OASDI and HI Annual Non-interest Income, Cost, and Balance in CPI-Indexed 2021 Dollars — 2021 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 b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income | Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $235 | $221 | $14 | $38 | $36 | $2 | $273 | $257 | $16 | |||||||||
| 1971 | 248 | 246 | 2 | 35 | 39 | -4 | 283 | 285 | -2 | |||||||||
| 1972 | 268 | 267 | 1 | 37 | 41 | -4 | 305 | 308 | -3 | |||||||||
| 1973 | 305 | 309 | -4 | 66 | 45 | 21 | 371 | 354 | 17 | |||||||||
| 1974 | 311 | 318 | -6 | 61 | 50 | 11 | 372 | 367 | 5 | |||||||||
| 1975 | 311 | 332 | -21 | 59 | 56 | 3 | 370 | 388 | -18 | |||||||||
| 1976 | 329 | 356 | -27 | 59 | 63 | -4 | 387 | 418 | -31 | |||||||||
| 1977 | 339 | 372 | -33 | 64 | 69 | -4 | 404 | 441 | -37 | |||||||||
| 1978 | 355 | 381 | -25 | 73 | 74 | c | 429 | 454 | -26 | |||||||||
| 1979 | 369 | 382 | -13 | 81 | 77 | 4 | 449 | 458 | -9 | |||||||||
| 1980 | 368 | 387 | -19 | 78 | 82 | -4 | 446 | 469 | -23 | |||||||||
| 1981 | 399 | 411 | -12 | 96 | 89 | 7 | 494 | 499 | -5 | |||||||||
| 1982 | 393 | 430 | -36 | 95 | 97 | -2 | 488 | 527 | -39 | |||||||||
| 1983 | 425 | 446 | -21 | 106 | 105 | 1 | 531 | 551 | -20 | |||||||||
| 1984 | 461 | 454 | 7 | 111 | 114 | -3 | 572 | 568 | 4 | |||||||||
| 1985 | 488 | 464 | 25 | 119 | 118 | 2 | 608 | 581 | 27 | |||||||||
| 1986 | 510 | 482 | 27 | 134 | 119 | 14 | 643 | 602 | 42 | |||||||||
| 1987 | 522 | 483 | 38 | 137 | 121 | 17 | 659 | 604 | 55 | |||||||||
| 1988 | 567 | 494 | 73 | 141 | 119 | 23 | 709 | 613 | 96 | |||||||||
| 1989 | 587 | 501 | 86 | 145 | 130 | 14 | 731 | 631 | 100 | |||||||||
| 1990 | 601 | 510 | 91 | 145 | 135 | 10 | 746 | 645 | 101 | |||||||||
| 1991 | 596 | 531 | 65 | 155 | 142 | 13 | 751 | 673 | 78 | |||||||||
| 1992 | 597 | 549 | 48 | 159 | 160 | c | 756 | 709 | 47 | |||||||||
| 1993 | 600 | 565 | 35 | 161 | 174 | -13 | 760 | 739 | 21 | |||||||||
| 1994 | 625 | 577 | 48 | 182 | 192 | -10 | 807 | 769 | 38 | |||||||||
| 1995 | 633 | 590 | 43 | 187 | 206 | -19 | 820 | 796 | 24 | |||||||||
| 1996 | 651 | 596 | 54 | 193 | 218 | -25 | 843 | 814 | 29 | |||||||||
| 1997 | 683 | 609 | 74 | 203 | 226 | -23 | 886 | 835 | 50 | |||||||||
| 1998 | 716 | 622 | 94 | 218 | 215 | 2 | 934 | 837 | 96 | |||||||||
| 1999 | 750 | 626 | 125 | 229 | 208 | 21 | 980 | 834 | 145 | |||||||||
| 2000 | 776 | 639 | 137 | 240 | 204 | 36 | 1,016 | 843 | 172 | |||||||||
| 2001 | 793 | 658 | 135 | 238 | 217 | 21 | 1,031 | 875 | 156 | |||||||||
| 2002 | 808 | 682 | 126 | 236 | 227 | 9 | 1,044 | 910 | 134 | |||||||||
| 2003 | 791 | 693 | 98 | 238 | 231 | 7 | 1,029 | 924 | 105 | |||||||||
| 2004 | 801 | 707 | 95 | 246 | 243 | 3 | 1,048 | 950 | 98 | |||||||||
| 2005 | 827 | 721 | 106 | 251 | 255 | -4 | 1,078 | 976 | 101 | |||||||||
| 2006 | 847 | 733 | 115 | 259 | 261 | -3 | 1,106 | 994 | 112 | |||||||||
| 2007 | 865 | 762 | 103 | 267 | 269 | -2 | 1,132 | 1,031 | 101 | |||||||||
| 2008 | 849 | 770 | 79 | 261 | 278 | -17 | 1,109 | 1,048 | 61 | |||||||||
| 2009 | 855 | 850 | 4 | 254 | 297 | -43 | 1,109 | 1,147 | -39 | |||||||||
| 2010 | 806 | 866 | -59 | 255 | 299 | -44 | 1,061 | 1,165 | -103 | |||||||||
| 2011 | 810 | 864 | -53 | 257 | 300 | -43 | 1,067 | 1,164 | -97 | |||||||||
| 2012 | 840 | 903 | -63 | 266 | 302 | -36 | 1,106 | 1,205 | -99 | |||||||||
| 2013 | 853 | 933 | -80 | 276 | 306 | -30 | 1,129 | 1,239 | -110 | |||||||||
| 2014 | 878 | 960 | -82 | 288 | 302 | -15 | 1,166 | 1,262 | -96 | |||||||||
| 2015 | 927 | 1,006 | -79 | 304 | 313 | -9 | 1,231 | 1,319 | -88 | |||||||||
| 2016 | 965 | 1,024 | -59 | 310 | 322 | -13 | 1,275 | 1,346 | -72 | |||||||||
| 2017 | 991 | 1,036 | -45 | 317 | 326 | -9 | 1,308 | 1,361 | -54 | |||||||||
| 2018 | 976 | 1,061 | -85 | 320 | 331 | -11 | 1,296 | 1,392 | -96 | |||||||||
| 2019 | 1,023 | 1,105 | -82 | 333 | 341 | -8 | 1,356 | 1,446 | -89 | |||||||||
| 2020 | 1,074 | 1,141 | -67 | 337 | 352 | -15 | 1,411 | 1,493 | -82 | |||||||||
Intermediate: |
||||||||||||||||||
| 2021 | 1,004 | 1,151 | -147 | 349 | 375 | -27 | 1,352 | 1,526 | -174 | |||||||||
| 2022 | 1,082 | 1,197 | -115 | 361 | 390 | -29 | 1,443 | 1,587 | -144 | |||||||||
| 2023 | 1,109 | 1,239 | -130 | 370 | 400 | -29 | 1,479 | 1,639 | -159 | |||||||||
| 2024 | 1,135 | 1,283 | -149 | 379 | 412 | -33 | 1,514 | 1,695 | -181 | |||||||||
| 2025 | 1,158 | 1,328 | -170 | 388 | 428 | -40 | 1,546 | 1,755 | -209 | |||||||||
| 2026 | 1,189 | 1,374 | -184 | 403 | 444 | -41 | 1,593 | 1,818 | -225 | |||||||||
| 2027 | 1,211 | 1,421 | -209 | 413 | 461 | -48 | 1,624 | 1,882 | -258 | |||||||||
| 2028 | 1,235 | 1,469 | -234 | 422 | 479 | -57 | 1,657 | 1,948 | -290 | |||||||||
| 2029 | 1,259 | 1,517 | -258 | 432 | 496 | -65 | 1,690 | 2,013 | -323 | |||||||||
| 2030 | 1,281 | 1,564 | -283 | 441 | 510 | -69 | 1,722 | 2,075 | -352 | |||||||||
| 2031 | 1,302 | 1,605 | -303 | 451 | 536 | -85 | 1,752 | 2,141 | -389 | |||||||||
| 2032 | 1,322 | 1,644 | -322 | 460 | 556 | -97 | 1,782 | 2,200 | -418 | |||||||||
| 2033 | 1,343 | 1,681 | -338 | 469 | 572 | -103 | 1,812 | 2,253 | -441 | |||||||||
| 2034 | 1,363 | 1,715 | -352 | 478 | 587 | -109 | 1,841 | 2,302 | -462 | |||||||||
| 2035 | 1,383 | 1,748 | -365 | 487 | 602 | -116 | 1,870 | 2,350 | -480 | |||||||||
| 2036 | 1,403 | 1,779 | -376 | 496 | 617 | -121 | 1,899 | 2,396 | -497 | |||||||||
| 2037 | 1,423 | 1,810 | -387 | 505 | 631 | -127 | 1,927 | 2,441 | -514 | |||||||||
| 2038 | 1,442 | 1,839 | -397 | 513 | 645 | -132 | 1,955 | 2,484 | -529 | |||||||||
| 2039 | 1,462 | 1,868 | -406 | 522 | 659 | -137 | 1,983 | 2,526 | -543 | |||||||||
| 2040 | 1,481 | 1,895 | -414 | 531 | 672 | -142 | 2,012 | 2,567 | -556 | |||||||||
| 2041 | 1,501 | 1,924 | -423 | 539 | 686 | -147 | 2,040 | 2,610 | -570 | |||||||||
| 2042 | 1,521 | 1,952 | -431 | 548 | 699 | -150 | 2,069 | 2,651 | -582 | |||||||||
| 2043 | 1,542 | 1,979 | -437 | 558 | 711 | -154 | 2,100 | 2,691 | -591 | |||||||||
| 2044 | 1,564 | 2,007 | -444 | 567 | 723 | -156 | 2,131 | 2,730 | -600 | |||||||||
| 2045 | 1,586 | 2,036 | -450 | 577 | 736 | -159 | 2,162 | 2,771 | -609 | |||||||||
| 2046 | 1,608 | 2,065 | -457 | 586 | 747 | -161 | 2,195 | 2,813 | -618 | |||||||||
| 2047 | 1,631 | 2,097 | -466 | 597 | 758 | -161 | 2,227 | 2,855 | -627 | |||||||||
| 2048 | 1,654 | 2,129 | -475 | 607 | 769 | -162 | 2,261 | 2,897 | -636 | |||||||||
| 2049 | 1,679 | 2,162 | -484 | 618 | 779 | -161 | 2,296 | 2,941 | -645 | |||||||||
| 2050 | 1,704 | 2,197 | -493 | 629 | 791 | -162 | 2,333 | 2,987 | -655 | |||||||||
| 2051 | 1,729 | 2,233 | -503 | 640 | 802 | -161 | 2,370 | 3,034 | -664 | |||||||||
| 2052 | 1,756 | 2,269 | -514 | 652 | 812 | -160 | 2,408 | 3,082 | -674 | |||||||||
| 2053 | 1,782 | 2,308 | -525 | 664 | 823 | -159 | 2,446 | 3,131 | -684 | |||||||||
| 2054 | 1,810 | 2,347 | -537 | 676 | 834 | -158 | 2,486 | 3,181 | -695 | |||||||||
| 2055 | 1,838 | 2,388 | -551 | 689 | 847 | -158 | 2,527 | 3,235 | -709 | |||||||||
| 2056 | 1,866 | 2,431 | -565 | 702 | 861 | -159 | 2,568 | 3,292 | -723 | |||||||||
| 2057 | 1,895 | 2,475 | -580 | 715 | 874 | -158 | 2,611 | 3,349 | -738 | |||||||||
| 2058 | 1,925 | 2,520 | -595 | 729 | 886 | -157 | 2,654 | 3,407 | -753 | |||||||||
| 2059 | 1,955 | 2,567 | -612 | 743 | 899 | -156 | 2,698 | 3,466 | -768 | |||||||||
| 2060 | 1,986 | 2,614 | -629 | 757 | 913 | -156 | 2,743 | 3,527 | -785 | |||||||||
| 2061 | 2,017 | 2,662 | -646 | 771 | 927 | -156 | 2,788 | 3,589 | -802 | |||||||||
| 2062 | 2,048 | 2,710 | -663 | 786 | 942 | -157 | 2,833 | 3,653 | -819 | |||||||||
| 2063 | 2,079 | 2,759 | -680 | 800 | 958 | -157 | 2,880 | 3,717 | -837 | |||||||||
| 2064 | 2,111 | 2,808 | -697 | 815 | 973 | -158 | 2,926 | 3,781 | -855 | |||||||||
| 2065 | 2,143 | 2,858 | -715 | 830 | 990 | -160 | 2,973 | 3,848 | -875 | |||||||||
| 2066 | 2,176 | 2,909 | -733 | 845 | 1,007 | -162 | 3,021 | 3,916 | -895 | |||||||||
| 2067 | 2,209 | 2,961 | -752 | 861 | 1,024 | -164 | 3,069 | 3,985 | -915 | |||||||||
| 2068 | 2,242 | 3,013 | -771 | 876 | 1,041 | -165 | 3,118 | 4,055 | -936 | |||||||||
| 2069 | 2,276 | 3,067 | -791 | 892 | 1,058 | -166 | 3,168 | 4,125 | -957 | |||||||||
| 2070 | 2,310 | 3,121 | -812 | 908 | 1,076 | -168 | 3,218 | 4,197 | -980 | |||||||||
| 2071 | 2,344 | 3,177 | -832 | 924 | 1,094 | -169 | 3,269 | 4,270 | -1,002 | |||||||||
| 2072 | 2,380 | 3,233 | -853 | 941 | 1,111 | -171 | 3,320 | 4,344 | -1,024 | |||||||||
| 2073 | 2,416 | 3,290 | -874 | 958 | 1,130 | -172 | 3,373 | 4,419 | -1,046 | |||||||||
| 2074 | 2,452 | 3,348 | -896 | 975 | 1,148 | -173 | 3,427 | 4,496 | -1,069 | |||||||||
| 2075 | 2,490 | 3,406 | -916 | 992 | 1,167 | -174 | 3,482 | 4,572 | -1,090 | |||||||||
| 2076 | 2,527 | 3,463 | -935 | 1,010 | 1,185 | -175 | 3,537 | 4,648 | -1,110 | |||||||||
| 2077 | 2,566 | 3,519 | -953 | 1,028 | 1,203 | -175 | 3,594 | 4,722 | -1,129 | |||||||||
| 2078 | 2,605 | 3,574 | -969 | 1,046 | 1,222 | -176 | 3,652 | 4,796 | -1,144 | |||||||||
| 2079 | 2,646 | 3,628 | -983 | 1,065 | 1,240 | -175 | 3,710 | 4,868 | -1,158 | |||||||||
| 2080 | 2,687 | 3,681 | -994 | 1,083 | 1,258 | -175 | 3,770 | 4,940 | -1,169 | |||||||||
| 2081 | 2,729 | 3,734 | -1,005 | 1,102 | 1,277 | -174 | 3,831 | 5,010 | -1,179 | |||||||||
| 2082 | 2,772 | 3,786 | -1,014 | 1,122 | 1,295 | -173 | 3,893 | 5,081 | -1,187 | |||||||||
| 2083 | 2,815 | 3,837 | -1,022 | 1,142 | 1,314 | -172 | 3,957 | 5,151 | -1,194 | |||||||||
| 2084 | 2,860 | 3,887 | -1,027 | 1,162 | 1,333 | -171 | 4,022 | 5,220 | -1,199 | |||||||||
| 2085 | 2,906 | 3,938 | -1,032 | 1,182 | 1,352 | -170 | 4,088 | 5,290 | -1,202 | |||||||||
| 2086 | 2,952 | 3,988 | -1,036 | 1,203 | 1,370 | -167 | 4,155 | 5,358 | -1,203 | |||||||||
| 2087 | 3,000 | 4,038 | -1,039 | 1,224 | 1,388 | -164 | 4,224 | 5,426 | -1,203 | |||||||||
| 2088 | 3,048 | 4,089 | -1,040 | 1,246 | 1,407 | -161 | 4,294 | 5,496 | -1,202 | |||||||||
| 2089 | 3,097 | 4,141 | -1,043 | 1,267 | 1,427 | -159 | 4,365 | 5,567 | -1,202 | |||||||||
| 2090 | 3,148 | 4,196 | -1,048 | 1,290 | 1,446 | -156 | 4,438 | 5,642 | -1,204 | |||||||||
| 2091 | 3,199 | 4,254 | -1,055 | 1,313 | 1,466 | -153 | 4,512 | 5,720 | -1,208 | |||||||||
| 2092 | 3,252 | 4,317 | -1,065 | 1,336 | 1,485 | -149 | 4,588 | 5,802 | -1,213 | |||||||||
| 2093 | 3,305 | 4,383 | -1,078 | 1,360 | 1,504 | -144 | 4,666 | 5,888 | -1,222 | |||||||||
| 2094 | 3,360 | 4,453 | -1,093 | 1,385 | 1,524 | -139 | 4,745 | 5,976 | -1,232 | |||||||||
| 2095 | 3,415 | 4,525 | -1,110 | 1,410 | 1,543 | -133 | 4,824 | 6,068 | -1,243 | |||||||||
Low-cost: |
||||||||||||||||||
| 2021 | 1,020 | 1,150 | -130 | 357 | 370 | -13 | 1,377 | 1,520 | -143 | |||||||||
| 2022 | 1,130 | 1,190 | -60 | 375 | 380 | -6 | 1,505 | 1,571 | -66 | |||||||||
| 2023 | 1,156 | 1,229 | -73 | 385 | 379 | 6 | 1,541 | 1,608 | -67 | |||||||||
| 2024 | 1,198 | 1,269 | -72 | 397 | 386 | 11 | 1,595 | 1,656 | -61 | |||||||||
| 2025 | 1,234 | 1,310 | -76 | 409 | 396 | 12 | 1,643 | 1,707 | -64 | |||||||||
| 2026 | 1,277 | 1,352 | -75 | 427 | 407 | 21 | 1,704 | 1,759 | -55 | |||||||||
| 2027 | 1,312 | 1,395 | -83 | 440 | 417 | 23 | 1,752 | 1,812 | -60 | |||||||||
| 2028 | 1,350 | 1,440 | -90 | 452 | 428 | 25 | 1,802 | 1,868 | -66 | |||||||||
| 2029 | 1,387 | 1,485 | -98 | 466 | 438 | 28 | 1,853 | 1,923 | -70 | |||||||||
| 2030 | 1,424 | 1,530 | -106 | 479 | 445 | 34 | 1,903 | 1,975 | -71 | |||||||||
| 2031 | 1,457 | 1,570 | -113 | 493 | 461 | 32 | 1,950 | 2,031 | -81 | |||||||||
| 2032 | 1,490 | 1,609 | -119 | 506 | 473 | 33 | 1,997 | 2,082 | -85 | |||||||||
| 2033 | 1,524 | 1,647 | -123 | 520 | 480 | 40 | 2,044 | 2,127 | -83 | |||||||||
| 2034 | 1,557 | 1,683 | -125 | 534 | 487 | 47 | 2,092 | 2,170 | -78 | |||||||||
| 2035 | 1,591 | 1,717 | -126 | 548 | 493 | 55 | 2,139 | 2,210 | -71 | |||||||||
| 2036 | 1,625 | 1,751 | -126 | 562 | 499 | 63 | 2,187 | 2,249 | -62 | |||||||||
| 2037 | 1,659 | 1,785 | -125 | 576 | 504 | 72 | 2,235 | 2,288 | -53 | |||||||||
| 2038 | 1,694 | 1,818 | -125 | 591 | 509 | 82 | 2,284 | 2,327 | -42 | |||||||||
| 2039 | 1,729 | 1,851 | -122 | 605 | 513 | 93 | 2,334 | 2,364 | -30 | |||||||||
| 2040 | 1,765 | 1,883 | -119 | 621 | 517 | 103 | 2,385 | 2,400 | -15 | |||||||||
| 2041 | 1,802 | 1,917 | -116 | 636 | 521 | 115 | 2,438 | 2,439 | -1 | |||||||||
| 2042 | 1,840 | 1,951 | -110 | 652 | 525 | 127 | 2,492 | 2,476 | 17 | |||||||||
| 2043 | 1,880 | 1,984 | -103 | 669 | 528 | 140 | 2,549 | 2,512 | 37 | |||||||||
| 2044 | 1,922 | 2,018 | -96 | 686 | 531 | 155 | 2,608 | 2,549 | 58 | |||||||||
| 2045 | 1,965 | 2,054 | -89 | 704 | 534 | 170 | 2,668 | 2,588 | 80 | |||||||||
| 2046 | 2,009 | 2,092 | -83 | 722 | 536 | 186 | 2,731 | 2,628 | 103 | |||||||||
| 2047 | 2,055 | 2,132 | -78 | 741 | 538 | 203 | 2,796 | 2,671 | 125 | |||||||||
| 2048 | 2,102 | 2,175 | -73 | 761 | 541 | 220 | 2,863 | 2,716 | 147 | |||||||||
| 2049 | 2,151 | 2,220 | -69 | 782 | 543 | 239 | 2,933 | 2,763 | 170 | |||||||||
| 2050 | 2,202 | 2,266 | -65 | 803 | 546 | 257 | 3,005 | 2,813 | 192 | |||||||||
| 2051 | 2,254 | 2,315 | -61 | 825 | 550 | 275 | 3,080 | 2,865 | 215 | |||||||||
| 2052 | 2,308 | 2,366 | -58 | 848 | 554 | 294 | 3,156 | 2,920 | 236 | |||||||||
| 2053 | 2,364 | 2,419 | -56 | 872 | 558 | 313 | 3,235 | 2,977 | 258 | |||||||||
| 2054 | 2,420 | 2,475 | -54 | 896 | 563 | 332 | 3,316 | 3,038 | 278 | |||||||||
| 2055 | 2,479 | 2,533 | -54 | 921 | 570 | 351 | 3,400 | 3,102 | 297 | |||||||||
| 2056 | 2,539 | 2,593 | -54 | 946 | 577 | 370 | 3,485 | 3,170 | 315 | |||||||||
| 2057 | 2,601 | 2,656 | -56 | 973 | 584 | 389 | 3,574 | 3,240 | 333 | |||||||||
| 2058 | 2,664 | 2,722 | -58 | 1,000 | 592 | 408 | 3,664 | 3,314 | 350 | |||||||||
| 2059 | 2,728 | 2,789 | -61 | 1,028 | 600 | 428 | 3,756 | 3,389 | 367 | |||||||||
| 2060 | 2,794 | 2,858 | -64 | 1,056 | 610 | 446 | 3,850 | 3,467 | 383 | |||||||||
| 2061 | 2,861 | 2,928 | -66 | 1,085 | 619 | 465 | 3,946 | 3,547 | 399 | |||||||||
| 2062 | 2,930 | 2,998 | -69 | 1,114 | 630 | 484 | 4,044 | 3,629 | 415 | |||||||||
| 2063 | 3,000 | 3,070 | -71 | 1,144 | 642 | 502 | 4,144 | 3,712 | 432 | |||||||||
| 2064 | 3,071 | 3,143 | -72 | 1,175 | 655 | 520 | 4,246 | 3,798 | 448 | |||||||||
| 2065 | 3,144 | 3,217 | -73 | 1,207 | 669 | 537 | 4,350 | 3,886 | 464 | |||||||||
| 2066 | 3,218 | 3,293 | -75 | 1,239 | 685 | 554 | 4,457 | 3,978 | 479 | |||||||||
| 2067 | 3,295 | 3,371 | -76 | 1,272 | 700 | 571 | 4,566 | 4,071 | 495 | |||||||||
| 2068 | 3,373 | 3,450 | -77 | 1,305 | 717 | 589 | 4,678 | 4,167 | 511 | |||||||||
| 2069 | 3,453 | 3,531 | -79 | 1,340 | 734 | 606 | 4,792 | 4,265 | 527 | |||||||||
| 2070 | 3,534 | 3,614 | -80 | 1,375 | 753 | 622 | 4,909 | 4,367 | 542 | |||||||||
| 2071 | 3,618 | 3,699 | -81 | 1,411 | 772 | 639 | 5,029 | 4,471 | 558 | |||||||||
| 2072 | 3,705 | 3,785 | -81 | 1,448 | 791 | 657 | 5,153 | 4,577 | 576 | |||||||||
| 2073 | 3,794 | 3,874 | -80 | 1,486 | 812 | 675 | 5,280 | 4,685 | 595 | |||||||||
| 2074 | 3,885 | 3,964 | -79 | 1,525 | 832 | 693 | 5,411 | 4,796 | 614 | |||||||||
| 2075 | 3,979 | 4,055 | -75 | 1,566 | 854 | 712 | 5,545 | 4,908 | 637 | |||||||||
| 2076 | 4,076 | 4,146 | -70 | 1,607 | 875 | 732 | 5,683 | 5,021 | 662 | |||||||||
| 2077 | 4,176 | 4,236 | -61 | 1,649 | 897 | 753 | 5,825 | 5,133 | 692 | |||||||||
| 2078 | 4,278 | 4,326 | -47 | 1,693 | 919 | 774 | 5,971 | 5,245 | 726 | |||||||||
| 2079 | 4,384 | 4,414 | -30 | 1,738 | 941 | 796 | 6,122 | 5,356 | 766 | |||||||||
| 2080 | 4,493 | 4,503 | -10 | 1,784 | 964 | 819 | 6,277 | 5,467 | 810 | |||||||||
| 2081 | 4,606 | 4,592 | 14 | 1,831 | 988 | 844 | 6,437 | 5,579 | 857 | |||||||||
| 2082 | 4,721 | 4,681 | 40 | 1,880 | 1,011 | 868 | 6,601 | 5,692 | 909 | |||||||||
| 2083 | 4,840 | 4,771 | 70 | 1,930 | 1,036 | 894 | 6,770 | 5,806 | 964 | |||||||||
| 2084 | 4,963 | 4,861 | 102 | 1,981 | 1,061 | 920 | 6,944 | 5,921 | 1,023 | |||||||||
| 2085 | 5,088 | 4,952 | 137 | 2,034 | 1,086 | 948 | 7,122 | 6,038 | 1,084 | |||||||||
| 2086 | 5,218 | 5,045 | 172 | 2,088 | 1,111 | 977 | 7,306 | 6,156 | 1,150 | |||||||||
| 2087 | 5,351 | 5,141 | 209 | 2,144 | 1,136 | 1,008 | 7,494 | 6,277 | 1,217 | |||||||||
| 2088 | 5,486 | 5,240 | 246 | 2,201 | 1,162 | 1,039 | 7,687 | 6,402 | 1,285 | |||||||||
| 2089 | 5,626 | 5,346 | 280 | 2,259 | 1,189 | 1,071 | 7,885 | 6,535 | 1,350 | |||||||||
| 2090 | 5,769 | 5,460 | 309 | 2,320 | 1,216 | 1,104 | 8,089 | 6,676 | 1,413 | |||||||||
| 2091 | 5,916 | 5,584 | 332 | 2,382 | 1,243 | 1,139 | 8,298 | 6,827 | 1,471 | |||||||||
| 2092 | 6,066 | 5,716 | 350 | 2,446 | 1,270 | 1,176 | 8,513 | 6,987 | 1,526 | |||||||||
| 2093 | 6,220 | 5,859 | 362 | 2,512 | 1,298 | 1,214 | 8,732 | 7,157 | 1,575 | |||||||||
| 2094 | 6,378 | 6,009 | 368 | 2,580 | 1,326 | 1,253 | 8,957 | 7,335 | 1,622 | |||||||||
| 2095 | 6,538 | 6,167 | 371 | 2,649 | 1,354 | 1,294 | 9,187 | 7,521 | 1,666 | |||||||||
High-cost: |
||||||||||||||||||
| 2021 | 986 | 1,152 | -166 | 343 | 382 | -39 | 1,329 | 1,534 | -205 | |||||||||
| 2022 | 1,020 | 1,205 | -185 | 337 | 392 | -55 | 1,357 | 1,597 | -240 | |||||||||
| 2023 | 1,034 | 1,248 | -214 | 346 | 404 | -59 | 1,380 | 1,653 | -273 | |||||||||
| 2024 | 1,054 | 1,297 | -243 | 354 | 425 | -71 | 1,408 | 1,722 | -314 | |||||||||
| 2025 | 1,074 | 1,345 | -271 | 363 | 450 | -87 | 1,438 | 1,795 | -358 | |||||||||
| 2026 | 1,102 | 1,396 | -294 | 379 | 477 | -98 | 1,481 | 1,873 | -392 | |||||||||
| 2027 | 1,121 | 1,448 | -327 | 389 | 505 | -117 | 1,510 | 1,953 | -443 | |||||||||
| 2028 | 1,139 | 1,500 | -361 | 398 | 534 | -137 | 1,537 | 2,035 | -498 | |||||||||
| 2029 | 1,153 | 1,552 | -399 | 405 | 561 | -156 | 1,558 | 2,114 | -556 | |||||||||
| 2030 | 1,165 | 1,604 | -439 | 412 | 584 | -173 | 1,576 | 2,188 | -612 | |||||||||
| 2031 | 1,175 | 1,645 | -469 | 418 | 621 | -203 | 1,593 | 2,265 | -673 | |||||||||
| 2032 | 1,186 | 1,684 | -498 | 423 | 653 | -229 | 1,609 | 2,336 | -727 | |||||||||
| 2033 | 1,196 | 1,721 | -524 | 429 | 679 | -250 | 1,625 | 2,400 | -775 | |||||||||
| 2034 | 1,206 | 1,755 | -549 | 434 | 706 | -272 | 1,641 | 2,461 | -821 | |||||||||
| 2035 | 1,216 | 1,788 | -571 | 439 | 733 | -294 | 1,656 | 2,521 | -865 | |||||||||
| 2036 | 1,226 | 1,818 | -592 | 444 | 760 | -316 | 1,670 | 2,578 | -908 | |||||||||
| 2037 | 1,235 | 1,847 | -612 | 449 | 787 | -338 | 1,684 | 2,634 | -950 | |||||||||
| 2038 | 1,243 | 1,875 | -631 | 454 | 814 | -360 | 1,697 | 2,689 | -992 | |||||||||
| 2039 | 1,251 | 1,901 | -649 | 458 | 841 | -383 | 1,710 | 2,742 | -1,032 | |||||||||
| 2040 | 1,259 | 1,925 | -666 | 463 | 868 | -405 | 1,722 | 2,793 | -1,072 | |||||||||
| 2041 | 1,266 | 1,953 | -687 | 467 | 896 | -429 | 1,733 | 2,849 | -1,116 | |||||||||
| 2042 | 1,273 | 1,979 | -706 | 471 | 923 | -452 | 1,744 | 2,902 | -1,157 | |||||||||
| 2043 | 1,280 | 2,003 | -723 | 475 | 950 | -474 | 1,756 | 2,952 | -1,197 | |||||||||
| 2044 | 1,287 | 2,027 | -739 | 479 | 976 | -497 | 1,767 | 3,003 | -1,236 | |||||||||
| 2045 | 1,295 | 2,051 | -756 | 484 | 1,003 | -520 | 1,778 | 3,054 | -1,276 | |||||||||
| 2046 | 1,301 | 2,075 | -774 | 488 | 1,030 | -543 | 1,789 | 3,106 | -1,317 | |||||||||
| 2047 | 1,308 | 2,100 | -792 | 491 | 1,055 | -563 | 1,800 | 3,155 | -1,355 | |||||||||
| 2048 | 1,315 | 2,126 | -811 | 495 | 1,078 | -583 | 1,810 | 3,204 | -1,393 | |||||||||
| 2049 | 1,322 | 2,151 | -829 | 500 | 1,102 | -603 | 1,822 | 3,253 | -1,431 | |||||||||
| 2050 | 1,330 | 2,177 | -847 | 504 | 1,126 | -622 | 1,834 | 3,303 | -1,470 | |||||||||
| 2051 | 1,337 | 2,203 | -866 | 508 | 1,149 | -641 | 1,846 | 3,352 | -1,507 | |||||||||
| 2052 | 1,345 | 2,230 | -885 | 513 | 1,170 | -658 | 1,857 | 3,400 | -1,543 | |||||||||
| 2053 | 1,353 | 2,257 | -905 | 517 | 1,190 | -673 | 1,869 | 3,447 | -1,578 | |||||||||
| 2054 | 1,360 | 2,284 | -924 | 521 | 1,210 | -689 | 1,882 | 3,495 | -1,613 | |||||||||
| 2055 | 1,368 | 2,312 | -943 | 526 | 1,233 | -707 | 1,894 | 3,544 | -1,650 | |||||||||
| 2056 | 1,377 | 2,340 | -963 | 531 | 1,255 | -724 | 1,907 | 3,594 | -1,687 | |||||||||
| 2057 | 1,385 | 2,369 | -984 | 536 | 1,275 | -740 | 1,921 | 3,644 | -1,723 | |||||||||
| 2058 | 1,394 | 2,399 | -1,005 | 541 | 1,294 | -753 | 1,934 | 3,693 | -1,758 | |||||||||
| 2059 | 1,402 | 2,428 | -1,026 | 545 | 1,311 | -766 | 1,948 | 3,740 | -1,792 | |||||||||
| 2060 | 1,411 | 2,458 | -1,047 | 550 | 1,329 | -779 | 1,961 | 3,788 | -1,826 | |||||||||
| 2061 | 1,419 | 2,488 | -1,069 | 555 | 1,347 | -792 | 1,975 | 3,836 | -1,861 | |||||||||
| 2062 | 1,428 | 2,518 | -1,090 | 560 | 1,365 | -805 | 1,988 | 3,883 | -1,895 | |||||||||
| 2063 | 1,436 | 2,548 | -1,112 | 565 | 1,382 | -817 | 2,001 | 3,929 | -1,928 | |||||||||
| 2064 | 1,444 | 2,577 | -1,133 | 570 | 1,397 | -827 | 2,014 | 3,975 | -1,961 | |||||||||
| 2065 | 1,452 | 2,608 | -1,155 | 575 | 1,413 | -838 | 2,027 | 4,020 | -1,993 | |||||||||
| 2066 | 1,460 | 2,638 | -1,178 | 580 | 1,427 | -848 | 2,040 | 4,065 | -2,025 | |||||||||
| 2067 | 1,468 | 2,669 | -1,200 | 584 | 1,441 | -857 | 2,052 | 4,110 | -2,057 | |||||||||
| 2068 | 1,476 | 2,700 | -1,224 | 589 | 1,453 | -864 | 2,065 | 4,153 | -2,088 | |||||||||
| 2069 | 1,483 | 2,731 | -1,248 | 594 | 1,463 | -869 | 2,077 | 4,194 | -2,117 | |||||||||
| 2070 | 1,491 | 2,763 | -1,273 | 599 | 1,472 | -874 | 2,089 | 4,235 | -2,146 | |||||||||
| 2071 | 1,498 | 2,795 | -1,297 | 603 | 1,480 | -877 | 2,101 | 4,276 | -2,174 | |||||||||
| 2072 | 1,505 | 2,827 | -1,322 | 608 | 1,489 | -881 | 2,113 | 4,316 | -2,203 | |||||||||
| 2073 | 1,513 | 2,859 | -1,347 | 613 | 1,497 | -884 | 2,125 | 4,356 | -2,231 | |||||||||
| 2074 | 1,520 | 2,892 | -1,372 | 617 | 1,505 | -887 | 2,137 | 4,397 | -2,259 | |||||||||
| 2075 | 1,527 | 2,924 | -1,397 | 622 | 1,512 | -890 | 2,149 | 4,436 | -2,287 | |||||||||
| 2076 | 1,534 | 2,956 | -1,421 | 627 | 1,519 | -893 | 2,161 | 4,475 | -2,314 | |||||||||
| 2077 | 1,541 | 2,986 | -1,444 | 631 | 1,525 | -894 | 2,172 | 4,511 | -2,338 | |||||||||
| 2078 | 1,548 | 3,014 | -1,466 | 636 | 1,531 | -896 | 2,184 | 4,545 | -2,361 | |||||||||
| 2079 | 1,555 | 3,041 | -1,486 | 640 | 1,537 | -896 | 2,196 | 4,578 | -2,382 | |||||||||
| 2080 | 1,562 | 3,067 | -1,505 | 645 | 1,541 | -897 | 2,207 | 4,609 | -2,401 | |||||||||
| 2081 | 1,569 | 3,092 | -1,523 | 649 | 1,546 | -896 | 2,218 | 4,637 | -2,419 | |||||||||
| 2082 | 1,576 | 3,116 | -1,539 | 654 | 1,550 | -896 | 2,230 | 4,665 | -2,435 | |||||||||
| 2083 | 1,584 | 3,138 | -1,554 | 658 | 1,554 | -896 | 2,242 | 4,692 | -2,450 | |||||||||
| 2084 | 1,591 | 3,158 | -1,567 | 663 | 1,559 | -896 | 2,254 | 4,717 | -2,463 | |||||||||
| 2085 | 1,599 | 3,178 | -1,579 | 667 | 1,563 | -896 | 2,266 | 4,741 | -2,475 | |||||||||
| 2086 | 1,606 | 3,196 | -1,590 | 672 | 1,565 | -894 | 2,278 | 4,762 | -2,484 | |||||||||
| 2087 | 1,614 | 3,213 | -1,599 | 676 | 1,568 | -892 | 2,290 | 4,781 | -2,490 | |||||||||
| 2088 | 1,622 | 3,227 | -1,605 | 680 | 1,571 | -891 | 2,302 | 4,798 | -2,496 | |||||||||
| 2089 | 1,630 | 3,240 | -1,611 | 685 | 1,575 | -890 | 2,314 | 4,815 | -2,501 | |||||||||
| 2090 | 1,637 | 3,253 | -1,616 | 689 | 1,578 | -889 | 2,326 | 4,832 | -2,505 | |||||||||
| 2091 | 1,646 | 3,267 | -1,621 | 694 | 1,582 | -888 | 2,339 | 4,848 | -2,509 | |||||||||
| 2092 | 1,654 | 3,281 | -1,627 | 698 | 1,585 | -886 | 2,352 | 4,866 | -2,513 | |||||||||
| 2093 | 1,663 | 3,296 | -1,633 | 703 | 1,588 | -885 | 2,366 | 4,884 | -2,518 | |||||||||
| 2094 | 1,672 | 3,312 | -1,640 | 708 | 1,591 | -883 | 2,380 | 4,903 | -2,523 | |||||||||
| 2095 | 1,681 | 3,328 | -1,647 | 713 | 1,593 | -881 | 2,393 | 4,921 | -2,528 | |||||||||
|
a
CPI-indexed 2021 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: Components may not sum to totals because of rounding. |