OASDI and HI Annual Non-interest Income, Cost, and Balance in Current Dollars — 2020 OASDI Trustees Report
| 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 | |||||||||
| 2018 | 920 | 1000 | -80 | 302 | 312 | -10 | 1222 | 1312 | -90 | |||||||||
| 2019 | 981 | 1059 | -78 | 319 | 327 | -7 | 1300 | 1386 | -86 | |||||||||
Intermediate: |
||||||||||||||||||
| 2020 | 1,039 | 1,112 | -73 | 336 | 351 | -16 | 1,374 | 1,463 | -89 | |||||||||
| 2021 | 1,075 | 1,171 | -96 | 353 | 374 | -20 | 1,428 | 1,544 | -116 | |||||||||
| 2022 | 1,123 | 1,238 | -115 | 371 | 398 | -27 | 1,494 | 1,636 | -142 | |||||||||
| 2023 | 1,174 | 1,309 | -135 | 389 | 425 | -36 | 1,563 | 1,734 | -171 | |||||||||
| 2024 | 1,228 | 1,386 | -158 | 408 | 451 | -43 | 1,636 | 1,837 | -201 | |||||||||
| 2025 | 1,282 | 1,468 | -186 | 428 | 479 | -51 | 1,710 | 1,947 | -236 | |||||||||
| 2026 | 1,349 | 1,554 | -204 | 457 | 508 | -51 | 1,807 | 2,062 | -255 | |||||||||
| 2027 | 1,409 | 1,645 | -236 | 481 | 538 | -58 | 1,890 | 2,183 | -293 | |||||||||
| 2028 | 1,474 | 1,742 | -268 | 505 | 570 | -65 | 1,979 | 2,311 | -332 | |||||||||
| 2029 | 1,538 | 1,841 | -303 | 529 | 600 | -70 | 2,068 | 2,441 | -374 | |||||||||
| 2030 | 1,601 | 1,937 | -336 | 554 | 649 | -95 | 2,155 | 2,586 | -431 | |||||||||
| 2031 | 1,665 | 2,034 | -368 | 579 | 685 | -106 | 2,244 | 2,719 | -475 | |||||||||
| 2032 | 1,732 | 2,132 | -400 | 605 | 723 | -118 | 2,337 | 2,855 | -518 | |||||||||
| 2033 | 1,802 | 2,232 | -431 | 632 | 761 | -129 | 2,433 | 2,993 | -560 | |||||||||
| 2034 | 1,873 | 2,333 | -460 | 659 | 800 | -141 | 2,532 | 3,134 | -602 | |||||||||
| 2035 | 1,946 | 2,434 | -488 | 687 | 841 | -154 | 2,633 | 3,275 | -642 | |||||||||
| 2036 | 2,021 | 2,536 | -515 | 716 | 883 | -166 | 2,738 | 3,419 | -681 | |||||||||
| 2037 | 2,099 | 2,641 | -542 | 747 | 925 | -179 | 2,846 | 3,567 | -720 | |||||||||
| 2038 | 2,180 | 2,749 | -569 | 778 | 969 | -191 | 2,957 | 3,718 | -761 | |||||||||
| 2039 | 2,263 | 2,858 | -595 | 810 | 1,015 | -205 | 3,073 | 3,873 | -801 | |||||||||
| 2040 | 2,349 | 2,972 | -623 | 844 | 1,063 | -219 | 3,193 | 4,035 | -842 | |||||||||
| 2041 | 2,439 | 3,087 | -648 | 879 | 1,112 | -234 | 3,318 | 4,200 | -882 | |||||||||
| 2042 | 2,533 | 3,206 | -673 | 915 | 1,163 | -248 | 3,448 | 4,369 | -921 | |||||||||
| 2043 | 2,631 | 3,328 | -697 | 953 | 1,215 | -262 | 3,584 | 4,543 | -959 | |||||||||
| 2044 | 2,733 | 3,454 | -721 | 993 | 1,269 | -276 | 3,726 | 4,723 | -997 | |||||||||
| 2045 | 2,839 | 3,585 | -746 | 1,034 | 1,323 | -288 | 3,874 | 4,908 | -1,034 | |||||||||
| 2046 | 2,951 | 3,722 | -771 | 1,078 | 1,378 | -300 | 4,028 | 5,099 | -1,071 | |||||||||
| 2047 | 3,067 | 3,866 | -799 | 1,123 | 1,433 | -310 | 4,190 | 5,299 | -1,109 | |||||||||
| 2048 | 3,188 | 4,018 | -830 | 1,171 | 1,490 | -318 | 4,359 | 5,508 | -1,148 | |||||||||
| 2049 | 3,315 | 4,177 | -862 | 1,221 | 1,548 | -327 | 4,536 | 5,724 | -1,188 | |||||||||
| 2050 | 3,447 | 4,343 | -896 | 1,274 | 1,608 | -335 | 4,721 | 5,952 | -1,231 | |||||||||
| 2051 | 3,585 | 4,518 | -933 | 1,329 | 1,670 | -341 | 4,914 | 6,188 | -1,274 | |||||||||
| 2052 | 3,729 | 4,703 | -974 | 1,386 | 1,732 | -346 | 5,115 | 6,435 | -1,320 | |||||||||
| 2053 | 3,878 | 4,897 | -1,019 | 1,446 | 1,796 | -350 | 5,324 | 6,693 | -1,369 | |||||||||
| 2054 | 4,033 | 5,100 | -1,067 | 1,508 | 1,863 | -355 | 5,541 | 6,963 | -1,422 | |||||||||
| 2055 | 4,193 | 5,312 | -1,119 | 1,573 | 1,935 | -362 | 5,767 | 7,248 | -1,481 | |||||||||
| 2056 | 4,361 | 5,536 | -1,175 | 1,641 | 2,010 | -369 | 6,002 | 7,546 | -1,544 | |||||||||
| 2057 | 4,534 | 5,770 | -1,235 | 1,712 | 2,087 | -375 | 6,246 | 7,856 | -1,610 | |||||||||
| 2058 | 4,715 | 6,015 | -1,301 | 1,786 | 2,164 | -378 | 6,501 | 8,180 | -1,679 | |||||||||
| 2059 | 4,902 | 6,272 | -1,370 | 1,863 | 2,245 | -382 | 6,765 | 8,517 | -1,753 | |||||||||
| 2060 | 5,096 | 6,541 | -1,445 | 1,943 | 2,331 | -388 | 7,039 | 8,872 | -1,833 | |||||||||
| 2061 | 5,297 | 6,821 | -1,524 | 2,026 | 2,420 | -395 | 7,323 | 9,241 | -1,918 | |||||||||
| 2062 | 5,505 | 7,112 | -1,606 | 2,112 | 2,515 | -403 | 7,618 | 9,627 | -2,009 | |||||||||
| 2063 | 5,721 | 7,415 | -1,694 | 2,202 | 2,615 | -413 | 7,923 | 10,029 | -2,106 | |||||||||
| 2064 | 5,944 | 7,729 | -1,785 | 2,295 | 2,720 | -424 | 8,239 | 10,449 | -2,209 | |||||||||
| 2065 | 6,176 | 8,057 | -1,882 | 2,392 | 2,831 | -439 | 8,568 | 10,889 | -2,321 | |||||||||
| 2066 | 6,416 | 8,400 | -1,984 | 2,493 | 2,949 | -456 | 8,909 | 11,348 | -2,440 | |||||||||
| 2067 | 6,665 | 8,757 | -2,092 | 2,598 | 3,070 | -472 | 9,263 | 11,827 | -2,564 | |||||||||
| 2068 | 6,925 | 9,131 | -2,206 | 2,707 | 3,196 | -489 | 9,632 | 12,327 | -2,695 | |||||||||
| 2069 | 7,195 | 9,522 | -2,327 | 2,821 | 3,327 | -506 | 10,016 | 12,849 | -2,833 | |||||||||
| 2070 | 7,476 | 9,929 | -2,453 | 2,940 | 3,465 | -525 | 10,416 | 13,394 | -2,978 | |||||||||
| 2071 | 7,768 | 10,352 | -2,583 | 3,064 | 3,609 | -545 | 10,832 | 13,960 | -3,128 | |||||||||
| 2072 | 8,073 | 10,789 | -2,717 | 3,193 | 3,757 | -564 | 11,266 | 14,547 | -3,281 | |||||||||
| 2073 | 8,390 | 11,244 | -2,854 | 3,328 | 3,913 | -585 | 11,718 | 15,157 | -3,440 | |||||||||
| 2074 | 8,720 | 11,716 | -2,996 | 3,468 | 4,075 | -607 | 12,188 | 15,792 | -3,603 | |||||||||
| 2075 | 9,064 | 12,204 | -3,141 | 3,614 | 4,244 | -630 | 12,678 | 16,449 | -3,771 | |||||||||
| 2076 | 9,421 | 12,707 | -3,286 | 3,766 | 4,420 | -654 | 13,187 | 17,127 | -3,940 | |||||||||
| 2077 | 9,793 | 13,225 | -3,432 | 3,925 | 4,600 | -675 | 13,718 | 17,825 | -4,107 | |||||||||
| 2078 | 10,181 | 13,757 | -3,576 | 4,089 | 4,786 | -696 | 14,270 | 18,542 | -4,272 | |||||||||
| 2079 | 10,584 | 14,300 | -3,716 | 4,260 | 4,976 | -716 | 14,844 | 19,276 | -4,432 | |||||||||
| 2080 | 11,003 | 14,856 | -3,853 | 4,438 | 5,173 | -734 | 15,441 | 20,029 | -4,587 | |||||||||
| 2081 | 11,439 | 15,428 | -3,990 | 4,623 | 5,375 | -752 | 16,062 | 20,804 | -4,742 | |||||||||
| 2082 | 11,891 | 16,019 | -4,128 | 4,815 | 5,585 | -770 | 16,707 | 21,604 | -4,897 | |||||||||
| 2083 | 12,362 | 16,629 | -4,267 | 5,015 | 5,802 | -787 | 17,377 | 22,431 | -5,054 | |||||||||
| 2084 | 12,852 | 17,259 | -4,407 | 5,223 | 6,026 | -803 | 18,075 | 23,284 | -5,209 | |||||||||
| 2085 | 13,361 | 17,909 | -4,548 | 5,439 | 6,257 | -817 | 18,801 | 24,166 | -5,365 | |||||||||
| 2086 | 13,892 | 18,584 | -4,693 | 5,664 | 6,495 | -831 | 19,556 | 25,080 | -5,524 | |||||||||
| 2087 | 14,443 | 19,288 | -4,845 | 5,899 | 6,741 | -842 | 20,342 | 26,029 | -5,687 | |||||||||
| 2088 | 15,017 | 20,026 | -5,009 | 6,143 | 6,994 | -851 | 21,159 | 27,020 | -5,860 | |||||||||
| 2089 | 15,613 | 20,799 | -5,187 | 6,397 | 7,256 | -859 | 22,010 | 28,055 | -6,046 | |||||||||
| 2090 | 16,232 | 21,615 | -5,382 | 6,662 | 7,528 | -866 | 22,894 | 29,142 | -6,248 | |||||||||
| 2091 | 16,877 | 22,475 | -5,598 | 6,938 | 7,811 | -873 | 23,815 | 30,285 | -6,471 | |||||||||
| 2092 | 17,547 | 23,382 | -5,835 | 7,225 | 8,105 | -880 | 24,772 | 31,487 | -6,715 | |||||||||
| 2093 | 18,243 | 24,339 | -6,096 | 7,525 | 8,410 | -885 | 25,768 | 32,749 | -6,981 | |||||||||
| 2094 | 18,966 | 25,346 | -6,380 | 7,837 | 8,722 | -885 | 26,803 | 34,068 | -7,265 | |||||||||
| 2095 | 19,721 | 26,403 | -6,682 | 8,163 | 9,045 | -883 | 27,884 | 35,448 | -7,564 | |||||||||
Low-cost: |
||||||||||||||||||
| 2020 | 1,049 | 1,111 | -62 | 341 | 345 | -4 | 1,390 | 1,455 | -65 | |||||||||
| 2021 | 1,112 | 1,178 | -65 | 365 | 362 | 3 | 1,477 | 1,539 | -62 | |||||||||
| 2022 | 1,182 | 1,247 | -65 | 389 | 384 | 5 | 1,571 | 1,631 | -60 | |||||||||
| 2023 | 1,255 | 1,323 | -68 | 413 | 408 | 5 | 1,668 | 1,731 | -62 | |||||||||
| 2024 | 1,333 | 1,404 | -71 | 439 | 430 | 8 | 1,772 | 1,835 | -63 | |||||||||
| 2025 | 1,412 | 1,491 | -79 | 466 | 454 | 12 | 1,878 | 1,945 | -67 | |||||||||
| 2026 | 1,507 | 1,584 | -77 | 502 | 478 | 24 | 2,009 | 2,062 | -52 | |||||||||
| 2027 | 1,595 | 1,683 | -87 | 534 | 503 | 31 | 2,129 | 2,186 | -57 | |||||||||
| 2028 | 1,691 | 1,788 | -98 | 567 | 529 | 38 | 2,258 | 2,317 | -59 | |||||||||
| 2029 | 1,789 | 1,899 | -110 | 601 | 553 | 48 | 2,390 | 2,452 | -62 | |||||||||
| 2030 | 1,885 | 2,009 | -124 | 637 | 594 | 43 | 2,522 | 2,603 | -81 | |||||||||
| 2031 | 1,985 | 2,123 | -137 | 674 | 622 | 52 | 2,659 | 2,745 | -86 | |||||||||
| 2032 | 2,091 | 2,241 | -150 | 713 | 651 | 62 | 2,804 | 2,892 | -88 | |||||||||
| 2033 | 2,201 | 2,363 | -161 | 754 | 681 | 73 | 2,956 | 3,044 | -88 | |||||||||
| 2034 | 2,317 | 2,488 | -171 | 797 | 712 | 86 | 3,114 | 3,199 | -85 | |||||||||
| 2035 | 2,437 | 2,616 | -179 | 842 | 743 | 100 | 3,280 | 3,359 | -79 | |||||||||
| 2036 | 2,563 | 2,748 | -185 | 890 | 774 | 116 | 3,453 | 3,522 | -69 | |||||||||
| 2037 | 2,695 | 2,887 | -192 | 940 | 805 | 134 | 3,635 | 3,692 | -57 | |||||||||
| 2038 | 2,834 | 3,031 | -197 | 992 | 837 | 154 | 3,825 | 3,868 | -43 | |||||||||
| 2039 | 2,979 | 3,180 | -201 | 1,047 | 871 | 176 | 4,026 | 4,051 | -25 | |||||||||
| 2040 | 3,133 | 3,335 | -202 | 1,105 | 906 | 199 | 4,238 | 4,241 | -3 | |||||||||
| 2041 | 3,295 | 3,495 | -200 | 1,167 | 942 | 225 | 4,462 | 4,437 | 24 | |||||||||
| 2042 | 3,467 | 3,662 | -195 | 1,232 | 979 | 253 | 4,699 | 4,641 | 58 | |||||||||
| 2043 | 3,649 | 3,836 | -188 | 1,301 | 1,016 | 285 | 4,950 | 4,852 | 98 | |||||||||
| 2044 | 3,842 | 4,020 | -178 | 1,375 | 1,055 | 320 | 5,216 | 5,075 | 142 | |||||||||
| 2045 | 4,046 | 4,214 | -168 | 1,453 | 1,093 | 360 | 5,499 | 5,307 | 192 | |||||||||
| 2046 | 4,262 | 4,419 | -157 | 1,536 | 1,132 | 404 | 5,798 | 5,551 | 247 | |||||||||
| 2047 | 4,492 | 4,638 | -146 | 1,624 | 1,173 | 452 | 6,116 | 5,811 | 305 | |||||||||
| 2048 | 4,735 | 4,872 | -137 | 1,718 | 1,214 | 504 | 6,453 | 6,086 | 367 | |||||||||
| 2049 | 4,993 | 5,120 | -127 | 1,818 | 1,258 | 560 | 6,811 | 6,377 | 433 | |||||||||
| 2050 | 5,265 | 5,384 | -119 | 1,924 | 1,304 | 620 | 7,189 | 6,688 | 501 | |||||||||
| 2051 | 5,553 | 5,665 | -112 | 2,037 | 1,353 | 684 | 7,590 | 7,018 | 572 | |||||||||
| 2052 | 5,857 | 5,965 | -108 | 2,156 | 1,403 | 753 | 8,013 | 7,368 | 645 | |||||||||
| 2053 | 6,178 | 6,284 | -106 | 2,282 | 1,457 | 825 | 8,460 | 7,741 | 719 | |||||||||
| 2054 | 6,515 | 6,622 | -107 | 2,415 | 1,513 | 902 | 8,931 | 8,135 | 796 | |||||||||
| 2055 | 6,871 | 6,982 | -111 | 2,556 | 1,575 | 982 | 9,428 | 8,557 | 870 | |||||||||
| 2056 | 7,246 | 7,364 | -118 | 2,705 | 1,641 | 1,064 | 9,951 | 9,005 | 946 | |||||||||
| 2057 | 7,641 | 7,769 | -129 | 2,863 | 1,710 | 1,153 | 10,504 | 9,480 | 1,024 | |||||||||
| 2058 | 8,057 | 8,199 | -143 | 3,029 | 1,783 | 1,246 | 11,086 | 9,983 | 1,104 | |||||||||
| 2059 | 8,495 | 8,654 | -159 | 3,205 | 1,861 | 1,344 | 11,700 | 10,515 | 1,185 | |||||||||
| 2060 | 8,955 | 9,135 | -179 | 3,390 | 1,944 | 1,446 | 12,345 | 11,078 | 1,267 | |||||||||
| 2061 | 9,439 | 9,641 | -201 | 3,585 | 2,033 | 1,552 | 13,025 | 11,674 | 1,351 | |||||||||
| 2062 | 9,948 | 10,173 | -225 | 3,791 | 2,130 | 1,661 | 13,739 | 12,303 | 1,436 | |||||||||
| 2063 | 10,483 | 10,733 | -250 | 4,007 | 2,234 | 1,773 | 14,490 | 12,967 | 1,523 | |||||||||
| 2064 | 11,046 | 11,322 | -276 | 4,235 | 2,348 | 1,887 | 15,281 | 13,670 | 1,611 | |||||||||
| 2065 | 11,638 | 11,943 | -305 | 4,475 | 2,472 | 2,003 | 16,113 | 14,415 | 1,699 | |||||||||
| 2066 | 12,262 | 12,598 | -336 | 4,729 | 2,603 | 2,125 | 16,991 | 15,201 | 1,789 | |||||||||
| 2067 | 12,920 | 13,290 | -370 | 4,997 | 2,744 | 2,252 | 17,917 | 16,034 | 1,883 | |||||||||
| 2068 | 13,614 | 14,021 | -406 | 5,280 | 2,896 | 2,384 | 18,894 | 16,916 | 1,978 | |||||||||
| 2069 | 14,348 | 14,793 | -445 | 5,579 | 3,058 | 2,521 | 19,927 | 17,851 | 2,076 | |||||||||
| 2070 | 15,123 | 15,609 | -485 | 5,896 | 3,232 | 2,664 | 21,019 | 18,840 | 2,179 | |||||||||
| 2071 | 15,942 | 16,466 | -524 | 6,231 | 3,415 | 2,816 | 22,172 | 19,881 | 2,292 | |||||||||
| 2072 | 16,808 | 17,365 | -557 | 6,585 | 3,608 | 2,977 | 23,393 | 20,973 | 2,420 | |||||||||
| 2073 | 17,724 | 18,310 | -586 | 6,960 | 3,813 | 3,147 | 24,684 | 22,124 | 2,561 | |||||||||
| 2074 | 18,692 | 19,302 | -610 | 7,357 | 4,031 | 3,326 | 26,049 | 23,334 | 2,716 | |||||||||
| 2075 | 19,715 | 20,341 | -625 | 7,776 | 4,261 | 3,515 | 27,491 | 24,602 | 2,889 | |||||||||
| 2076 | 20,796 | 21,425 | -629 | 8,219 | 4,504 | 3,715 | 29,016 | 25,929 | 3,086 | |||||||||
| 2077 | 21,940 | 22,557 | -617 | 8,687 | 4,758 | 3,929 | 30,627 | 27,315 | 3,312 | |||||||||
| 2078 | 23,148 | 23,733 | -585 | 9,182 | 5,026 | 4,156 | 32,330 | 28,759 | 3,571 | |||||||||
| 2079 | 24,424 | 24,955 | -530 | 9,705 | 5,305 | 4,399 | 34,129 | 30,260 | 3,869 | |||||||||
| 2080 | 25,772 | 26,224 | -452 | 10,256 | 5,598 | 4,658 | 36,028 | 31,822 | 4,206 | |||||||||
| 2081 | 27,194 | 27,547 | -353 | 10,838 | 5,906 | 4,932 | 38,032 | 33,453 | 4,579 | |||||||||
| 2082 | 28,693 | 28,931 | -238 | 11,453 | 6,229 | 5,224 | 40,146 | 35,160 | 4,986 | |||||||||
| 2083 | 30,276 | 30,383 | -107 | 12,101 | 6,569 | 5,532 | 42,377 | 36,952 | 5,425 | |||||||||
| 2084 | 31,945 | 31,905 | 40 | 12,786 | 6,926 | 5,860 | 44,731 | 38,831 | 5,900 | |||||||||
| 2085 | 33,707 | 33,506 | 201 | 13,508 | 7,299 | 6,210 | 47,215 | 40,805 | 6,410 | |||||||||
| 2086 | 35,565 | 35,198 | 367 | 14,272 | 7,691 | 6,581 | 49,837 | 42,889 | 6,948 | |||||||||
| 2087 | 37,526 | 36,995 | 531 | 15,079 | 8,100 | 6,979 | 52,604 | 45,095 | 7,510 | |||||||||
| 2088 | 39,593 | 38,912 | 680 | 15,931 | 8,529 | 7,402 | 55,524 | 47,442 | 8,082 | |||||||||
| 2089 | 41,772 | 40,965 | 807 | 16,831 | 8,979 | 7,852 | 58,604 | 49,944 | 8,659 | |||||||||
| 2090 | 44,070 | 43,170 | 900 | 17,783 | 9,452 | 8,331 | 61,853 | 52,622 | 9,231 | |||||||||
| 2091 | 46,491 | 45,541 | 950 | 18,790 | 9,951 | 8,839 | 65,281 | 55,492 | 9,789 | |||||||||
| 2092 | 49,044 | 48,088 | 956 | 19,853 | 10,477 | 9,376 | 68,897 | 58,565 | 10,332 | |||||||||
| 2093 | 51,735 | 50,818 | 917 | 20,977 | 11,030 | 9,947 | 72,712 | 61,848 | 10,864 | |||||||||
| 2094 | 54,570 | 53,740 | 829 | 22,164 | 11,605 | 10,560 | 76,734 | 65,345 | 11,389 | |||||||||
| 2095 | 57,559 | 56,861 | 699 | 23,414 | 11,795 | 11,620 | 80,974 | 68,655 | 12,318 | |||||||||
High-cost: |
||||||||||||||||||
| 2020 | 1,019 | 1,113 | -95 | 326 | 356 | -30 | 1,345 | 1,470 | -125 | |||||||||
| 2021 | 1,000 | 1,165 | -164 | 326 | 374 | -48 | 1,327 | 1,538 | -212 | |||||||||
| 2022 | 1,030 | 1,223 | -193 | 339 | 399 | -60 | 1,369 | 1,622 | -253 | |||||||||
| 2023 | 1,061 | 1,287 | -226 | 353 | 430 | -77 | 1,414 | 1,717 | -303 | |||||||||
| 2024 | 1,098 | 1,358 | -260 | 369 | 463 | -94 | 1,467 | 1,821 | -354 | |||||||||
| 2025 | 1,136 | 1,433 | -297 | 385 | 497 | -113 | 1,521 | 1,930 | -409 | |||||||||
| 2026 | 1,187 | 1,511 | -324 | 409 | 534 | -125 | 1,596 | 2,045 | -449 | |||||||||
| 2027 | 1,230 | 1,594 | -364 | 428 | 574 | -146 | 1,658 | 2,167 | -510 | |||||||||
| 2028 | 1,275 | 1,680 | -405 | 447 | 614 | -167 | 1,722 | 2,294 | -572 | |||||||||
| 2029 | 1,315 | 1,768 | -453 | 465 | 653 | -188 | 1,780 | 2,420 | -641 | |||||||||
| 2030 | 1,352 | 1,848 | -496 | 480 | 711 | -231 | 1,832 | 2,559 | -726 | |||||||||
| 2031 | 1,389 | 1,928 | -538 | 496 | 755 | -259 | 1,885 | 2,683 | -798 | |||||||||
| 2032 | 1,428 | 2,008 | -580 | 511 | 801 | -290 | 1,939 | 2,808 | -870 | |||||||||
| 2033 | 1,467 | 2,087 | -620 | 527 | 849 | -322 | 1,994 | 2,936 | -942 | |||||||||
| 2034 | 1,506 | 2,165 | -659 | 544 | 900 | -356 | 2,050 | 3,065 | -1,015 | |||||||||
| 2035 | 1,546 | 2,242 | -696 | 560 | 952 | -392 | 2,106 | 3,193 | -1,087 | |||||||||
| 2036 | 1,586 | 2,317 | -731 | 577 | 1,005 | -429 | 2,163 | 3,323 | -1,159 | |||||||||
| 2037 | 1,628 | 2,394 | -766 | 594 | 1,061 | -468 | 2,221 | 3,455 | -1,234 | |||||||||
| 2038 | 1,669 | 2,470 | -801 | 611 | 1,119 | -509 | 2,280 | 3,590 | -1,310 | |||||||||
| 2039 | 1,711 | 2,546 | -835 | 628 | 1,180 | -552 | 2,339 | 3,726 | -1,387 | |||||||||
| 2040 | 1,754 | 2,627 | -873 | 646 | 1,244 | -598 | 2,401 | 3,871 | -1,470 | |||||||||
| 2041 | 1,799 | 2,707 | -909 | 665 | 1,310 | -646 | 2,463 | 4,017 | -1,554 | |||||||||
| 2042 | 1,844 | 2,788 | -944 | 683 | 1,379 | -695 | 2,527 | 4,166 | -1,639 | |||||||||
| 2043 | 1,890 | 2,869 | -979 | 702 | 1,449 | -747 | 2,592 | 4,318 | -1,726 | |||||||||
| 2044 | 1,938 | 2,951 | -1,014 | 722 | 1,524 | -802 | 2,660 | 4,475 | -1,815 | |||||||||
| 2045 | 1,986 | 3,036 | -1,050 | 742 | 1,598 | -856 | 2,728 | 4,634 | -1,905 | |||||||||
| 2046 | 2,036 | 3,122 | -1,086 | 763 | 1,672 | -909 | 2,799 | 4,794 | -1,996 | |||||||||
| 2047 | 2,087 | 3,212 | -1,125 | 784 | 1,746 | -962 | 2,871 | 4,957 | -2,086 | |||||||||
| 2048 | 2,140 | 3,305 | -1,165 | 806 | 1,821 | -1,015 | 2,945 | 5,126 | -2,180 | |||||||||
| 2049 | 2,194 | 3,400 | -1,206 | 828 | 1,897 | -1,069 | 3,022 | 5,297 | -2,275 | |||||||||
| 2050 | 2,250 | 3,499 | -1,249 | 851 | 1,974 | -1,123 | 3,101 | 5,473 | -2,372 | |||||||||
| 2051 | 2,307 | 3,601 | -1,294 | 875 | 2,051 | -1,175 | 3,182 | 5,652 | -2,470 | |||||||||
| 2052 | 2,366 | 3,707 | -1,342 | 900 | 2,126 | -1,226 | 3,265 | 5,833 | -2,568 | |||||||||
| 2053 | 2,426 | 3,817 | -1,392 | 925 | 2,201 | -1,276 | 3,351 | 6,019 | -2,668 | |||||||||
| 2054 | 2,487 | 3,931 | -1,444 | 951 | 2,280 | -1,329 | 3,438 | 6,211 | -2,773 | |||||||||
| 2055 | 2,550 | 4,048 | -1,498 | 977 | 2,362 | -1,385 | 3,527 | 6,410 | -2,883 | |||||||||
| 2056 | 2,614 | 4,169 | -1,555 | 1,004 | 2,446 | -1,441 | 3,619 | 6,615 | -2,996 | |||||||||
| 2057 | 2,680 | 4,294 | -1,614 | 1,033 | 2,527 | -1,494 | 3,713 | 6,821 | -3,108 | |||||||||
| 2058 | 2,748 | 4,425 | -1,677 | 1,061 | 2,606 | -1,545 | 3,809 | 7,031 | -3,222 | |||||||||
| 2059 | 2,817 | 4,559 | -1,742 | 1,091 | 2,686 | -1,595 | 3,907 | 7,245 | -3,338 | |||||||||
| 2060 | 2,887 | 4,697 | -1,811 | 1,121 | 2,770 | -1,650 | 4,008 | 7,468 | -3,460 | |||||||||
| 2061 | 2,959 | 4,840 | -1,881 | 1,152 | 2,856 | -1,704 | 4,111 | 7,696 | -3,585 | |||||||||
| 2062 | 3,032 | 4,986 | -1,955 | 1,183 | 2,943 | -1,759 | 4,215 | 7,929 | -3,714 | |||||||||
| 2063 | 3,106 | 5,137 | -2,031 | 1,216 | 3,030 | -1,814 | 4,322 | 8,167 | -3,845 | |||||||||
| 2064 | 3,182 | 5,292 | -2,110 | 1,249 | 3,119 | -1,870 | 4,431 | 8,411 | -3,980 | |||||||||
| 2065 | 3,259 | 5,452 | -2,193 | 1,283 | 3,209 | -1,927 | 4,542 | 8,661 | -4,120 | |||||||||
| 2066 | 3,338 | 5,616 | -2,278 | 1,317 | 3,304 | -1,987 | 4,655 | 8,920 | -4,265 | |||||||||
| 2067 | 3,418 | 5,786 | -2,368 | 1,353 | 3,397 | -2,044 | 4,771 | 9,183 | -4,412 | |||||||||
| 2068 | 3,501 | 5,962 | -2,461 | 1,389 | 3,488 | -2,099 | 4,890 | 9,450 | -4,560 | |||||||||
| 2069 | 3,585 | 6,144 | -2,559 | 1,426 | 3,578 | -2,151 | 5,011 | 9,721 | -4,710 | |||||||||
| 2070 | 3,671 | 6,331 | -2,660 | 1,465 | 3,671 | -2,206 | 5,136 | 10,002 | -4,866 | |||||||||
| 2071 | 3,759 | 6,523 | -2,763 | 1,504 | 3,766 | -2,262 | 5,264 | 10,289 | -5,025 | |||||||||
| 2072 | 3,850 | 6,718 | -2,869 | 1,545 | 3,862 | -2,318 | 5,394 | 10,580 | -5,186 | |||||||||
| 2073 | 3,942 | 6,919 | -2,977 | 1,586 | 3,961 | -2,375 | 5,528 | 10,881 | -5,352 | |||||||||
| 2074 | 4,037 | 7,125 | -3,088 | 1,629 | 4,063 | -2,435 | 5,666 | 11,189 | -5,523 | |||||||||
| 2075 | 4,134 | 7,335 | -3,201 | 1,672 | 4,167 | -2,495 | 5,806 | 11,502 | -5,696 | |||||||||
| 2076 | 4,233 | 7,548 | -3,315 | 1,717 | 4,273 | -2,556 | 5,950 | 11,821 | -5,871 | |||||||||
| 2077 | 4,335 | 7,764 | -3,429 | 1,762 | 4,379 | -2,616 | 6,098 | 12,143 | -6,045 | |||||||||
| 2078 | 4,439 | 7,982 | -3,543 | 1,809 | 4,486 | -2,676 | 6,248 | 12,468 | -6,219 | |||||||||
| 2079 | 4,545 | 8,201 | -3,655 | 1,857 | 4,592 | -2,735 | 6,402 | 12,793 | -6,391 | |||||||||
| 2080 | 4,654 | 8,420 | -3,766 | 1,905 | 4,699 | -2,794 | 6,559 | 13,119 | -6,560 | |||||||||
| 2081 | 4,765 | 8,642 | -3,877 | 1,955 | 4,808 | -2,853 | 6,720 | 13,450 | -6,730 | |||||||||
| 2082 | 4,879 | 8,867 | -3,988 | 2,006 | 4,918 | -2,912 | 6,885 | 13,785 | -6,900 | |||||||||
| 2083 | 4,995 | 9,094 | -4,099 | 2,058 | 5,030 | -2,972 | 7,054 | 14,125 | -7,071 | |||||||||
| 2084 | 5,115 | 9,325 | -4,210 | 2,112 | 5,143 | -3,032 | 7,226 | 14,468 | -7,242 | |||||||||
| 2085 | 5,237 | 9,558 | -4,321 | 2,166 | 5,258 | -3,092 | 7,403 | 14,816 | -7,413 | |||||||||
| 2086 | 5,363 | 9,795 | -4,433 | 2,222 | 5,375 | -3,153 | 7,585 | 15,170 | -7,585 | |||||||||
| 2087 | 5,492 | 10,037 | -4,545 | 2,280 | 5,492 | -3,213 | 7,771 | 15,529 | -7,758 | |||||||||
| 2088 | 5,624 | 10,285 | -4,661 | 2,339 | 5,612 | -3,273 | 7,962 | 15,897 | -7,935 | |||||||||
| 2089 | 5,759 | 10,539 | -4,780 | 2,399 | 5,734 | -3,335 | 8,158 | 16,272 | -8,115 | |||||||||
| 2090 | 5,897 | 10,799 | -4,902 | 2,461 | 5,858 | -3,397 | 8,359 | 16,658 | -8,299 | |||||||||
| 2091 | 6,039 | 11,069 | -5,029 | 2,525 | 5,987 | -3,462 | 8,564 | 17,056 | -8,491 | |||||||||
| 2092 | 6,185 | 11,347 | -5,162 | 2,590 | 6,119 | -3,529 | 8,775 | 17,466 | -8,691 | |||||||||
| 2093 | 6,334 | 11,634 | -5,300 | 2,658 | 6,254 | -3,597 | 8,992 | 17,889 | -8,896 | |||||||||
| 2094 | 6,487 | 11,930 | -5,443 | 2,727 | 6,390 | -3,663 | 9,214 | 18,320 | -9,106 | |||||||||
| 2095 | 6,646 | 12,235 | -5,589 | 2,801 | 6,759 | -3,958 | 9,447 | 18,994 | -9,547 | |||||||||
|
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. |