | 3,065 | -1,336 | 720 | 1,837 | -1,117 | 2,449 | 4,902 | -2,453 | |||||||||
2085 | 1,741 | 3,090 | -1,349 | 726 | 1,848 | -1,122 | 2,467 | 4,938 | -2,471 | |||||||||
2086 | 1,753 | 3,115 | -1,362 | 732 | 1,860 | -1,128 | 2,485 | 4,975 | -2,490 | |||||||||
2087 | 1,765 | 3,140 | -1,375 | 739 | 1,872 | -1,133 | 2,504 | 5,012 | -2,508 | |||||||||
2088 | 1,777 | 3,166 | -1,388 | 745 | 1,884 | -1,138 | 2,523 | 5,049 | -2,527 | |||||||||
2089 | 1,789 | 3,192 | -1,402 | 752 | 1,896 | -1,144 | 2,541 | 5,088 | -2,546 | |||||||||
2090 | 1,802 | 3,218 | -1,417 | 759 | 1,909 | -1,150 | 2,560 | 5,127 | -2,567 | |||||||||
2091 | 1,814 | 3,246 | -1,432 | 765 | 1,922 | -1,156 | 2,580 | 5,168 | -2,588 | |||||||||
2092 | 1,827 | 3,274 | -1,448 | 772 | 1,935 | -1,162 | 2,599 | 5,209 | -2,610 | |||||||||
2093 | 1,839 | 3,303 | -1,464 | 779 | 1,947 | -1,168 | 2,618 | 5,250 | -2,632 | |||||||||
2094 | 1,852 | 3,332 | -1,480 | 786 | 1,960 | -1,174 | 2,638 | 5,293 | -2,654 | |||||||||
2095 | 1,865 | 3,362 | -1,497 | 793 | 1,974 | -1,180 | 2,658 | 5,335 | -2,677 |
a
CPI-indexed 2019 dollars equal current dollars adjusted by the CPI indexing
series in table VI.G6.
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 -$500 million and $0. Note: Totals do not necessarily equal the sums of rounded components. |