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: |
||||||||||||||||||
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 | 232 | 264 | -32 | 963 | 1049 | -87 | |||||||||
2013 | 752 | 823 | -71 | 244 | 270 | -26 | 996 | 1093 | -97 | |||||||||
2014 | 786 | 859 | -73 | 258 | 271 | -13 | 1044 | 1130 | -86 | |||||||||
2015 | 827 | 897 | -70 | 272 | 278 | -6 | 1098 | 1175 | -77 | |||||||||
2016 | 869 | 922 | -53 | 283 | 285 | -3 | 1152 | 1208 | -56 | |||||||||
Intermediate: |
||||||||||||||||||
2017 | 928 | 955 | -27 | 299 | 296 | 3 | 1,227 | 1,251 | -24 | |||||||||
2018 | 970 | 1,012 | -42 | 318 | 308 | 10 | 1,288 | 1,320 | -32 | |||||||||
2019 | 1,022 | 1,082 | -59 | 337 | 329 | 8 | 1,360 | 1,411 | -51 | |||||||||
2020 | 1,078 | 1,152 | -74 | 358 | 353 | 4 | 1,436 | 1,506 | -70 | |||||||||
2021 | 1,135 | 1,224 | -90 | 378 | 379 | -1 | 1,513 | 1,603 | -90 | |||||||||
2022 | 1,191 | 1,304 | -113 | 398 | 407 | -8 | 1,589 | 1,710 | -121 | |||||||||
2023 | 1,245 | 1,388 | -143 | 418 | 435 | -18 | 1,663 | 1,823 | -160 | |||||||||
2024 | 1,303 | 1,476 | -174 | 439 | 464 | -25 | 1,742 | 1,940 | -199 | |||||||||
2025 | 1,361 | 1,568 | -207 | 461 | 491 | -31 | 1,822 | 2,060 | -238 | |||||||||
2026 | 1,423 | 1,665 | -242 | 484 | 533 | -49 | 1,907 | 2,198 | -291 | |||||||||
2027 | 1,486 | 1,764 | -279 | 508 | 567 | -59 | 1,994 | 2,331 | -337 | |||||||||
2028 | 1,551 | 1,868 | -316 | 533 | 600 | -67 | 2,084 | 2,468 | -383 | |||||||||
2029 | 1,619 | 1,974 | -354 | 559 | 637 | -78 | 2,178 | 2,611 | -432 | |||||||||
2030 | 1,689 | 2,082 | -393 | 586 | 672 | -87 | 2,275 | 2,755 | -480 | |||||||||
2031 | 1,762 | 2,194 | -432 | 613 | 712 | -99 | 2,375 | 2,906 | -531 | |||||||||
2032 | 1,838 | 2,309 | -471 | 642 | 754 | -112 | 2,480 | 3,063 | -583 | |||||||||
2033 | 1,916 | 2,425 | -509 | 673 | 797 | -125 | 2,589 | 3,223 | -634 | |||||||||
2034 | 1,998 | 2,544 | -546 | 704 | 842 | -138 | 2,703 | 3,387 | -684 | |||||||||
2035 | 2,084 | 2,665 | -580 | 737 | 889 | -152 | 2,821 | 3,554 | -733 | |||||||||
2036 | 2,174 | 2,788 | -614 | 771 | 937 | -166 | 2,945 | 3,725 | -780 | |||||||||
2037 | 2,267 | 2,913 | -646 | 807 | 987 | -180 | 3,074 | 3,900 | -825 | |||||||||
2038 | 2,365 | 3,039 | -674 | 845 | 1,037 | -193 | 3,210 | 4,076 | -866 | |||||||||
2039 | 2,468 | 3,167 | -698 | 884 | 1,089 | -205 | 3,353 | 4,256 | -904 | |||||||||
2040 | 2,576 | 3,298 | -722 | 925 | 1,143 | -218 | 3,501 | 4,441 | -940 | |||||||||
2041 | 2,688 | 3,432 | -745 | 969 | 1,199 | -230 | 3,656 | 4,631 | -975 | |||||||||
2042 | 2,805 | 3,572 | -766 | 1,014 | 1,257 | -244 | 3,819 | 4,829 | -1,010 | |||||||||
2043 | 2,928 | 3,717 | -789 | 1,061 | 1,318 | -257 | 3,989 | 5,035 | -1,045 | |||||||||
2044 | 3,056 | 3,869 | -813 | 1,111 | 1,380 | -269 | 4,167 | 5,249 | -1,082 | |||||||||
2045 | 3,190 | 4,029 | -839 | 1,163 | 1,445 | -283 | 4,353 | 5,474 | -1,122 | |||||||||
2046 | 3,329 | 4,196 | -866 | 1,217 | 1,512 | -295 | 4,547 | 5,708 | -1,161 | |||||||||
2047 | 3,475 | 4,371 | -896 | 1,274 | 1,579 | -305 | 4,749 | 5,950 | -1,201 | |||||||||
2048 | 3,626 | 4,553 | -927 | 1,334 | 1,648 | -315 | 4,960 | 6,202 | -1,242 | |||||||||
2049 | 3,784 | 4,744 | -960 | 1,396 | 1,719 | -323 | 5,180 | 6,463 | -1,283 | |||||||||
2050 | 3,949 | 4,944 | -995 | 1,461 | 1,793 | -332 | 5,410 | 6,737 | -1,328 | |||||||||
2051 | 4,120 | 5,155 | -1,035 | 1,529 | 1,869 | -340 | 5,649 | 7,023 | -1,375 | |||||||||
2052 | 4,298 | 5,378 | -1,080 | 1,600 | 1,946 | -346 | 5,898 | 7,324 | -1,426 | |||||||||
2053 | 4,483 | 5,613 | -1,130 | 1,674 | 2,026 | -352 | 6,158 | 7,639 | -1,482 | |||||||||
2054 | 4,677 | 5,862 | -1,185 | 1,752 | 2,110 | -358 | 6,429 | 7,972 | -1,543 | |||||||||
2055 | 4,878 | 6,124 | -1,246 | 1,834 | 2,200 | -366 | 6,712 | 8,324 | -1,613 | |||||||||
2056 | 5,088 | 6,400 | -1,313 | 1,919 | 2,295 | -376 | 7,006 | 8,695 | -1,688 | |||||||||
2057 | 5,306 | 6,690 | -1,384 | 2,008 | 2,392 | -384 | 7,314 | 9,082 | -1,768 | |||||||||
2058 | 5,534 | 6,993 | -1,460 | 2,101 | 2,492 | -391 | 7,635 | 9,485 | -1,851 | |||||||||
2059 | 5,771 | 7,310 | -1,539 | 2,198 | 2,597 | -399 | 7,969 | 9,907 | -1,938 | |||||||||
2060 | 6,017 | 7,641 | -1,624 | 2,299 | 2,708 | -409 | 8,317 | 10,349 | -2,033 | |||||||||
2061 | 6,274 | 7,986 | -1,713 | 2,405 | 2,825 | -420 | 8,679 | 10,812 | -2,133 | |||||||||
2062 | 6,541 | 8,348 | -1,807 | 2,515 | 2,949 | -433 | 9,056 | 11,296 | -2,240 | |||||||||
2063 | 6,819 | 8,725 | -1,906 | 2,631 | 3,079 | -448 | 9,450 | 11,804 | -2,354 | |||||||||
2064 | 7,109 | 9,119 | -2,011 | 2,751 | 3,216 | -465 | 9,859 | 12,335 | -2,476 | |||||||||
2065 | 7,411 | 9,532 | -2,121 | 2,876 | 3,362 | -486 | 10,287 | 12,894 | -2,607 | |||||||||
2066 | 7,726 | 9,964 | -2,239 | 3,008 | 3,517 | -509 | 10,733 | 13,481 | -2,748 | |||||||||
2067 | 8,054 | 10,417 | -2,363 | 3,145 | 3,677 | -532 | 11,199 | 14,093 | -2,894 | |||||||||
2068 | 8,397 | 10,891 | -2,494 | 3,288 | 3,844 | -556 | 11,685 | 14,735 | -3,050 | |||||||||
2069 | 8,755 | 11,387 | -2,632 | 3,438 | 4,020 | -582 | 12,193 | 15,407 | -3,214 | |||||||||
2070 | 9,129 | 11,906 | -2,777 | 3,595 | 4,204 | -610 | 12,724 | 16,110 | -3,387 | |||||||||
2071 | 9,519 | 12,446 | -2,926 | 3,759 | 4,397 | -639 | 13,278 | 16,843 | -3,565 | |||||||||
2072 | 9,927 | 13,006 | -3,079 | 3,930 | 4,598 | -668 | 13,857 | 17,605 | -3,748 | |||||||||
2073 | 10,352 | 13,588 | -3,236 | 4,109 | 4,809 | -700 | 14,461 | 18,397 | -3,936 | |||||||||
2074 | 10,794 | 14,191 | -3,397 | 4,295 | 5,027 | -732 | 15,090 | 19,219 | -4,129 | |||||||||
2075 | 11,255 | 14,816 | -3,561 | 4,490 | 5,254 | -764 | 15,745 | 20,070 | -4,325 | |||||||||
2076 | 11,734 | 15,459 | -3,725 | 4,692 | 5,488 | -797 | 16,426 | 20,947 | -4,521 | |||||||||
2077 | 12,233 | 16,121 | -3,888 | 4,902 | 5,730 | -828 | 17,135 | 21,850 | -4,715 | |||||||||
2078 | 12,753 | 16,804 | -4,051 | 5,121 | 5,979 | -858 | 17,873 | 22,783 | -4,909 | |||||||||
2079 | 13,294 | 17,511 | -4,218 | 5,349 | 6,236 | -887 | 18,643 | 23,748 | -5,105 | |||||||||
2080 | 13,858 | 18,248 | -4,390 | 5,587 | 6,502 | -915 | 19,445 | 24,750 | -5,305 | |||||||||
2081 | 14,446 | 19,017 | -4,572 | 5,835 | 6,777 | -941 | 20,281 | 25,794 | -5,513 | |||||||||
2082 | 15,058 | 19,823 | -4,765 | 6,094 | 7,062 | -968 | 21,152 | 26,886 | -5,733 | |||||||||
2083 | 15,696 | 20,671 | -4,975 | 6,365 | 7,361 | -996 | 22,061 | 28,032 | -5,971 | |||||||||
2084 | 16,361 | 21,564 | -5,203 | 6,647 | 7,671 | -1,024 | 23,008 | 29,235 | -6,227 | |||||||||
2085 | 17,055 | 22,506 | -5,452 | 6,942 | 7,994 | -1,053 | 23,996 | 30,501 | -6,504 | |||||||||
2086 | 17,778 | 23,498 | -5,720 | 7,250 | 8,331 | -1,081 | 25,028 | 31,829 | -6,801 | |||||||||
2087 | 18,532 | 24,541 | -6,009 | 7,572 | 8,683 | -1,110 | 26,105 | 33,224 | -7,119 | |||||||||
2088 | 19,318 | 25,636 | -6,317 | 7,908 | 9,050 | -1,142 | 27,227 | 34,686 | -7,459 | |||||||||
2089 | 20,137 | 26,784 | -6,646 | 8,259 | 9,433 | -1,174 | 28,396 | 36,216 | -7,820 | |||||||||
2090 | 20,989 | 27,985 | -6,996 | 8,624 | 9,828 | -1,204 | 29,614 | 37,813 | -8,200 | |||||||||
2091 | 21,877 | 29,240 | -7,363 | 9,006 | 10,240 | -1,235 | 30,883 | 39,480 | -8,598 | |||||||||
2092 | 22,802 | 30,549 | -7,748 | 9,403 | 10,669 | -1,267 | 32,204 | 41,218 | -9,014 | |||||||||
2093 | 23,765 | 31,913 | -8,148 | 9,817 | 11,116 | -1,300 | 33,581 | 43,029 | -9,448 | |||||||||
2094 | 24,767 | 33,332 | -8,565 | 10,249 | 11,582 | -1,333 | 35,016 | 44,914 | -9,898 | |||||||||
2095 | 25,813 | 34,811 | -8,999 | 10,700 | 12,067 | -1,367 | 36,513 | 46,878 | -10,366 | |||||||||
Low-cost: |
||||||||||||||||||
2017 | 935 | 953 | -18 | 303 | 289 | 14 | 1,238 | 1,241 | -4 | |||||||||
2018 | 1,001 | 1,013 | -12 | 328 | 298 | 30 | 1,329 | 1,310 | 19 | |||||||||
2019 | 1,077 | 1,089 | -12 | 355 | 317 | 38 | 1,432 | 1,407 | 25 | |||||||||
2020 | 1,155 | 1,165 | -10 | 381 | 339 | 43 | 1,536 | 1,504 | 33 | |||||||||
2021 | 1,232 | 1,242 | -10 | 407 | 360 | 47 | 1,638 | 1,602 | 37 | |||||||||
2022 | 1,309 | 1,327 | -18 | 432 | 383 | 49 | 1,741 | 1,709 | 31 | |||||||||
2023 | 1,388 | 1,418 | -29 | 459 | 407 | 52 | 1,847 | 1,825 | 22 | |||||||||
2024 | 1,474 | 1,514 | -40 | 487 | 431 | 57 | 1,961 | 1,944 | 17 | |||||||||
2025 | 1,563 | 1,615 | -52 | 518 | 453 | 65 | 2,081 | 2,068 | 13 | |||||||||
2026 | 1,658 | 1,722 | -64 | 551 | 489 | 62 | 2,209 | 2,211 | -2 | |||||||||
2027 | 1,753 | 1,837 | -84 | 586 | 516 | 70 | 2,339 | 2,353 | -14 | |||||||||
2028 | 1,853 | 1,958 | -105 | 622 | 542 | 80 | 2,475 | 2,500 | -25 | |||||||||
2029 | 1,957 | 2,083 | -126 | 661 | 572 | 89 | 2,618 | 2,655 | -37 | |||||||||
2030 | 2,067 | 2,214 | -147 | 701 | 599 | 102 | 2,768 | 2,813 | -45 | |||||||||
2031 | 2,183 | 2,350 | -168 | 744 | 630 | 113 | 2,926 | 2,981 | -54 | |||||||||
2032 | 2,304 | 2,492 | -188 | 789 | 663 | 126 | 3,093 | 3,155 | -62 | |||||||||
2033 | 2,433 | 2,640 | -207 | 837 | 695 | 142 | 3,270 | 3,335 | -65 | |||||||||
2034 | 2,569 | 2,792 | -223 | 888 | 729 | 159 | 3,457 | 3,521 | -64 | |||||||||
2035 | 2,713 | 2,949 | -236 | 942 | 764 | 178 | 3,655 | 3,713 | -58 | |||||||||
2036 | 2,865 | 3,112 | -247 | 999 | 799 | 199 | 3,864 | 3,912 | -47 | |||||||||
2037 | 3,027 | 3,278 | -251 | 1,059 | 836 | 224 | 4,087 | 4,114 | -27 | |||||||||
2038 | 3,199 | 3,449 | -249 | 1,124 | 873 | 252 | 4,323 | 4,321 | 2 | |||||||||
2039 | 3,382 | 3,624 | -242 | 1,193 | 910 | 283 | 4,575 | 4,535 | 41 | |||||||||
2040 | 3,576 | 3,807 | -231 | 1,266 | 949 | 317 | 4,842 | 4,756 | 86 | |||||||||
2041 | 3,782 | 3,998 | -216 | 1,344 | 989 | 355 | 5,126 | 4,987 | 139 | |||||||||
2042 | 4,001 | 4,199 | -198 | 1,427 | 1,031 | 396 | 5,428 | 5,229 | 199 | |||||||||
2043 | 4,233 | 4,411 | -178 | 1,515 | 1,074 | 441 | 5,749 | 5,485 | 263 | |||||||||
2044 | 4,480 | 4,638 | -158 | 1,609 | 1,120 | 489 | 6,089 | 5,758 | 331 | |||||||||
2045 | 4,741 | 4,879 | -138 | 1,709 | 1,168 | 541 | 6,450 | 6,047 | 403 | |||||||||
2046 | 5,018 | 5,135 | -117 | 1,816 | 1,218 | 597 | 6,833 | 6,353 | 480 | |||||||||
2047 | 5,310 | 5,407 | -96 | 1,929 | 1,270 | 659 | 7,239 | 6,676 | 562 | |||||||||
2048 | 5,620 | 5,695 | -75 | 2,049 | 1,324 | 725 | 7,669 | 7,019 | 649 | |||||||||
2049 | 5,947 | 6,001 | -54 | 2,176 | 1,381 | 795 | 8,123 | 7,382 | 741 | |||||||||
2050 | 6,293 | 6,326 | -33 | 2,311 | 1,442 | 869 | 8,604 | 7,768 | 836 | |||||||||
2051 | 6,659 | 6,673 | -14 | 2,454 | 1,504 | 950 | 9,112 | 8,177 | 935 | |||||||||
2052 | 7,045 | 7,045 | b | 2,605 | 1,570 | 1,036 | 9,650 | 8,615 | 1,035 | |||||||||
2053 | 7,452 | 7,443 | 9 | 2,766 | 1,639 | 1,127 | 10,218 | 9,082 | 1,136 | |||||||||
2054 | 7,883 | 7,867 | 16 | 2,936 | 1,714 | 1,222 | 10,819 | 9,582 | 1,238 | |||||||||
2055 | 8,338 | 8,321 | 17 | 3,117 | 1,796 | 1,320 | 11,455 | 10,117 | 1,337 | |||||||||
2056 | 8,819 | 8,804 | 15 | 3,307 | 1,885 | 1,422 | 12,126 | 10,689 | 1,437 | |||||||||
2057 | 9,327 | 9,317 | 10 | 3,510 | 1,977 | 1,533 | 12,837 | 11,294 | 1,543 | |||||||||
2058 | 9,864 | 9,861 | 2 | 3,725 | 2,075 | 1,650 | 13,588 | 11,936 | 1,652 | |||||||||
2059 | 10,431 | 10,436 | -5 | 3,952 | 2,180 | 1,772 | 14,383 | 12,616 | 1,767 | |||||||||
2060 | 11,030 | 11,043 | -13 | 4,192 | 2,295 | 1,897 | 15,222 | 13,338 | 1,884 | |||||||||
2061 | 11,663 | 11,684 | -21 | 4,446 | 2,419 | 2,027 | 16,109 | 14,103 | 2,006 | |||||||||
2062 | 12,332 | 12,362 | -30 | 4,715 | 2,553 | 2,162 | 17,047 | 14,915 | 2,132 | |||||||||
2063 | 13,039 | 13,077 | -38 | 5,000 | 2,697 | 2,304 | 18,039 | 15,774 | 2,265 | |||||||||
2064 | 13,787 | 13,832 | -45 | 5,302 | 2,853 | 2,449 | 19,089 | 16,685 | 2,404 | |||||||||
2065 | 14,579 | 14,632 | -53 | 5,622 | 3,023 | 2,599 | 20,201 | 17,655 | 2,546 | |||||||||
2066 | 15,417 | 15,479 | -61 | 5,961 | 3,209 | 2,752 | 21,378 | 18,687 | 2,691 | |||||||||
2067 | 16,305 | 16,375 | -70 | 6,320 | 3,405 | 2,916 | 22,625 | 19,779 | 2,846 | |||||||||
2068 | 17,245 | 17,324 | -78 | 6,702 | 3,613 | 3,089 | 23,947 | 20,937 | 3,011 | |||||||||
2069 | 18,243 | 18,329 | -86 | 7,106 | 3,834 | 3,272 | 25,350 | 22,163 | 3,186 | |||||||||
2070 | 19,300 | 19,393 | -93 | 7,536 | 4,071 | 3,465 | 26,836 | 23,463 | 3,373 | |||||||||
2071 | 20,421 | 20,512 | -91 | 7,991 | 4,322 | 3,670 | 28,412 | 24,834 | 3,579 | |||||||||
2072 | 21,609 | 21,688 | -79 | 8,475 | 4,588 | 3,887 | 30,084 | 26,276 | 3,808 | |||||||||
2073 | 22,867 | 22,923 | -56 | 8,987 | 4,871 | 4,116 | 31,854 | 27,794 | 4,060 | |||||||||
2074 | 24,199 | 24,221 | -23 | 9,529 | 5,170 | 4,359 | 33,727 | 29,391 | 4,336 | |||||||||
2075 | 25,607 | 25,580 | 27 | 10,102 | 5,486 | 4,617 | 35,709 | 31,066 | 4,643 | |||||||||
2076 | 27,095 | 26,998 | 97 | 10,709 | 5,818 | 4,891 | 37,804 | 32,817 | 4,987 | |||||||||
2077 | 28,668 | 28,478 | 190 | 11,350 | 6,167 | 5,183 | 40,018 | 34,645 | 5,372 | |||||||||
2078 | 30,331 | 30,028 | 303 | 12,028 | 6,534 | 5,494 | 42,359 | 36,562 | 5,797 | |||||||||
2079 | 32,091 | 31,659 | 432 | 12,745 | 6,919 | 5,826 | 44,836 | 38,578 | 6,258 | |||||||||
2080 | 33,951 | 33,382 | 569 | 13,505 | 7,324 | 6,182 | 47,457 | 40,706 | 6,751 | |||||||||
2081 | 35,918 | 35,211 | 708 | 14,309 | 7,749 | 6,560 | 50,228 | 42,960 | 7,268 | |||||||||
2082 | 37,997 | 37,158 | 839 | 15,161 | 8,198 | 6,963 | 53,159 | 45,356 | 7,802 | |||||||||
2083 | 40,194 | 39,240 | 954 | 16,063 | 8,674 | 7,390 | 56,258 | 47,914 | 8,344 | |||||||||
2084 | 42,517 | 41,473 | 1,044 | 17,019 | 9,175 | 7,843 | 59,535 | 50,648 | 8,887 | |||||||||
2085 | 44,972 | 43,869 | 1,104 | 18,031 | 9,706 | 8,326 | 63,004 | 53,574 | 9,429 | |||||||||
2086 | 47,569 | 46,442 | 1,127 | 19,104 | 10,265 | 8,839 | 66,674 | 56,707 | 9,966 | |||||||||
2087 | 50,315 | 49,200 | 1,114 | 20,241 | 10,857 | 9,384 | 70,556 | 60,058 | 10,498 | |||||||||
2088 | 53,216 | 52,153 | 1,063 | 21,446 | 11,484 | 9,962 | 74,662 | 63,637 | 11,025 | |||||||||
2089 | 56,281 | 55,307 | 973 | 22,722 | 12,146 | 10,575 | 79,003 | 67,454 | 11,549 | |||||||||
2090 | 59,519 | 58,672 | 847 | 24,072 | 12,843 | 11,230 | 83,591 | 71,514 | 12,077 | |||||||||
2091 | 62,941 | 62,251 | 690 | 25,503 | 13,578 | 11,925 | 88,443 | 75,829 | 12,615 | |||||||||
2092 | 66,557 | 66,050 | 507 | 27,018 | 14,354 | 12,664 | 93,575 | 80,404 | 13,171 | |||||||||
2093 | 70,380 | 70,074 | 306 | 28,622 | 15,175 | 13,448 | 99,002 | 85,249 | 13,753 | |||||||||
2094 | 74,420 | 74,333 | 87 | 30,322 | 16,042 | 14,280 | 104,741 | 90,375 | 14,367 | |||||||||
2095 | 78,691 | 78,835 | -144 | 32,122 | 16,959 | 15,163 | 110,813 | 95,794 | 15,019 | |||||||||
High-cost: |
||||||||||||||||||
2017 | 921 | 958 | -37 | 296 | 302 | -6 | 1,217 | 1,260 | -43 | |||||||||
2018 | 928 | 1,010 | -83 | 303 | 314 | -11 | 1,230 | 1,325 | -94 | |||||||||
2019 | 952 | 1,080 | -128 | 314 | 334 | -20 | 1,266 | 1,414 | -148 | |||||||||
2020 | 988 | 1,148 | -160 | 329 | 360 | -30 | 1,318 | 1,508 | -190 | |||||||||
2021 | 1,026 | 1,215 | -189 | 345 | 389 | -44 | 1,371 | 1,605 | -233 | |||||||||
2022 | 1,064 | 1,289 | -224 | 361 | 422 | -62 | 1,425 | 1,711 | -286 | |||||||||
2023 | 1,101 | 1,366 | -265 | 376 | 457 | -81 | 1,477 | 1,823 | -346 | |||||||||
2024 | 1,139 | 1,447 | -308 | 392 | 492 | -100 | 1,531 | 1,938 | -408 | |||||||||
2025 | 1,176 | 1,529 | -353 | 408 | 525 | -118 | 1,583 | 2,054 | -471 | |||||||||
2026 | 1,213 | 1,615 | -402 | 423 | 574 | -151 | 1,636 | 2,189 | -553 | |||||||||
2027 | 1,251 | 1,699 | -448 | 439 | 615 | -176 | 1,690 | 2,313 | -623 | |||||||||
2028 | 1,291 | 1,784 | -494 | 455 | 656 | -201 | 1,746 | 2,440 | -695 | |||||||||
2029 | 1,331 | 1,871 | -540 | 471 | 701 | -230 | 1,802 | 2,572 | -770 | |||||||||
2030 | 1,372 | 1,959 | -587 | 488 | 746 | -258 | 1,860 | 2,704 | -844 | |||||||||
2031 | 1,414 | 2,047 | -633 | 505 | 796 | -291 | 1,919 | 2,843 | -924 | |||||||||
2032 | 1,457 | 2,137 | -680 | 522 | 848 | -326 | 1,979 | 2,985 | -1,006 | |||||||||
2033 | 1,501 | 2,226 | -725 | 540 | 903 | -363 | 2,042 | 3,129 | -1,088 | |||||||||
2034 | 1,547 | 2,315 | -769 | 559 | 961 | -402 | 2,105 | 3,276 | -1,171 | |||||||||
2035 | 1,593 | 2,404 | -811 | 578 | 1,021 | -444 | 2,171 | 3,426 | -1,255 | |||||||||
2036 | 1,641 | 2,494 | -852 | 597 | 1,084 | -488 | 2,238 | 3,578 | -1,340 | |||||||||
2037 | 1,690 | 2,584 | -894 | 617 | 1,149 | -533 | 2,307 | 3,734 | -1,427 | |||||||||
2038 | 1,741 | 2,674 | -933 | 637 | 1,217 | -579 | 2,379 | 3,891 | -1,512 | |||||||||
2039 | 1,794 | 2,763 | -970 | 659 | 1,286 | -627 | 2,452 | 4,049 | -1,597 | |||||||||
2040 | 1,847 | 2,853 | -1,006 | 680 | 1,358 | -678 | 2,528 | 4,211 | -1,684 | |||||||||
2041 | 1,902 | 2,944 | -1,041 | 703 | 1,434 | -731 | 2,605 | 4,378 | -1,773 | |||||||||
2042 | 1,959 | 3,036 | -1,077 | 726 | 1,514 | -788 | 2,685 | 4,550 | -1,865 | |||||||||
2043 | 2,018 | 3,130 | -1,112 | 749 | 1,595 | -845 | 2,767 | 4,725 | -1,958 | |||||||||
2044 | 2,078 | 3,227 | -1,149 | 774 | 1,677 | -903 | 2,852 | 4,904 | -2,053 | |||||||||
2045 | 2,140 | 3,328 | -1,188 | 799 | 1,763 | -965 | 2,938 | 5,091 | -2,153 | |||||||||
2046 | 2,203 | 3,430 | -1,227 | 824 | 1,850 | -1,026 | 3,027 | 5,281 | -2,254 | |||||||||
2047 | 2,268 | 3,536 | -1,268 | 850 | 1,937 | -1,086 | 3,118 | 5,473 | -2,355 | |||||||||
2048 | 2,334 | 3,645 | -1,310 | 877 | 2,023 | -1,146 | 3,212 | 5,668 | -2,456 | |||||||||
2049 | 2,402 | 3,756 | -1,354 | 905 | 2,110 | -1,205 | 3,307 | 5,866 | -2,559 | |||||||||
2050 | 2,472 | 3,872 | -1,400 | 933 | 2,197 | -1,264 | 3,405 | 6,069 | -2,664 | |||||||||
2051 | 2,543 | 3,991 | -1,448 | 963 | 2,287 | -1,325 | 3,506 | 6,279 | -2,773 | |||||||||
2052 | 2,616 | 4,117 | -1,501 | 993 | 2,376 | -1,383 | 3,609 | 6,493 | -2,884 | |||||||||
2053 | 2,691 | 4,247 | -1,556 | 1,023 | 2,465 | -1,442 | 3,714 | 6,712 | -2,998 | |||||||||
2054 | 2,767 | 4,383 | -1,615 | 1,055 | 2,556 | -1,501 | 3,823 | 6,939 | -3,116 | |||||||||
2055 | 2,846 | 4,524 | -1,678 | 1,088 | 2,651 | -1,563 | 3,934 | 7,175 | -3,241 | |||||||||
2056 | 2,927 | 4,672 | -1,745 | 1,122 | 2,747 | -1,625 | 4,049 | 7,418 | -3,370 | |||||||||
2057 | 3,010 | 4,824 | -1,815 | 1,157 | 2,845 | -1,688 | 4,166 | 7,669 | -3,502 | |||||||||
2058 | 3,094 | 4,982 | -1,887 | 1,193 | 2,942 | -1,749 | 4,287 | 7,924 | -3,636 | |||||||||
2059 | 3,181 | 5,144 | -1,962 | 1,229 | 3,040 | -1,810 | 4,411 | 8,184 | -3,773 | |||||||||
2060 | 3,271 | 5,311 | -2,041 | 1,267 | 3,140 | -1,872 | 4,538 | 8,451 | -3,913 | |||||||||
2061 | 3,362 | 5,484 | -2,122 | 1,306 | 3,241 | -1,935 | 4,668 | 8,725 | -4,057 | |||||||||
2062 | 3,455 | 5,662 | -2,207 | 1,346 | 3,343 | -1,997 | 4,801 | 9,005 | -4,204 | |||||||||
2063 | 3,551 | 5,846 | -2,296 | 1,387 | 3,450 | -2,063 | 4,938 | 9,296 | -4,358 | |||||||||
2064 | 3,649 | 6,037 | -2,388 | 1,429 | 3,558 | -2,129 | 5,078 | 9,594 | -4,516 | |||||||||
2065 | 3,749 | 6,233 | -2,484 | 1,472 | 3,668 | -2,196 | 5,222 | 9,902 | -4,680 | |||||||||
2066 | 3,853 | 6,437 | -2,584 | 1,517 | 3,780 | -2,263 | 5,370 | 10,217 | -4,847 | |||||||||
2067 | 3,958 | 6,648 | -2,689 | 1,563 | 3,893 | -2,330 | 5,521 | 10,541 | -5,019 | |||||||||
2068 | 4,067 | 6,867 | -2,800 | 1,610 | 4,009 | -2,399 | 5,677 | 10,876 | -5,199 | |||||||||
2069 | 4,179 | 7,094 | -2,915 | 1,659 | 4,129 | -2,470 | 5,838 | 11,223 | -5,385 | |||||||||
2070 | 4,294 | 7,329 | -3,035 | 1,709 | 4,253 | -2,544 | 6,003 | 11,582 | -5,579 | |||||||||
2071 | 4,412 | 7,569 | -3,157 | 1,761 | 4,381 | -2,620 | 6,173 | 11,950 | -5,777 | |||||||||
2072 | 4,533 | 7,816 | -3,282 | 1,814 | 4,512 | -2,697 | 6,348 | 12,327 | -5,980 | |||||||||
2073 | 4,658 | 8,068 | -3,410 | 1,869 | 4,646 | -2,777 | 6,527 | 12,714 | -6,187 | |||||||||
2074 | 4,785 | 8,327 | -3,542 | 1,925 | 4,783 | -2,857 | 6,710 | 13,109 | -6,399 | |||||||||
2075 | 4,915 | 8,591 | -3,675 | 1,983 | 4,921 | -2,938 | 6,899 | 13,512 | -6,613 | |||||||||
2076 | 5,049 | 8,858 | -3,809 | 2,042 | 5,062 | -3,020 | 7,091 | 13,920 | -6,829 | |||||||||
2077 | 5,185 | 9,129 | -3,944 | 2,102 | 5,202 | -3,100 | 7,287 | 14,331 | -7,044 | |||||||||
2078 | 5,324 | 9,404 | -4,080 | 2,164 | 5,345 | -3,180 | 7,488 | 14,749 | -7,260 | |||||||||
2079 | 5,467 | 9,685 | -4,217 | 2,227 | 5,488 | -3,261 | 7,695 | 15,173 | -7,478 | |||||||||
2080 | 5,614 | 9,971 | -4,357 | 2,292 | 5,633 | -3,341 | 7,906 | 15,604 | -7,698 | |||||||||
2081 | 5,764 | 10,265 | -4,501 | 2,359 | 5,780 | -3,421 | 8,123 | 16,045 | -7,922 | |||||||||
2082 | 5,919 | 10,567 | -4,649 | 2,427 | 5,930 | -3,503 | 8,346 | 16,498 | -8,151 | |||||||||
2083 | 6,077 | 10,879 | -4,802 | 2,498 | 6,085 | -3,587 | 8,575 | 16,964 | -8,389 | |||||||||
2084 | 6,240 | 11,200 | -4,960 | 2,570 | 6,244 | -3,673 | 8,810 | 17,444 | -8,634 | |||||||||
2085 | 6,407 | 11,532 | -5,125 | 2,645 | 6,406 | -3,762 | 9,052 | 17,938 | -8,886 | |||||||||
2086 | 6,579 | 11,873 | -5,294 | 2,722 | 6,574 | -3,852 | 9,301 | 18,447 | -9,146 | |||||||||
2087 | 6,756 | 12,225 | -5,469 | 2,801 | 6,746 | -3,945 | 9,557 | 18,971 | -9,414 | |||||||||
2088 | 6,937 | 12,588 | -5,650 | 2,882 | 6,924 | -4,041 | 9,819 | 19,511 | -9,692 | |||||||||
2089 | 7,124 | 12,960 | -5,836 | 2,965 | 7,106 | -4,141 | 10,089 | 20,066 | -9,977 | |||||||||
2090 | 7,315 | 13,342 | -6,027 | 3,051 | 7,291 | -4,240 | 10,366 | 20,633 | -10,267 | |||||||||
2091 | 7,511 | 13,733 | -6,223 | 3,140 | 7,481 | -4,342 | 10,650 | 21,215 | -10,564 | |||||||||
2092 | 7,712 | 14,134 | -6,422 | 3,230 | 7,676 | -4,446 | 10,942 | 21,810 | -10,868 | |||||||||
2093 | 7,918 | 14,543 | -6,625 | 3,323 | 7,876 | -4,553 | 11,241 | 22,419 | -11,178 | |||||||||
2094 | 8,130 | 14,961 | -6,832 | 3,419 | 8,081 | -4,662 | 11,548 | 23,042 | -11,494 | |||||||||
2095 | 8,347 | 15,389 | -7,042 | 3,517 | 8,291 | -4,774 | 11,864 | 23,680 | -11,816 |
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. |