OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP — 2024 OASDI Trustees Report
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 | 3.28 | 3.08 | 0.20 | 0.53 | 0.51 | 0.02 | 3.81 | 3.59 | 0.22 | $1,073 | ||||||||||
1971 | 3.34 | 3.31 | .03 | .47 | .52 | -.05 | 3.81 | 3.83 | -.02 | 1,165 | ||||||||||
1972 | 3.39 | 3.38 | .01 | .47 | .52 | -.05 | 3.86 | 3.90 | -.04 | 1,279 | ||||||||||
1973 | 3.68 | 3.73 | -.05 | .80 | .54 | .26 | 4.47 | 4.27 | .20 | 1,425 | ||||||||||
1974 | 3.84 | 3.92 | -.08 | .75 | .61 | .14 | 4.60 | 4.53 | .06 | 1,545 | ||||||||||
1975 | 3.84 | 4.11 | -.26 | .73 | .69 | .04 | 4.57 | 4.79 | -.22 | 1,685 | ||||||||||
1976 | 3.86 | 4.18 | -.32 | .69 | .74 | -.05 | 4.55 | 4.92 | -.37 | 1,873 | ||||||||||
1977 | 3.82 | 4.19 | -.37 | .72 | .77 | -.05 | 4.54 | 4.96 | -.42 | 2,082 | ||||||||||
1978 | 3.81 | 4.08 | -.27 | .79 | .79 | c | 4.60 | 4.87 | -.27 | 2,352 | ||||||||||
1979 | 3.95 | 4.08 | -.14 | .86 | .82 | .04 | 4.81 | 4.90 | -.09 | 2,627 | ||||||||||
1980 | 4.11 | 4.32 | -.22 | .87 | .91 | -.04 | 4.98 | 5.23 | -.26 | 2,857 | ||||||||||
1981 | 4.37 | 4.50 | -.13 | 1.05 | .97 | .08 | 5.42 | 5.47 | -.05 | 3,207 | ||||||||||
1982 | 4.38 | 4.79 | -.41 | 1.06 | 1.08 | -.02 | 5.44 | 5.87 | -.43 | 3,344 | ||||||||||
1983 | 4.49 | 4.71 | -.23 | 1.13 | 1.11 | .02 | 5.61 | 5.82 | -.21 | 3,634 | ||||||||||
1984 | 4.54 | 4.47 | .07 | 1.10 | 1.12 | -.03 | 5.64 | 5.59 | .04 | 4,038 | ||||||||||
1985 | 4.63 | 4.39 | .23 | 1.14 | 1.11 | .03 | 5.77 | 5.51 | .26 | 4,339 | ||||||||||
1986 | 4.65 | 4.40 | .25 | 1.23 | 1.09 | .14 | 5.88 | 5.49 | .39 | 4,580 | ||||||||||
1987 | 4.65 | 4.31 | .34 | 1.23 | 1.07 | .15 | 5.88 | 5.38 | .50 | 4,855 | ||||||||||
1988 | 4.88 | 4.25 | .63 | 1.22 | 1.02 | .20 | 6.09 | 5.27 | .82 | 5,236 | ||||||||||
1989 | 4.91 | 4.19 | .72 | 1.21 | 1.09 | .12 | 6.11 | 5.28 | .84 | 5,642 | ||||||||||
1990 | 5.00 | 4.24 | .76 | 1.21 | 1.12 | .09 | 6.21 | 5.36 | .84 | 5,963 | ||||||||||
1991 | 5.00 | 4.45 | .55 | 1.30 | 1.19 | .11 | 6.30 | 5.64 | .66 | 6,158 | ||||||||||
1992 | 4.87 | 4.48 | .39 | 1.30 | 1.30 | c | 6.16 | 5.78 | .39 | 6,520 | ||||||||||
1993 | 4.78 | 4.50 | .28 | 1.28 | 1.39 | -.11 | 6.06 | 5.89 | .17 | 6,859 | ||||||||||
1994 | 4.80 | 4.43 | .37 | 1.40 | 1.48 | -.08 | 6.20 | 5.91 | .29 | 7,287 | ||||||||||
1995 | 4.77 | 4.45 | .32 | 1.41 | 1.55 | -.14 | 6.18 | 6.00 | .18 | 7,640 | ||||||||||
1996 | 4.78 | 4.38 | .40 | 1.41 | 1.60 | -.18 | 6.19 | 5.98 | .21 | 8,073 | ||||||||||
1997 | 4.83 | 4.30 | .52 | 1.43 | 1.60 | -.17 | 6.26 | 5.90 | .36 | 8,578 | ||||||||||
1998 | 4.85 | 4.22 | .64 | 1.47 | 1.46 | .02 | 6.33 | 5.67 | .65 | 9,063 | ||||||||||
1999 | 4.89 | 4.08 | .81 | 1.49 | 1.35 | .14 | 6.39 | 5.43 | .95 | 9,631 | ||||||||||
2000 | 4.92 | 4.05 | .87 | 1.52 | 1.28 | .24 | 6.44 | 5.33 | 1.11 | 10,251 | ||||||||||
2001 | 5.00 | 4.15 | .85 | 1.50 | 1.35 | .15 | 6.50 | 5.50 | 1.00 | 10,582 | ||||||||||
2002 | 5.00 | 4.22 | .78 | 1.46 | 1.40 | .06 | 6.46 | 5.62 | .84 | 10,929 | ||||||||||
2003 | 4.77 | 4.18 | .59 | 1.44 | 1.39 | .04 | 6.21 | 5.58 | .63 | 11,456 | ||||||||||
2004 | 4.66 | 4.11 | .55 | 1.43 | 1.41 | .02 | 6.09 | 5.52 | .57 | 12,217 | ||||||||||
2005 | 4.66 | 4.06 | .59 | 1.41 | 1.44 | -.02 | 6.07 | 5.50 | .57 | 13,039 | ||||||||||
2006 | 4.65 | 4.02 | .63 | 1.42 | 1.43 | -.01 | 6.07 | 5.45 | .62 | 13,816 | ||||||||||
2007 | 4.66 | 4.11 | .55 | 1.44 | 1.45 | -.01 | 6.10 | 5.55 | .54 | 14,474 | ||||||||||
2008 | 4.66 | 4.23 | .43 | 1.43 | 1.53 | -.09 | 6.10 | 5.76 | .34 | 14,770 | ||||||||||
2009 | 4.76 | 4.74 | .02 | 1.42 | 1.65 | -.24 | 6.18 | 6.39 | -.21 | 14,478 | ||||||||||
2010 | 4.41 | 4.73 | -.32 | 1.39 | 1.63 | -.24 | 5.80 | 6.37 | -.57 | 15,049 | ||||||||||
2011 | 4.43 | 4.72 | -.29 | 1.40 | 1.64 | -.24 | 5.83 | 6.36 | -.53 | 15,600 | ||||||||||
2012 | 4.50 | 4.83 | -.34 | 1.42 | 1.62 | -.19 | 5.92 | 6.45 | -.53 | 16,254 | ||||||||||
2013 | 4.46 | 4.87 | -.42 | 1.44 | 1.59 | -.15 | 5.90 | 6.47 | -.57 | 16,881 | ||||||||||
2014 | 4.46 | 4.88 | -.42 | 1.46 | 1.53 | -.07 | 5.93 | 6.41 | -.48 | 17,608 | ||||||||||
2015 | 4.52 | 4.90 | -.38 | 1.48 | 1.52 | -.04 | 6.00 | 6.42 | -.42 | 18,295 | ||||||||||
2016 | 4.62 | 4.90 | -.28 | 1.48 | 1.54 | -.05 | 6.10 | 6.44 | -.34 | 18,805 | ||||||||||
2017 | 4.65 | 4.86 | -.21 | 1.49 | 1.53 | -.04 | 6.14 | 6.39 | -.25 | 19,612 | ||||||||||
2018 | 4.45 | 4.84 | -.39 | 1.47 | 1.51 | -.04 | 5.92 | 6.35 | -.43 | 20,657 | ||||||||||
2019 | 4.56 | 4.92 | -.36 | 1.48 | 1.53 | -.05 | 6.04 | 6.46 | -.42 | 21,521 | ||||||||||
2020 | 4.89 | 5.19 | -.31 | 1.54 | 1.61 | -.08 | 6.42 | 6.80 | -.38 | 21,323 | ||||||||||
2021 | 4.32 | 4.85 | -.54 | 1.54 | 1.51 | .02 | 5.85 | 6.37 | -.51 | 23,594 | ||||||||||
2022 | 4.49 | 4.83 | -.34 | 1.51 | 1.46 | .05 | 6.00 | 6.29 | -.30 | 25,744 | ||||||||||
2023 | 4.69 | 5.09 | -.40 | 1.51 | 1.46 | .04 | 6.20 | 6.55 | -.35 | 27,358 | ||||||||||
Intermediate: |
||||||||||||||||||||
2024 | 4.59 | 5.18 | -.59 | 1.51 | 1.46 | .06 | 6.11 | 6.64 | -.53 | 28,599 | ||||||||||
2025 | 4.56 | 5.30 | -.75 | 1.53 | 1.46 | .06 | 6.08 | 6.76 | -.68 | 29,710 | ||||||||||
2026 | 4.63 | 5.38 | -.75 | 1.56 | 1.49 | .06 | 6.19 | 6.88 | -.69 | 30,942 | ||||||||||
2027 | 4.65 | 5.45 | -.80 | 1.58 | 1.55 | .03 | 6.23 | 7.00 | -.77 | 32,271 | ||||||||||
2028 | 4.68 | 5.50 | -.81 | 1.60 | 1.59 | c | 6.28 | 7.09 | -.81 | 33,709 | ||||||||||
2029 | 4.71 | 5.54 | -.83 | 1.61 | 1.65 | -.03 | 6.33 | 7.19 | -.86 | 35,143 | ||||||||||
2030 | 4.75 | 5.59 | -.85 | 1.63 | 1.69 | -.06 | 6.38 | 7.28 | -.90 | 36,589 | ||||||||||
2031 | 4.78 | 5.64 | -.86 | 1.65 | 1.74 | -.08 | 6.43 | 7.38 | -.94 | 38,095 | ||||||||||
2032 | 4.81 | 5.68 | -.87 | 1.68 | 1.78 | -.11 | 6.49 | 7.46 | -.97 | 39,666 | ||||||||||
2033 | 4.84 | 5.71 | -.87 | 1.69 | 1.85 | -.15 | 6.53 | 7.56 | -1.03 | 41,286 | ||||||||||
2034 | 4.84 | 5.75 | -.91 | 1.70 | 1.88 | -.18 | 6.54 | 7.63 | -1.09 | 42,966 | ||||||||||
2035 | 4.83 | 5.78 | -.95 | 1.71 | 1.91 | -.20 | 6.54 | 7.69 | -1.15 | 44,714 | ||||||||||
2036 | 4.83 | 5.81 | -.98 | 1.71 | 1.93 | -.22 | 6.54 | 7.74 | -1.20 | 46,523 | ||||||||||
2037 | 4.82 | 5.83 | -1.01 | 1.72 | 1.95 | -.23 | 6.54 | 7.78 | -1.24 | 48,390 | ||||||||||
2038 | 4.82 | 5.85 | -1.04 | 1.72 | 1.96 | -.24 | 6.54 | 7.82 | -1.28 | 50,346 | ||||||||||
2039 | 4.81 | 5.87 | -1.06 | 1.73 | 1.98 | -.25 | 6.54 | 7.85 | -1.31 | 52,372 | ||||||||||
2040 | 4.80 | 5.88 | -1.08 | 1.73 | 1.99 | -.26 | 6.54 | 7.87 | -1.34 | 54,472 | ||||||||||
2041 | 4.80 | 5.90 | -1.10 | 1.74 | 2.00 | -.26 | 6.53 | 7.90 | -1.36 | 56,643 | ||||||||||
2042 | 4.79 | 5.91 | -1.11 | 1.74 | 2.01 | -.27 | 6.53 | 7.91 | -1.38 | 58,904 | ||||||||||
2043 | 4.78 | 5.91 | -1.13 | 1.74 | 2.01 | -.27 | 6.53 | 7.92 | -1.39 | 61,258 | ||||||||||
2044 | 4.78 | 5.92 | -1.14 | 1.75 | 2.01 | -.27 | 6.52 | 7.93 | -1.41 | 63,704 | ||||||||||
2045 | 4.77 | 5.92 | -1.15 | 1.75 | 2.02 | -.27 | 6.52 | 7.93 | -1.41 | 66,240 | ||||||||||
2046 | 4.76 | 5.92 | -1.16 | 1.75 | 2.02 | -.26 | 6.52 | 7.94 | -1.42 | 68,881 | ||||||||||
2047 | 4.76 | 5.92 | -1.17 | 1.76 | 2.02 | -.26 | 6.51 | 7.94 | -1.43 | 71,640 | ||||||||||
2048 | 4.75 | 5.93 | -1.18 | 1.76 | 2.02 | -.26 | 6.51 | 7.94 | -1.43 | 74,514 | ||||||||||
2049 | 4.75 | 5.94 | -1.19 | 1.76 | 2.01 | -.25 | 6.51 | 7.95 | -1.44 | 77,509 | ||||||||||
2050 | 4.74 | 5.94 | -1.20 | 1.77 | 2.01 | -.24 | 6.51 | 7.96 | -1.45 | 80,633 | ||||||||||
2051 | 4.73 | 5.95 | -1.22 | 1.77 | 2.01 | -.24 | 6.51 | 7.96 | -1.46 | 83,883 | ||||||||||
2052 | 4.73 | 5.97 | -1.24 | 1.78 | 2.00 | -.23 | 6.50 | 7.97 | -1.46 | 87,269 | ||||||||||
2053 | 4.72 | 5.98 | -1.26 | 1.78 | 2.00 | -.22 | 6.50 | 7.98 | -1.47 | 90,795 | ||||||||||
2054 | 4.72 | 5.99 | -1.28 | 1.78 | 2.00 | -.21 | 6.50 | 7.99 | -1.49 | 94,457 | ||||||||||
2055 | 4.71 | 6.01 | -1.30 | 1.79 | 1.99 | -.21 | 6.50 | 8.01 | -1.50 | 98,265 | ||||||||||
2056 | 4.71 | 6.03 | -1.32 | 1.79 | 1.99 | -.20 | 6.50 | 8.03 | -1.52 | 102,226 | ||||||||||
2057 | 4.70 | 6.05 | -1.35 | 1.80 | 1.99 | -.19 | 6.50 | 8.05 | -1.54 | 106,339 | ||||||||||
2058 | 4.70 | 6.08 | -1.37 | 1.80 | 1.99 | -.19 | 6.50 | 8.06 | -1.56 | 110,619 | ||||||||||
2059 | 4.70 | 6.10 | -1.40 | 1.81 | 1.99 | -.18 | 6.50 | 8.08 | -1.58 | 115,067 | ||||||||||
2060 | 4.69 | 6.12 | -1.43 | 1.81 | 1.99 | -.17 | 6.51 | 8.10 | -1.60 | 119,677 | ||||||||||
2061 | 4.69 | 6.14 | -1.45 | 1.82 | 1.99 | -.17 | 6.51 | 8.12 | -1.62 | 124,460 | ||||||||||
2062 | 4.68 | 6.16 | -1.47 | 1.82 | 1.99 | -.16 | 6.51 | 8.14 | -1.63 | 129,436 | ||||||||||
2063 | 4.68 | 6.17 | -1.49 | 1.83 | 1.99 | -.16 | 6.51 | 8.16 | -1.65 | 134,595 | ||||||||||
2064 | 4.68 | 6.19 | -1.51 | 1.83 | 1.99 | -.16 | 6.51 | 8.17 | -1.67 | 139,947 | ||||||||||
2065 | 4.67 | 6.20 | -1.53 | 1.83 | 1.99 | -.16 | 6.51 | 8.19 | -1.68 | 145,501 | ||||||||||
2066 | 4.67 | 6.22 | -1.55 | 1.84 | 2.00 | -.16 | 6.51 | 8.21 | -1.70 | 151,259 | ||||||||||
2067 | 4.66 | 6.23 | -1.57 | 1.84 | 2.00 | -.16 | 6.51 | 8.23 | -1.72 | 157,235 | ||||||||||
2068 | 4.66 | 6.25 | -1.58 | 1.85 | 2.00 | -.15 | 6.51 | 8.25 | -1.74 | 163,426 | ||||||||||
2069 | 4.66 | 6.26 | -1.60 | 1.85 | 2.00 | -.15 | 6.51 | 8.26 | -1.76 | 169,838 | ||||||||||
2070 | 4.65 | 6.28 | -1.62 | 1.86 | 2.01 | -.15 | 6.51 | 8.28 | -1.78 | 176,496 | ||||||||||
2071 | 4.65 | 6.29 | -1.64 | 1.86 | 2.01 | -.15 | 6.51 | 8.30 | -1.79 | 183,415 | ||||||||||
2072 | 4.65 | 6.31 | -1.66 | 1.86 | 2.01 | -.15 | 6.51 | 8.32 | -1.81 | 190,593 | ||||||||||
2073 | 4.64 | 6.32 | -1.68 | 1.87 | 2.01 | -.15 | 6.51 | 8.33 | -1.82 | 198,056 | ||||||||||
2074 | 4.64 | 6.34 | -1.70 | 1.87 | 2.01 | -.14 | 6.51 | 8.35 | -1.84 | 205,834 | ||||||||||
2075 | 4.64 | 6.35 | -1.71 | 1.87 | 2.01 | -.14 | 6.51 | 8.36 | -1.85 | 213,925 | ||||||||||
2076 | 4.63 | 6.35 | -1.72 | 1.88 | 2.01 | -.14 | 6.51 | 8.37 | -1.86 | 222,341 | ||||||||||
2077 | 4.63 | 6.36 | -1.73 | 1.88 | 2.01 | -.13 | 6.51 | 8.37 | -1.86 | 231,104 | ||||||||||
2078 | 4.62 | 6.36 | -1.74 | 1.88 | 2.01 | -.13 | 6.51 | 8.37 | -1.87 | 240,235 | ||||||||||
2079 | 4.62 | 6.36 | -1.74 | 1.89 | 2.01 | -.12 | 6.51 | 8.37 | -1.86 | 249,751 | ||||||||||
2080 | 4.62 | 6.35 | -1.74 | 1.89 | 2.01 | -.12 | 6.50 | 8.36 | -1.86 | 259,673 | ||||||||||
2081 | 4.61 | 6.34 | -1.73 | 1.89 | 2.00 | -.11 | 6.50 | 8.35 | -1.85 | 270,019 | ||||||||||
2082 | 4.61 | 6.33 | -1.72 | 1.89 | 2.00 | -.11 | 6.50 | 8.33 | -1.83 | 280,822 | ||||||||||
2083 | 4.60 | 6.32 | -1.71 | 1.89 | 2.00 | -.10 | 6.50 | 8.31 | -1.82 | 292,084 | ||||||||||
2084 | 4.60 | 6.30 | -1.70 | 1.89 | 1.99 | -.10 | 6.49 | 8.29 | -1.80 | 303,822 | ||||||||||
2085 | 4.59 | 6.28 | -1.69 | 1.90 | 1.99 | -.09 | 6.49 | 8.27 | -1.78 | 316,061 | ||||||||||
2086 | 4.59 | 6.26 | -1.67 | 1.90 | 1.98 | -.08 | 6.49 | 8.24 | -1.75 | 328,825 | ||||||||||
2087 | 4.58 | 6.23 | -1.65 | 1.90 | 1.97 | -.08 | 6.48 | 8.21 | -1.73 | 342,111 | ||||||||||
2088 | 4.58 | 6.21 | -1.63 | 1.90 | 1.97 | -.07 | 6.48 | 8.18 | -1.70 | 355,953 | ||||||||||
2089 | 4.57 | 6.18 | -1.61 | 1.90 | 1.96 | -.06 | 6.47 | 8.15 | -1.67 | 370,357 | ||||||||||
2090 | 4.57 | 6.16 | -1.59 | 1.90 | 1.96 | -.06 | 6.47 | 8.12 | -1.65 | 385,337 | ||||||||||
2091 | 4.56 | 6.14 | -1.57 | 1.90 | 1.95 | -.05 | 6.46 | 8.09 | -1.63 | 400,913 | ||||||||||
2092 | 4.56 | 6.12 | -1.56 | 1.90 | 1.94 | -.04 | 6.46 | 8.06 | -1.61 | 417,089 | ||||||||||
2093 | 4.55 | 6.11 | -1.55 | 1.90 | 1.94 | -.04 | 6.46 | 8.05 | -1.59 | 433,885 | ||||||||||
2094 | 4.55 | 6.10 | -1.55 | 1.90 | 1.93 | -.03 | 6.45 | 8.03 | -1.58 | 451,324 | ||||||||||
2095 | 4.55 | 6.09 | -1.55 | 1.90 | 1.93 | -.02 | 6.45 | 8.02 | -1.57 | 469,420 | ||||||||||
2096 | 4.54 | 6.09 | -1.55 | 1.90 | 1.92 | -.01 | 6.45 | 8.01 | -1.56 | 488,190 | ||||||||||
2097 | 4.54 | 6.09 | -1.55 | 1.91 | 1.91 | c | 6.45 | 8.00 | -1.56 | 507,672 | ||||||||||
2098 | 4.54 | 6.10 | -1.56 | 1.91 | 1.90 | c | 6.44 | 8.00 | -1.56 | 527,873 | ||||||||||
2099 | 4.53 | 6.10 | -1.57 | 1.91 | 1.90 | .01 | 6.44 | 8.00 | -1.56 | 548,852 | ||||||||||
2100 | 4.53 | 6.11 | -1.58 | 1.91 | 1.89 | .02 | 6.44 | 8.00 | -1.56 | 570,610 | ||||||||||
Low-cost: |
||||||||||||||||||||
2024 | 4.60 | 5.10 | -.50 | 1.52 | 1.42 | .11 | 6.12 | 6.52 | -.40 | 28,988 | ||||||||||
2025 | 4.62 | 5.10 | -.49 | 1.53 | 1.37 | .16 | 6.15 | 6.47 | -.33 | 30,773 | ||||||||||
2026 | 4.66 | 5.13 | -.47 | 1.56 | 1.38 | .19 | 6.22 | 6.50 | -.28 | 32,530 | ||||||||||
2027 | 4.69 | 5.14 | -.45 | 1.58 | 1.39 | .18 | 6.27 | 6.54 | -.26 | 34,371 | ||||||||||
2028 | 4.73 | 5.15 | -.42 | 1.59 | 1.41 | .18 | 6.32 | 6.56 | -.23 | 36,266 | ||||||||||
2029 | 4.77 | 5.14 | -.37 | 1.61 | 1.43 | .18 | 6.38 | 6.57 | -.19 | 38,258 | ||||||||||
2030 | 4.80 | 5.14 | -.34 | 1.63 | 1.43 | .19 | 6.43 | 6.58 | -.15 | 40,341 | ||||||||||
2031 | 4.84 | 5.14 | -.29 | 1.65 | 1.45 | .20 | 6.49 | 6.58 | -.09 | 42,532 | ||||||||||
2032 | 4.88 | 5.13 | -.24 | 1.67 | 1.46 | .21 | 6.55 | 6.58 | -.03 | 44,844 | ||||||||||
2033 | 4.92 | 5.12 | -.20 | 1.68 | 1.48 | .20 | 6.60 | 6.60 | .01 | 47,261 | ||||||||||
2034 | 4.92 | 5.11 | -.19 | 1.69 | 1.48 | .21 | 6.61 | 6.59 | .02 | 49,804 | ||||||||||
2035 | 4.92 | 5.10 | -.19 | 1.70 | 1.47 | .23 | 6.62 | 6.57 | .04 | 52,481 | ||||||||||
2036 | 4.91 | 5.10 | -.18 | 1.70 | 1.46 | .25 | 6.62 | 6.56 | .06 | 55,286 | ||||||||||
2037 | 4.91 | 5.09 | -.18 | 1.71 | 1.44 | .27 | 6.62 | 6.53 | .09 | 58,221 | ||||||||||
2038 | 4.90 | 5.08 | -.18 | 1.72 | 1.43 | .29 | 6.62 | 6.51 | .11 | 61,325 | ||||||||||
2039 | 4.90 | 5.07 | -.17 | 1.72 | 1.41 | .31 | 6.62 | 6.48 | .14 | 64,583 | ||||||||||
2040 | 4.89 | 5.06 | -.16 | 1.73 | 1.39 | .34 | 6.62 | 6.45 | .17 | 68,007 | ||||||||||
2041 | 4.89 | 5.04 | -.16 | 1.74 | 1.37 | .36 | 6.62 | 6.42 | .21 | 71,604 | ||||||||||
2042 | 4.88 | 5.03 | -.15 | 1.74 | 1.35 | .39 | 6.62 | 6.38 | .24 | 75,407 | ||||||||||
2043 | 4.88 | 5.01 | -.13 | 1.75 | 1.33 | .41 | 6.62 | 6.34 | .28 | 79,425 | ||||||||||
2044 | 4.87 | 4.99 | -.12 | 1.75 | 1.31 | .44 | 6.62 | 6.30 | .32 | 83,665 | ||||||||||
2045 | 4.87 | 4.97 | -.10 | 1.76 | 1.29 | .47 | 6.62 | 6.26 | .36 | 88,144 | ||||||||||
2046 | 4.86 | 4.95 | -.09 | 1.76 | 1.27 | .49 | 6.62 | 6.22 | .40 | 92,876 | ||||||||||
2047 | 4.86 | 4.94 | -.08 | 1.77 | 1.24 | .52 | 6.62 | 6.18 | .44 | 97,888 | ||||||||||
2048 | 4.85 | 4.92 | -.07 | 1.77 | 1.22 | .55 | 6.62 | 6.14 | .48 | 103,182 | ||||||||||
2049 | 4.85 | 4.91 | -.06 | 1.78 | 1.20 | .58 | 6.62 | 6.11 | .52 | 108,781 | ||||||||||
2050 | 4.84 | 4.90 | -.06 | 1.78 | 1.17 | .61 | 6.63 | 6.08 | .55 | 114,702 | ||||||||||
2051 | 4.84 | 4.89 | -.05 | 1.79 | 1.15 | .64 | 6.63 | 6.05 | .58 | 120,954 | ||||||||||
2052 | 4.84 | 4.89 | -.05 | 1.79 | 1.13 | .66 | 6.63 | 6.02 | .61 | 127,556 | ||||||||||
2053 | 4.83 | 4.89 | -.05 | 1.80 | 1.11 | .69 | 6.63 | 6.00 | .64 | 134,523 | ||||||||||
2054 | 4.83 | 4.89 | -.06 | 1.81 | 1.09 | .71 | 6.64 | 5.98 | .66 | 141,866 | ||||||||||
2055 | 4.83 | 4.89 | -.06 | 1.81 | 1.07 | .74 | 6.64 | 5.97 | .68 | 149,606 | ||||||||||
2056 | 4.83 | 4.90 | -.07 | 1.82 | 1.06 | .76 | 6.65 | 5.96 | .69 | 157,765 | ||||||||||
2057 | 4.83 | 4.90 | -.08 | 1.82 | 1.05 | .78 | 6.65 | 5.95 | .70 | 166,360 | ||||||||||
2058 | 4.83 | 4.91 | -.09 | 1.83 | 1.03 | .80 | 6.66 | 5.95 | .71 | 175,418 | ||||||||||
2059 | 4.82 | 4.92 | -.10 | 1.84 | 1.02 | .82 | 6.66 | 5.94 | .72 | 184,956 | ||||||||||
2060 | 4.82 | 4.93 | -.11 | 1.84 | 1.01 | .83 | 6.67 | 5.94 | .73 | 194,985 | ||||||||||
2061 | 4.82 | 4.94 | -.11 | 1.85 | 1.00 | .85 | 6.67 | 5.94 | .73 | 205,540 | ||||||||||
2062 | 4.82 | 4.94 | -.12 | 1.85 | .99 | .86 | 6.68 | 5.93 | .74 | 216,658 | ||||||||||
2063 | 4.82 | 4.94 | -.12 | 1.86 | .98 | .87 | 6.68 | 5.93 | .75 | 228,348 | ||||||||||
2064 | 4.82 | 4.95 | -.13 | 1.86 | .98 | .89 | 6.68 | 5.92 | .76 | 240,647 | ||||||||||
2065 | 4.82 | 4.95 | -.13 | 1.87 | .97 | .90 | 6.69 | 5.92 | .77 | 253,588 | ||||||||||
2066 | 4.82 | 4.95 | -.13 | 1.87 | .97 | .90 | 6.69 | 5.92 | .77 | 267,193 | ||||||||||
2067 | 4.82 | 4.95 | -.13 | 1.88 | .97 | .91 | 6.70 | 5.92 | .78 | 281,512 | ||||||||||
2068 | 4.82 | 4.95 | -.13 | 1.88 | .97 | .92 | 6.70 | 5.92 | .78 | 296,568 | ||||||||||
2069 | 4.82 | 4.95 | -.14 | 1.89 | .97 | .92 | 6.71 | 5.92 | .79 | 312,384 | ||||||||||
2070 | 4.82 | 4.96 | -.14 | 1.89 | .97 | .93 | 6.71 | 5.92 | .79 | 329,036 | ||||||||||
2071 | 4.82 | 4.96 | -.14 | 1.90 | .97 | .93 | 6.72 | 5.92 | .79 | 346,597 | ||||||||||
2072 | 4.82 | 4.96 | -.14 | 1.90 | .97 | .94 | 6.72 | 5.93 | .79 | 365,082 | ||||||||||
2073 | 4.82 | 4.96 | -.14 | 1.91 | .97 | .94 | 6.72 | 5.93 | .80 | 384,573 | ||||||||||
2074 | 4.82 | 4.96 | -.14 | 1.91 | .97 | .94 | 6.73 | 5.93 | .80 | 405,167 | ||||||||||
2075 | 4.82 | 4.95 | -.14 | 1.92 | .97 | .94 | 6.73 | 5.93 | .81 | 426,904 | ||||||||||
2076 | 4.82 | 4.95 | -.13 | 1.92 | .97 | .95 | 6.74 | 5.92 | .81 | 449,833 | ||||||||||
2077 | 4.82 | 4.94 | -.12 | 1.92 | .97 | .95 | 6.74 | 5.92 | .83 | 474,040 | ||||||||||
2078 | 4.82 | 4.93 | -.11 | 1.93 | .97 | .95 | 6.75 | 5.90 | .84 | 499,642 | ||||||||||
2079 | 4.82 | 4.92 | -.10 | 1.93 | .97 | .96 | 6.75 | 5.89 | .86 | 526,714 | ||||||||||
2080 | 4.82 | 4.90 | -.08 | 1.93 | .97 | .96 | 6.75 | 5.87 | .88 | 555,352 | ||||||||||
2081 | 4.82 | 4.88 | -.06 | 1.94 | .97 | .96 | 6.75 | 5.85 | .90 | 585,633 | ||||||||||
2082 | 4.82 | 4.85 | -.04 | 1.94 | .97 | .97 | 6.76 | 5.83 | .93 | 617,715 | ||||||||||
2083 | 4.82 | 4.83 | -.01 | 1.94 | .97 | .97 | 6.76 | 5.80 | .96 | 651,632 | ||||||||||
2084 | 4.82 | 4.80 | .01 | 1.94 | .97 | .97 | 6.76 | 5.77 | .99 | 687,475 | ||||||||||
2085 | 4.82 | 4.77 | .04 | 1.95 | .97 | .98 | 6.76 | 5.74 | 1.02 | 725,378 | ||||||||||
2086 | 4.82 | 4.74 | .07 | 1.95 | .97 | .98 | 6.76 | 5.71 | 1.05 | 765,461 | ||||||||||
2087 | 4.82 | 4.71 | .10 | 1.95 | .97 | .99 | 6.77 | 5.68 | 1.09 | 807,738 | ||||||||||
2088 | 4.81 | 4.68 | .14 | 1.95 | .96 | .99 | 6.77 | 5.64 | 1.12 | 852,352 | ||||||||||
2089 | 4.81 | 4.65 | .16 | 1.96 | .96 | .99 | 6.77 | 5.61 | 1.16 | 899,410 | ||||||||||
2090 | 4.81 | 4.62 | .19 | 1.96 | .96 | 1.00 | 6.77 | 5.58 | 1.19 | 948,964 | ||||||||||
2091 | 4.81 | 4.60 | .21 | 1.96 | .96 | 1.00 | 6.77 | 5.56 | 1.21 | 1,001,145 | ||||||||||
2092 | 4.81 | 4.59 | .23 | 1.96 | .96 | 1.01 | 6.78 | 5.54 | 1.23 | 1,056,077 | ||||||||||
2093 | 4.82 | 4.58 | .24 | 1.97 | .96 | 1.01 | 6.78 | 5.53 | 1.25 | 1,113,813 | ||||||||||
2094 | 4.82 | 4.57 | .24 | 1.97 | .95 | 1.02 | 6.79 | 5.53 | 1.26 | 1,174,515 | ||||||||||
2095 | 4.82 | 4.58 | .24 | 1.97 | .95 | 1.02 | 6.79 | 5.53 | 1.26 | 1,238,301 | ||||||||||
2096 | 4.82 | 4.58 | .24 | 1.98 | .95 | 1.03 | 6.80 | 5.53 | 1.27 | 1,305,363 | ||||||||||
2097 | 4.82 | 4.59 | .23 | 1.98 | .95 | 1.04 | 6.80 | 5.54 | 1.27 | 1,375,870 | ||||||||||
2098 | 4.83 | 4.61 | .22 | 1.99 | .94 | 1.04 | 6.81 | 5.55 | 1.26 | 1,449,997 | ||||||||||
2099 | 4.83 | 4.62 | .20 | 1.99 | .91 | 1.08 | 6.82 | 5.53 | 1.29 | 1,527,994 | ||||||||||
2100 | 4.83 | 4.64 | .19 | 2.00 | .88 | 1.12 | 6.83 | 5.52 | 1.31 | 1,609,992 | ||||||||||
High-cost: |
||||||||||||||||||||
2024 | 4.61 | 5.31 | -.70 | 1.51 | 1.51 | c | 6.13 | 6.83 | -.70 | 27,960 | ||||||||||
2025 | 4.53 | 5.61 | -1.07 | 1.52 | 1.57 | -.05 | 6.06 | 7.18 | -1.12 | 28,230 | ||||||||||
2026 | 4.61 | 5.73 | -1.11 | 1.56 | 1.63 | -.07 | 6.17 | 7.36 | -1.18 | 29,222 | ||||||||||
2027 | 4.62 | 5.83 | -1.21 | 1.58 | 1.72 | -.14 | 6.21 | 7.55 | -1.35 | 30,221 | ||||||||||
2028 | 4.65 | 5.92 | -1.27 | 1.60 | 1.81 | -.21 | 6.25 | 7.73 | -1.48 | 31,238 | ||||||||||
2029 | 4.68 | 5.99 | -1.32 | 1.63 | 1.91 | -.29 | 6.30 | 7.91 | -1.60 | 32,304 | ||||||||||
2030 | 4.70 | 6.07 | -1.37 | 1.65 | 2.00 | -.35 | 6.35 | 8.08 | -1.72 | 33,407 | ||||||||||
2031 | 4.73 | 6.16 | -1.43 | 1.67 | 2.10 | -.42 | 6.40 | 8.26 | -1.85 | 34,470 | ||||||||||
2032 | 4.76 | 6.26 | -1.50 | 1.70 | 2.20 | -.50 | 6.46 | 8.45 | -2.00 | 35,464 | ||||||||||
2033 | 4.78 | 6.35 | -1.57 | 1.72 | 2.32 | -.60 | 6.50 | 8.67 | -2.17 | 36,456 | ||||||||||
2034 | 4.78 | 6.43 | -1.66 | 1.72 | 2.41 | -.69 | 6.50 | 8.84 | -2.34 | 37,475 | ||||||||||
2035 | 4.77 | 6.51 | -1.74 | 1.73 | 2.49 | -.76 | 6.50 | 9.00 | -2.50 | 38,522 | ||||||||||
2036 | 4.77 | 6.59 | -1.82 | 1.73 | 2.57 | -.83 | 6.50 | 9.16 | -2.65 | 39,590 | ||||||||||
2037 | 4.76 | 6.66 | -1.90 | 1.74 | 2.64 | -.90 | 6.50 | 9.31 | -2.80 | 40,679 | ||||||||||
2038 | 4.76 | 6.73 | -1.97 | 1.75 | 2.72 | -.97 | 6.50 | 9.45 | -2.94 | 41,808 | ||||||||||
2039 | 4.75 | 6.79 | -2.04 | 1.75 | 2.79 | -1.04 | 6.50 | 9.58 | -3.08 | 42,963 | ||||||||||
2040 | 4.75 | 6.85 | -2.10 | 1.75 | 2.87 | -1.11 | 6.50 | 9.71 | -3.21 | 44,139 | ||||||||||
2041 | 4.74 | 6.90 | -2.16 | 1.76 | 2.94 | -1.18 | 6.50 | 9.84 | -3.34 | 45,326 | ||||||||||
2042 | 4.73 | 6.95 | -2.21 | 1.76 | 3.01 | -1.25 | 6.50 | 9.96 | -3.46 | 46,541 | ||||||||||
2043 | 4.73 | 6.99 | -2.27 | 1.77 | 3.08 | -1.31 | 6.49 | 10.07 | -3.58 | 47,778 | ||||||||||
2044 | 4.72 | 7.04 | -2.32 | 1.77 | 3.15 | -1.38 | 6.49 | 10.19 | -3.70 | 49,031 | ||||||||||
2045 | 4.71 | 7.09 | -2.38 | 1.77 | 3.22 | -1.45 | 6.49 | 10.31 | -3.82 | 50,296 | ||||||||||
2046 | 4.71 | 7.14 | -2.43 | 1.78 | 3.29 | -1.51 | 6.48 | 10.42 | -3.94 | 51,583 | ||||||||||
2047 | 4.70 | 7.18 | -2.48 | 1.78 | 3.36 | -1.58 | 6.48 | 10.54 | -4.06 | 52,908 | ||||||||||
2048 | 4.69 | 7.23 | -2.54 | 1.78 | 3.43 | -1.64 | 6.48 | 10.66 | -4.18 | 54,264 | ||||||||||
2049 | 4.69 | 7.28 | -2.59 | 1.79 | 3.49 | -1.70 | 6.47 | 10.77 | -4.29 | 55,650 | ||||||||||
2050 | 4.68 | 7.33 | -2.65 | 1.79 | 3.55 | -1.76 | 6.47 | 10.88 | -4.41 | 57,063 | ||||||||||
2051 | 4.68 | 7.38 | -2.70 | 1.79 | 3.60 | -1.81 | 6.47 | 10.98 | -4.51 | 58,507 | ||||||||||
2052 | 4.67 | 7.43 | -2.76 | 1.80 | 3.66 | -1.86 | 6.47 | 11.09 | -4.62 | 59,984 | ||||||||||
2053 | 4.66 | 7.48 | -2.82 | 1.80 | 3.71 | -1.91 | 6.46 | 11.19 | -4.72 | 61,499 | ||||||||||
2054 | 4.66 | 7.53 | -2.87 | 1.80 | 3.76 | -1.95 | 6.46 | 11.29 | -4.83 | 63,048 | ||||||||||
2055 | 4.65 | 7.58 | -2.93 | 1.81 | 3.81 | -2.00 | 6.46 | 11.39 | -4.93 | 64,634 | ||||||||||
2056 | 4.65 | 7.64 | -2.99 | 1.81 | 3.86 | -2.05 | 6.46 | 11.50 | -5.04 | 66,255 | ||||||||||
2057 | 4.64 | 7.69 | -3.05 | 1.82 | 3.90 | -2.09 | 6.46 | 11.60 | -5.14 | 67,912 | ||||||||||
2058 | 4.64 | 7.75 | -3.11 | 1.82 | 3.95 | -2.13 | 6.46 | 11.70 | -5.24 | 69,612 | ||||||||||
2059 | 4.63 | 7.80 | -3.17 | 1.82 | 3.98 | -2.16 | 6.46 | 11.79 | -5.33 | 71,350 | ||||||||||
2060 | 4.63 | 7.86 | -3.23 | 1.83 | 4.02 | -2.19 | 6.45 | 11.88 | -5.43 | 73,119 | ||||||||||
2061 | 4.62 | 7.91 | -3.29 | 1.83 | 4.06 | -2.22 | 6.45 | 11.97 | -5.52 | 74,922 | ||||||||||
2062 | 4.61 | 7.96 | -3.35 | 1.84 | 4.09 | -2.25 | 6.45 | 12.05 | -5.60 | 76,769 | ||||||||||
2063 | 4.61 | 8.01 | -3.40 | 1.84 | 4.12 | -2.28 | 6.45 | 12.13 | -5.68 | 78,651 | ||||||||||
2064 | 4.60 | 8.06 | -3.45 | 1.84 | 4.15 | -2.31 | 6.45 | 12.21 | -5.76 | 80,568 | ||||||||||
2065 | 4.60 | 8.10 | -3.50 | 1.85 | 4.19 | -2.34 | 6.45 | 12.29 | -5.84 | 82,531 | ||||||||||
2066 | 4.59 | 8.15 | -3.56 | 1.85 | 4.22 | -2.36 | 6.44 | 12.37 | -5.92 | 84,530 | ||||||||||
2067 | 4.59 | 8.19 | -3.61 | 1.86 | 4.24 | -2.38 | 6.44 | 12.44 | -5.99 | 86,565 | ||||||||||
2068 | 4.58 | 8.24 | -3.66 | 1.86 | 4.26 | -2.40 | 6.44 | 12.50 | -6.06 | 88,635 | ||||||||||
2069 | 4.58 | 8.29 | -3.71 | 1.86 | 4.27 | -2.41 | 6.44 | 12.56 | -6.12 | 90,740 | ||||||||||
2070 | 4.57 | 8.34 | -3.77 | 1.87 | 4.29 | -2.42 | 6.44 | 12.63 | -6.19 | 92,888 | ||||||||||
2071 | 4.57 | 8.39 | -3.82 | 1.87 | 4.30 | -2.43 | 6.44 | 12.69 | -6.25 | 95,076 | ||||||||||
2072 | 4.56 | 8.44 | -3.88 | 1.87 | 4.30 | -2.43 | 6.43 | 12.74 | -6.30 | 97,302 | ||||||||||
2073 | 4.56 | 8.48 | -3.93 | 1.88 | 4.30 | -2.42 | 6.43 | 12.78 | -6.35 | 99,576 | ||||||||||
2074 | 4.55 | 8.53 | -3.98 | 1.88 | 4.30 | -2.42 | 6.43 | 12.83 | -6.40 | 101,905 | ||||||||||
2075 | 4.55 | 8.58 | -4.03 | 1.88 | 4.30 | -2.41 | 6.43 | 12.87 | -6.44 | 104,280 | ||||||||||
2076 | 4.54 | 8.62 | -4.08 | 1.89 | 4.29 | -2.41 | 6.43 | 12.91 | -6.49 | 106,707 | ||||||||||
2077 | 4.53 | 8.66 | -4.12 | 1.89 | 4.29 | -2.40 | 6.42 | 12.95 | -6.52 | 109,186 | ||||||||||
2078 | 4.53 | 8.70 | -4.17 | 1.89 | 4.28 | -2.39 | 6.42 | 12.97 | -6.55 | 111,714 | ||||||||||
2079 | 4.52 | 8.73 | -4.21 | 1.90 | 4.27 | -2.37 | 6.42 | 13.00 | -6.58 | 114,297 | ||||||||||
2080 | 4.52 | 8.76 | -4.24 | 1.90 | 4.26 | -2.36 | 6.41 | 13.02 | -6.60 | 116,945 | ||||||||||
2081 | 4.51 | 8.78 | -4.27 | 1.90 | 4.25 | -2.35 | 6.41 | 13.03 | -6.62 | 119,660 | ||||||||||
2082 | 4.50 | 8.80 | -4.30 | 1.90 | 4.23 | -2.33 | 6.40 | 13.04 | -6.63 | 122,444 | ||||||||||
2083 | 4.50 | 8.82 | -4.33 | 1.90 | 4.22 | -2.32 | 6.40 | 13.04 | -6.64 | 125,288 | ||||||||||
2084 | 4.49 | 8.84 | -4.35 | 1.90 | 4.20 | -2.30 | 6.39 | 13.04 | -6.65 | 128,209 | ||||||||||
2085 | 4.48 | 8.85 | -4.37 | 1.91 | 4.19 | -2.28 | 6.39 | 13.04 | -6.65 | 131,208 | ||||||||||
2086 | 4.47 | 8.85 | -4.38 | 1.91 | 4.17 | -2.27 | 6.38 | 13.03 | -6.64 | 134,281 | ||||||||||
2087 | 4.47 | 8.85 | -4.39 | 1.91 | 4.16 | -2.25 | 6.37 | 13.01 | -6.64 | 137,424 | ||||||||||
2088 | 4.46 | 8.85 | -4.39 | 1.91 | 4.14 | -2.23 | 6.37 | 12.99 | -6.62 | 140,655 | ||||||||||
2089 | 4.45 | 8.85 | -4.40 | 1.91 | 4.12 | -2.21 | 6.36 | 12.97 | -6.61 | 143,961 | ||||||||||
2090 | 4.44 | 8.84 | -4.40 | 1.91 | 4.10 | -2.20 | 6.35 | 12.94 | -6.59 | 147,352 | ||||||||||
2091 | 4.43 | 8.83 | -4.39 | 1.91 | 4.08 | -2.18 | 6.34 | 12.91 | -6.57 | 150,832 | ||||||||||
2092 | 4.43 | 8.82 | -4.39 | 1.91 | 4.07 | -2.16 | 6.33 | 12.88 | -6.55 | 154,391 | ||||||||||
2093 | 4.42 | 8.81 | -4.39 | 1.91 | 4.05 | -2.14 | 6.32 | 12.86 | -6.54 | 158,030 | ||||||||||
2094 | 4.41 | 8.80 | -4.39 | 1.91 | 4.03 | -2.13 | 6.31 | 12.83 | -6.52 | 161,750 | ||||||||||
2095 | 4.40 | 8.79 | -4.39 | 1.90 | 4.01 | -2.11 | 6.30 | 12.80 | -6.50 | 165,563 | ||||||||||
2096 | 4.39 | 8.78 | -4.39 | 1.90 | 3.99 | -2.09 | 6.30 | 12.77 | -6.47 | 169,467 | ||||||||||
2097 | 4.38 | 8.77 | -4.39 | 1.90 | 3.97 | -2.07 | 6.29 | 12.74 | -6.45 | 173,458 | ||||||||||
2098 | 4.38 | 8.76 | -4.39 | 1.90 | 3.95 | -2.05 | 6.28 | 12.71 | -6.44 | 177,536 | ||||||||||
2099 | 4.37 | 8.76 | -4.39 | 1.90 | 4.08 | -2.18 | 6.27 | 12.84 | -6.57 | 181,712 | ||||||||||
2100 | 4.36 | 8.75 | -4.39 | 1.91 | 4.21 | -2.31 | 6.26 | 12.97 | -6.70 | 185,982 |
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. Components may not sum to totals because of rounding. |