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: |
||||||||||||||||||||
1970 | 3.27 | 3.08 | 0.19 | 0.53 | 0.50 | 0.03 | 3.80 | 3.58 | 0.22 | 1,076 | ||||||||||
1971 | 3.33 | 3.30 | .03 | .47 | .52 | -.05 | 3.80 | 3.82 | -.02 | 1,168 | ||||||||||
1972 | 3.39 | 3.37 | .01 | .47 | .52 | -.05 | 3.85 | 3.90 | -.04 | 1,282 | ||||||||||
1973 | 3.67 | 3.72 | -.05 | .79 | .52 | .27 | 4.46 | 4.24 | .22 | 1,429 | ||||||||||
1974 | 3.84 | 3.91 | -.08 | .75 | .62 | .13 | 4.58 | 4.53 | .05 | 1,549 | ||||||||||
1975 | 3.84 | 4.10 | -.26 | .73 | .71 | .02 | 4.56 | 4.80 | -.24 | 1,689 | ||||||||||
1976 | 3.85 | 4.17 | -.32 | .69 | .73 | -.04 | 4.54 | 4.90 | -.36 | 1,878 | ||||||||||
1977 | 3.81 | 4.18 | -.37 | .72 | .76 | -.04 | 4.53 | 4.94 | -.41 | 2,086 | ||||||||||
1978 | 3.80 | 4.07 | -.27 | .79 | .79 | c | 4.59 | 4.86 | -.27 | 2,357 | ||||||||||
1979 | 3.94 | 4.08 | -.14 | .86 | .82 | .04 | 4.80 | 4.90 | -.09 | 2,632 | ||||||||||
1980 | 4.10 | 4.32 | -.22 | .87 | .91 | -.04 | 4.97 | 5.23 | -.26 | 2,862 | ||||||||||
1981 | 4.37 | 4.50 | -.13 | 1.05 | .97 | .08 | 5.41 | 5.47 | -.05 | 3,211 | ||||||||||
1982 | 4.38 | 4.79 | -.41 | 1.06 | 1.08 | -.02 | 5.44 | 5.87 | -.43 | 3,345 | ||||||||||
1983 | 4.48 | 4.71 | -.23 | 1.13 | 1.11 | .02 | 5.61 | 5.82 | -.21 | 3,638 | ||||||||||
1984 | 4.53 | 4.47 | .07 | 1.10 | 1.12 | -.02 | 5.63 | 5.59 | .04 | 4,041 | ||||||||||
1985 | 4.62 | 4.39 | .23 | 1.14 | 1.11 | .03 | 5.76 | 5.50 | .26 | 4,347 | ||||||||||
1986 | 4.64 | 4.39 | .25 | 1.23 | 1.09 | .14 | 5.87 | 5.48 | .39 | 4,590 | ||||||||||
1987 | 4.63 | 4.29 | .34 | 1.23 | 1.07 | .15 | 5.86 | 5.36 | .50 | 4,870 | ||||||||||
1988 | 4.86 | 4.24 | .62 | 1.21 | 1.02 | .20 | 6.07 | 5.25 | .82 | 5,253 | ||||||||||
1989 | 4.89 | 4.18 | .72 | 1.20 | 1.09 | .12 | 6.10 | 5.26 | .83 | 5,658 | ||||||||||
1990 | 4.99 | 4.23 | .75 | 1.20 | 1.12 | .08 | 6.19 | 5.35 | .84 | 5,980 | ||||||||||
1991 | 4.99 | 4.44 | .54 | 1.30 | 1.19 | .11 | 6.28 | 5.63 | .66 | 6,174 | ||||||||||
1992 | 4.85 | 4.46 | .39 | 1.29 | 1.30 | c | 6.15 | 5.76 | .39 | 6,539 | ||||||||||
1993 | 4.76 | 4.49 | .28 | 1.28 | 1.38 | -.11 | 6.04 | 5.87 | .17 | 6,879 | ||||||||||
1994 | 4.79 | 4.42 | .37 | 1.40 | 1.47 | -.08 | 6.18 | 5.89 | .29 | 7,309 | ||||||||||
1995 | 4.76 | 4.43 | .32 | 1.41 | 1.55 | -.14 | 6.17 | 5.98 | .18 | 7,664 | ||||||||||
1996 | 4.76 | 4.36 | .40 | 1.41 | 1.59 | -.18 | 6.17 | 5.96 | .21 | 8,100 | ||||||||||
1997 | 4.81 | 4.29 | .52 | 1.43 | 1.59 | -.17 | 6.24 | 5.88 | .35 | 8,609 | ||||||||||
1998 | 4.84 | 4.21 | .63 | 1.47 | 1.45 | .02 | 6.31 | 5.66 | .65 | 9,089 | ||||||||||
1999 | 4.88 | 4.07 | .81 | 1.49 | 1.35 | .14 | 6.37 | 5.42 | .95 | 9,661 | ||||||||||
2000 | 4.90 | 4.04 | .86 | 1.52 | 1.29 | .23 | 6.42 | 5.33 | 1.09 | 10,285 | ||||||||||
2001 | 4.98 | 4.13 | .85 | 1.50 | 1.37 | .13 | 6.48 | 5.50 | .98 | 10,622 | ||||||||||
2002 | 4.98 | 4.21 | .77 | 1.45 | 1.40 | .05 | 6.43 | 5.61 | .83 | 10,978 | ||||||||||
2003 | 4.75 | 4.16 | .59 | 1.43 | 1.39 | .04 | 6.18 | 5.55 | .63 | 11,511 | ||||||||||
2004 | 4.63 | 4.09 | .55 | 1.42 | 1.41 | .02 | 6.06 | 5.49 | .56 | 12,275 | ||||||||||
2005 | 4.64 | 4.05 | .59 | 1.41 | 1.43 | -.03 | 6.05 | 5.48 | .57 | 13,094 | ||||||||||
2006 | 4.64 | 4.01 | .63 | 1.42 | 1.43 | -.01 | 6.05 | 5.44 | .61 | 13,856 | ||||||||||
2007 | 4.66 | 4.11 | .55 | 1.44 | 1.45 | -.01 | 6.10 | 5.55 | .54 | 14,478 | ||||||||||
2008 | 4.68 | 4.25 | .43 | 1.44 | 1.53 | -.10 | 6.12 | 5.78 | .34 | 14,719 | ||||||||||
2009 | 4.78 | 4.76 | .02 | 1.42 | 1.66 | -.24 | 6.20 | 6.42 | -.22 | 14,419 | ||||||||||
2010 | 4.43 | 4.76 | -.33 | 1.40 | 1.64 | -.24 | 5.84 | 6.41 | -.57 | 14,964 | ||||||||||
2011 | 4.45 | 4.74 | -.29 | 1.41 | 1.65 | -.24 | 5.86 | 6.39 | -.53 | 15,518 | ||||||||||
2012 | 4.53 | 4.86 | -.34 | 1.43 | 1.63 | -.20 | 5.96 | 6.50 | -.54 | 16,155 | ||||||||||
2013 | 4.51 | 4.93 | -.42 | 1.46 | 1.62 | -.16 | 5.97 | 6.55 | -.58 | 16,692 | ||||||||||
2014 | 4.52 | 4.94 | -.42 | 1.48 | 1.56 | -.07 | 6.00 | 6.50 | -.49 | 17,393 | ||||||||||
2015 | 4.58 | 4.97 | -.39 | 1.51 | 1.54 | -.04 | 6.09 | 6.51 | -.42 | 18,037 | ||||||||||
2016 | 4.68 | 4.97 | -.29 | 1.52 | 1.54 | -.01 | 6.20 | 6.50 | -.30 | 18,568 | ||||||||||
Intermediate: |
||||||||||||||||||||
2017 | 4.77 | 4.91 | -0.14 | 1.54 | 1.52 | 0.02 | 6.31 | 6.43 | -0.12 | 19,455 | ||||||||||
2018 | 4.72 | 4.93 | -.20 | 1.55 | 1.50 | .05 | 6.27 | 6.43 | -.16 | 20,531 | ||||||||||
2019 | 4.73 | 5.00 | -.28 | 1.56 | 1.52 | .04 | 6.29 | 6.53 | -.24 | 21,618 | ||||||||||
2020 | 4.74 | 5.07 | -.33 | 1.57 | 1.55 | .02 | 6.32 | 6.62 | -.31 | 22,734 | ||||||||||
2021 | 4.76 | 5.13 | -.38 | 1.58 | 1.59 | c | 6.34 | 6.72 | -.38 | 23,865 | ||||||||||
2022 | 4.77 | 5.22 | -.45 | 1.59 | 1.63 | -.03 | 6.36 | 6.85 | -.49 | 24,974 | ||||||||||
2023 | 4.78 | 5.32 | -.55 | 1.60 | 1.67 | -.07 | 6.38 | 6.99 | -.61 | 26,078 | ||||||||||
2024 | 4.78 | 5.42 | -.64 | 1.61 | 1.70 | -.09 | 6.39 | 7.12 | -.73 | 27,242 | ||||||||||
2025 | 4.78 | 5.51 | -.73 | 1.62 | 1.73 | -.11 | 6.40 | 7.24 | -.84 | 28,458 | ||||||||||
2026 | 4.79 | 5.60 | -.82 | 1.63 | 1.79 | -.17 | 6.42 | 7.40 | -.98 | 29,707 | ||||||||||
2027 | 4.79 | 5.69 | -.90 | 1.64 | 1.83 | -.19 | 6.43 | 7.51 | -1.09 | 31,027 | ||||||||||
2028 | 4.79 | 5.76 | -.98 | 1.64 | 1.85 | -.21 | 6.43 | 7.62 | -1.18 | 32,403 | ||||||||||
2029 | 4.79 | 5.83 | -1.05 | 1.65 | 1.88 | -.23 | 6.44 | 7.71 | -1.28 | 33,837 | ||||||||||
2030 | 4.78 | 5.90 | -1.11 | 1.66 | 1.90 | -.25 | 6.44 | 7.80 | -1.36 | 35,314 | ||||||||||
2031 | 4.78 | 5.95 | -1.17 | 1.66 | 1.93 | -.27 | 6.45 | 7.89 | -1.44 | 36,851 | ||||||||||
2032 | 4.78 | 6.00 | -1.22 | 1.67 | 1.96 | -.29 | 6.45 | 7.96 | -1.52 | 38,458 | ||||||||||
2033 | 4.77 | 6.04 | -1.27 | 1.68 | 1.99 | -.31 | 6.45 | 8.03 | -1.58 | 40,133 | ||||||||||
2034 | 4.77 | 6.07 | -1.30 | 1.68 | 2.01 | -.33 | 6.45 | 8.09 | -1.63 | 41,885 | ||||||||||
2035 | 4.77 | 6.10 | -1.33 | 1.69 | 2.03 | -.35 | 6.45 | 8.13 | -1.68 | 43,718 | ||||||||||
2036 | 4.76 | 6.11 | -1.35 | 1.69 | 2.05 | -.36 | 6.45 | 8.16 | -1.71 | 45,629 | ||||||||||
2037 | 4.76 | 6.12 | -1.36 | 1.69 | 2.07 | -.38 | 6.45 | 8.19 | -1.73 | 47,631 | ||||||||||
2038 | 4.76 | 6.11 | -1.35 | 1.70 | 2.09 | -.39 | 6.45 | 8.20 | -1.74 | 49,739 | ||||||||||
2039 | 4.75 | 6.10 | -1.34 | 1.70 | 2.10 | -.39 | 6.45 | 8.19 | -1.74 | 51,952 | ||||||||||
2040 | 4.75 | 6.08 | -1.33 | 1.71 | 2.11 | -.40 | 6.45 | 8.18 | -1.73 | 54,260 | ||||||||||
2041 | 4.74 | 6.06 | -1.31 | 1.71 | 2.12 | -.41 | 6.45 | 8.17 | -1.72 | 56,675 | ||||||||||
2042 | 4.74 | 6.03 | -1.29 | 1.71 | 2.12 | -.41 | 6.45 | 8.16 | -1.71 | 59,208 | ||||||||||
2043 | 4.73 | 6.01 | -1.27 | 1.72 | 2.13 | -.41 | 6.45 | 8.14 | -1.69 | 61,853 | ||||||||||
2044 | 4.73 | 5.99 | -1.26 | 1.72 | 2.14 | -.42 | 6.45 | 8.12 | -1.67 | 64,612 | ||||||||||
2045 | 4.73 | 5.97 | -1.24 | 1.72 | 2.14 | -.42 | 6.45 | 8.11 | -1.66 | 67,488 | ||||||||||
2046 | 4.72 | 5.95 | -1.23 | 1.73 | 2.15 | -.42 | 6.45 | 8.10 | -1.65 | 70,486 | ||||||||||
2047 | 4.72 | 5.94 | -1.22 | 1.73 | 2.15 | -.41 | 6.45 | 8.08 | -1.63 | 73,607 | ||||||||||
2048 | 4.72 | 5.92 | -1.21 | 1.74 | 2.14 | -.41 | 6.45 | 8.07 | -1.62 | 76,861 | ||||||||||
2049 | 4.72 | 5.91 | -1.20 | 1.74 | 2.14 | -.40 | 6.45 | 8.05 | -1.60 | 80,254 | ||||||||||
2050 | 4.71 | 5.90 | -1.19 | 1.74 | 2.14 | -.40 | 6.46 | 8.04 | -1.58 | 83,787 | ||||||||||
2051 | 4.71 | 5.89 | -1.18 | 1.75 | 2.14 | -.39 | 6.46 | 8.03 | -1.57 | 87,461 | ||||||||||
2052 | 4.71 | 5.89 | -1.18 | 1.75 | 2.13 | -.38 | 6.46 | 8.02 | -1.56 | 91,282 | ||||||||||
2053 | 4.71 | 5.89 | -1.19 | 1.76 | 2.13 | -.37 | 6.46 | 8.02 | -1.56 | 95,263 | ||||||||||
2054 | 4.70 | 5.90 | -1.19 | 1.76 | 2.12 | -.36 | 6.47 | 8.02 | -1.55 | 99,411 | ||||||||||
2055 | 4.70 | 5.90 | -1.20 | 1.77 | 2.12 | -.35 | 6.47 | 8.03 | -1.55 | 103,729 | ||||||||||
2056 | 4.70 | 5.91 | -1.21 | 1.77 | 2.12 | -.35 | 6.47 | 8.03 | -1.56 | 108,228 | ||||||||||
2057 | 4.70 | 5.92 | -1.23 | 1.78 | 2.12 | -.34 | 6.48 | 8.04 | -1.57 | 112,915 | ||||||||||
2058 | 4.70 | 5.94 | -1.24 | 1.78 | 2.12 | -.33 | 6.48 | 8.05 | -1.57 | 117,797 | ||||||||||
2059 | 4.70 | 5.95 | -1.25 | 1.79 | 2.11 | -.32 | 6.48 | 8.06 | -1.58 | 122,881 | ||||||||||
2060 | 4.69 | 5.96 | -1.27 | 1.79 | 2.11 | -.32 | 6.49 | 8.07 | -1.59 | 128,183 | ||||||||||
2061 | 4.69 | 5.97 | -1.28 | 1.80 | 2.11 | -.31 | 6.49 | 8.09 | -1.60 | 133,709 | ||||||||||
2062 | 4.69 | 5.99 | -1.30 | 1.80 | 2.11 | -.31 | 6.49 | 8.10 | -1.61 | 139,474 | ||||||||||
2063 | 4.69 | 6.00 | -1.31 | 1.81 | 2.12 | -.31 | 6.49 | 8.11 | -1.62 | 145,491 | ||||||||||
2064 | 4.68 | 6.01 | -1.32 | 1.81 | 2.12 | -.31 | 6.50 | 8.13 | -1.63 | 151,771 | ||||||||||
2065 | 4.68 | 6.02 | -1.34 | 1.82 | 2.12 | -.31 | 6.50 | 8.14 | -1.65 | 158,326 | ||||||||||
2066 | 4.68 | 6.03 | -1.36 | 1.82 | 2.13 | -.31 | 6.50 | 8.16 | -1.66 | 165,171 | ||||||||||
2067 | 4.67 | 6.04 | -1.37 | 1.83 | 2.13 | -.31 | 6.50 | 8.18 | -1.68 | 172,319 | ||||||||||
2068 | 4.67 | 6.06 | -1.39 | 1.83 | 2.14 | -.31 | 6.50 | 8.20 | -1.70 | 179,784 | ||||||||||
2069 | 4.67 | 6.07 | -1.40 | 1.83 | 2.14 | -.31 | 6.50 | 8.21 | -1.71 | 187,581 | ||||||||||
2070 | 4.66 | 6.08 | -1.42 | 1.84 | 2.15 | -.31 | 6.50 | 8.23 | -1.73 | 195,725 | ||||||||||
2071 | 4.66 | 6.09 | -1.43 | 1.84 | 2.15 | -.31 | 6.50 | 8.25 | -1.75 | 204,235 | ||||||||||
2072 | 4.66 | 6.10 | -1.44 | 1.84 | 2.16 | -.31 | 6.50 | 8.26 | -1.76 | 213,128 | ||||||||||
2073 | 4.65 | 6.11 | -1.45 | 1.85 | 2.16 | -.31 | 6.50 | 8.27 | -1.77 | 222,415 | ||||||||||
2074 | 4.65 | 6.11 | -1.46 | 1.85 | 2.17 | -.32 | 6.50 | 8.28 | -1.78 | 232,114 | ||||||||||
2075 | 4.65 | 6.12 | -1.47 | 1.85 | 2.17 | -.32 | 6.50 | 8.29 | -1.79 | 242,244 | ||||||||||
2076 | 4.64 | 6.11 | -1.47 | 1.86 | 2.17 | -.32 | 6.50 | 8.29 | -1.79 | 252,816 | ||||||||||
2077 | 4.64 | 6.11 | -1.47 | 1.86 | 2.17 | -.31 | 6.49 | 8.28 | -1.79 | 263,847 | ||||||||||
2078 | 4.63 | 6.10 | -1.47 | 1.86 | 2.17 | -.31 | 6.49 | 8.27 | -1.78 | 275,353 | ||||||||||
2079 | 4.63 | 6.09 | -1.47 | 1.86 | 2.17 | -.31 | 6.49 | 8.26 | -1.78 | 287,358 | ||||||||||
2080 | 4.62 | 6.09 | -1.46 | 1.86 | 2.17 | -.31 | 6.48 | 8.25 | -1.77 | 299,875 | ||||||||||
2081 | 4.62 | 6.08 | -1.46 | 1.86 | 2.17 | -.30 | 6.48 | 8.24 | -1.76 | 312,922 | ||||||||||
2082 | 4.61 | 6.07 | -1.46 | 1.87 | 2.16 | -.30 | 6.48 | 8.23 | -1.76 | 326,517 | ||||||||||
2083 | 4.61 | 6.07 | -1.46 | 1.87 | 2.16 | -.29 | 6.48 | 8.23 | -1.75 | 340,677 | ||||||||||
2084 | 4.60 | 6.07 | -1.46 | 1.87 | 2.16 | -.29 | 6.47 | 8.23 | -1.75 | 355,426 | ||||||||||
2085 | 4.60 | 6.07 | -1.47 | 1.87 | 2.16 | -.28 | 6.47 | 8.23 | -1.75 | 370,790 | ||||||||||
2086 | 4.60 | 6.08 | -1.48 | 1.87 | 2.15 | -.28 | 6.47 | 8.23 | -1.76 | 386,794 | ||||||||||
2087 | 4.59 | 6.08 | -1.49 | 1.88 | 2.15 | -.28 | 6.47 | 8.23 | -1.76 | 403,470 | ||||||||||
2088 | 4.59 | 6.09 | -1.50 | 1.88 | 2.15 | -.27 | 6.47 | 8.24 | -1.77 | 420,840 | ||||||||||
2089 | 4.59 | 6.10 | -1.51 | 1.88 | 2.15 | -.27 | 6.47 | 8.25 | -1.78 | 438,932 | ||||||||||
2090 | 4.59 | 6.11 | -1.53 | 1.88 | 2.15 | -.26 | 6.47 | 8.26 | -1.79 | 457,775 | ||||||||||
2091 | 4.58 | 6.12 | -1.54 | 1.89 | 2.14 | -.26 | 6.47 | 8.27 | -1.80 | 477,416 | ||||||||||
2092 | 4.58 | 6.14 | -1.56 | 1.89 | 2.14 | -.25 | 6.47 | 8.28 | -1.81 | 497,876 | ||||||||||
2093 | 4.58 | 6.15 | -1.57 | 1.89 | 2.14 | -.25 | 6.47 | 8.29 | -1.82 | 519,200 | ||||||||||
2094 | 4.57 | 6.16 | -1.58 | 1.89 | 2.14 | -.25 | 6.47 | 8.30 | -1.83 | 541,433 | ||||||||||
2095 | 4.57 | 6.17 | -1.59 | 1.90 | 2.14 | -.24 | 6.47 | 8.30 | -1.84 | 564,614 | ||||||||||
Low-cost: |
||||||||||||||||||||
2017 | 4.75 | 4.84 | -.09 | 1.54 | 1.47 | .07 | 6.28 | 6.30 | -.02 | 19,694 | ||||||||||
2018 | 4.71 | 4.77 | -.06 | 1.54 | 1.40 | .14 | 6.26 | 6.17 | .09 | 21,235 | ||||||||||
2019 | 4.72 | 4.78 | -.05 | 1.56 | 1.39 | .16 | 6.28 | 6.17 | .11 | 22,803 | ||||||||||
2020 | 4.75 | 4.79 | -.04 | 1.57 | 1.39 | .18 | 6.32 | 6.19 | .13 | 24,306 | ||||||||||
2021 | 4.78 | 4.82 | -.04 | 1.58 | 1.40 | .18 | 6.36 | 6.22 | .14 | 25,761 | ||||||||||
2022 | 4.80 | 4.87 | -.07 | 1.58 | 1.40 | .18 | 6.39 | 6.27 | .11 | 27,248 | ||||||||||
2023 | 4.82 | 4.92 | -.10 | 1.59 | 1.41 | .18 | 6.41 | 6.33 | .08 | 28,822 | ||||||||||
2024 | 4.83 | 4.96 | -.13 | 1.60 | 1.41 | .19 | 6.43 | 6.37 | .06 | 30,509 | ||||||||||
2025 | 4.84 | 5.00 | -.16 | 1.60 | 1.40 | .20 | 6.44 | 6.40 | .04 | 32,293 | ||||||||||
2026 | 4.86 | 5.05 | -.19 | 1.61 | 1.43 | .18 | 6.47 | 6.48 | -.01 | 34,137 | ||||||||||
2027 | 4.86 | 5.09 | -.23 | 1.62 | 1.43 | .19 | 6.48 | 6.52 | -.04 | 36,079 | ||||||||||
2028 | 4.86 | 5.13 | -.28 | 1.63 | 1.42 | .21 | 6.49 | 6.56 | -.07 | 38,127 | ||||||||||
2029 | 4.86 | 5.17 | -.31 | 1.64 | 1.42 | .22 | 6.50 | 6.59 | -.09 | 40,287 | ||||||||||
2030 | 4.86 | 5.20 | -.34 | 1.65 | 1.41 | .24 | 6.51 | 6.61 | -.11 | 42,546 | ||||||||||
2031 | 4.86 | 5.23 | -.37 | 1.66 | 1.40 | .25 | 6.51 | 6.63 | -.12 | 44,927 | ||||||||||
2032 | 4.86 | 5.25 | -.40 | 1.66 | 1.40 | .27 | 6.52 | 6.65 | -.13 | 47,445 | ||||||||||
2033 | 4.86 | 5.27 | -.41 | 1.67 | 1.39 | .28 | 6.53 | 6.66 | -.13 | 50,105 | ||||||||||
2034 | 4.85 | 5.28 | -.42 | 1.68 | 1.38 | .30 | 6.53 | 6.65 | -.12 | 52,922 | ||||||||||
2035 | 4.85 | 5.28 | -.42 | 1.68 | 1.37 | .32 | 6.54 | 6.64 | -.10 | 55,906 | ||||||||||
2036 | 4.85 | 5.27 | -.42 | 1.69 | 1.35 | .34 | 6.54 | 6.62 | -.08 | 59,064 | ||||||||||
2037 | 4.85 | 5.25 | -.40 | 1.70 | 1.34 | .36 | 6.55 | 6.59 | -.04 | 62,417 | ||||||||||
2038 | 4.85 | 5.23 | -.38 | 1.70 | 1.32 | .38 | 6.55 | 6.55 | c | 65,990 | ||||||||||
2039 | 4.85 | 5.19 | -.35 | 1.71 | 1.30 | .41 | 6.56 | 6.50 | .06 | 69,791 | ||||||||||
2040 | 4.84 | 5.16 | -.31 | 1.72 | 1.29 | .43 | 6.56 | 6.44 | .12 | 73,815 | ||||||||||
2041 | 4.84 | 5.12 | -.28 | 1.72 | 1.27 | .45 | 6.56 | 6.39 | .18 | 78,086 | ||||||||||
2042 | 4.84 | 5.08 | -.24 | 1.73 | 1.25 | .48 | 6.57 | 6.33 | .24 | 82,628 | ||||||||||
2043 | 4.84 | 5.04 | -.20 | 1.73 | 1.23 | .50 | 6.57 | 6.27 | .30 | 87,445 | ||||||||||
2044 | 4.84 | 5.01 | -.17 | 1.74 | 1.21 | .53 | 6.58 | 6.22 | .36 | 92,543 | ||||||||||
2045 | 4.84 | 4.98 | -.14 | 1.75 | 1.19 | .55 | 6.59 | 6.17 | .41 | 97,938 | ||||||||||
2046 | 4.84 | 4.95 | -.11 | 1.75 | 1.18 | .58 | 6.59 | 6.13 | .46 | 103,644 | ||||||||||
2047 | 4.84 | 4.93 | -.09 | 1.76 | 1.16 | .60 | 6.60 | 6.09 | .51 | 109,668 | ||||||||||
2048 | 4.84 | 4.91 | -.06 | 1.77 | 1.14 | .62 | 6.61 | 6.05 | .56 | 116,035 | ||||||||||
2049 | 4.84 | 4.89 | -.04 | 1.77 | 1.12 | .65 | 6.62 | 6.01 | .60 | 122,764 | ||||||||||
2050 | 4.85 | 4.87 | -.03 | 1.78 | 1.11 | .67 | 6.63 | 5.98 | .64 | 129,868 | ||||||||||
2051 | 4.85 | 4.86 | -.01 | 1.79 | 1.10 | .69 | 6.63 | 5.95 | .68 | 137,359 | ||||||||||
2052 | 4.85 | 4.85 | c | 1.79 | 1.08 | .71 | 6.64 | 5.93 | .71 | 145,259 | ||||||||||
2053 | 4.85 | 4.85 | .01 | 1.80 | 1.07 | .73 | 6.65 | 5.91 | .74 | 153,596 | ||||||||||
2054 | 4.85 | 4.84 | .01 | 1.81 | 1.06 | .75 | 6.66 | 5.90 | .76 | 162,400 | ||||||||||
2055 | 4.86 | 4.85 | .01 | 1.82 | 1.05 | .77 | 6.67 | 5.89 | .78 | 171,688 | ||||||||||
2056 | 4.86 | 4.85 | .01 | 1.82 | 1.04 | .78 | 6.68 | 5.89 | .79 | 181,493 | ||||||||||
2057 | 4.86 | 4.86 | c | 1.83 | 1.03 | .80 | 6.69 | 5.89 | .80 | 191,848 | ||||||||||
2058 | 4.86 | 4.86 | c | 1.84 | 1.02 | .81 | 6.70 | 5.89 | .81 | 202,781 | ||||||||||
2059 | 4.87 | 4.87 | c | 1.84 | 1.02 | .83 | 6.71 | 5.89 | .82 | 214,325 | ||||||||||
2060 | 4.87 | 4.87 | -.01 | 1.85 | 1.01 | .84 | 6.72 | 5.89 | .83 | 226,527 | ||||||||||
2061 | 4.87 | 4.88 | -.01 | 1.86 | 1.01 | .85 | 6.73 | 5.89 | .84 | 239,424 | ||||||||||
2062 | 4.87 | 4.88 | -.01 | 1.86 | 1.01 | .85 | 6.74 | 5.89 | .84 | 253,066 | ||||||||||
2063 | 4.87 | 4.89 | -.01 | 1.87 | 1.01 | .86 | 6.74 | 5.90 | .85 | 267,504 | ||||||||||
2064 | 4.88 | 4.89 | -.02 | 1.87 | 1.01 | .87 | 6.75 | 5.90 | .85 | 282,786 | ||||||||||
2065 | 4.88 | 4.89 | -.02 | 1.88 | 1.01 | .87 | 6.76 | 5.91 | .85 | 298,962 | ||||||||||
2066 | 4.88 | 4.90 | -.02 | 1.89 | 1.02 | .87 | 6.76 | 5.91 | .85 | 316,098 | ||||||||||
2067 | 4.88 | 4.90 | -.02 | 1.89 | 1.02 | .87 | 6.77 | 5.92 | .85 | 334,248 | ||||||||||
2068 | 4.88 | 4.90 | -.02 | 1.90 | 1.02 | .87 | 6.77 | 5.92 | .85 | 353,474 | ||||||||||
2069 | 4.88 | 4.90 | -.02 | 1.90 | 1.03 | .88 | 6.78 | 5.93 | .85 | 373,845 | ||||||||||
2070 | 4.88 | 4.90 | -.02 | 1.91 | 1.03 | .88 | 6.79 | 5.93 | .85 | 395,425 | ||||||||||
2071 | 4.88 | 4.90 | -.02 | 1.91 | 1.03 | .88 | 6.79 | 5.94 | .86 | 418,305 | ||||||||||
2072 | 4.88 | 4.90 | -.02 | 1.91 | 1.04 | .88 | 6.80 | 5.94 | .86 | 442,556 | ||||||||||
2073 | 4.88 | 4.90 | -.01 | 1.92 | 1.04 | .88 | 6.80 | 5.94 | .87 | 468,257 | ||||||||||
2074 | 4.88 | 4.89 | c | 1.92 | 1.04 | .88 | 6.81 | 5.93 | .88 | 495,486 | ||||||||||
2075 | 4.88 | 4.88 | .01 | 1.93 | 1.05 | .88 | 6.81 | 5.92 | .89 | 524,333 | ||||||||||
2076 | 4.88 | 4.87 | .02 | 1.93 | 1.05 | .88 | 6.81 | 5.91 | .90 | 554,871 | ||||||||||
2077 | 4.88 | 4.85 | .03 | 1.93 | 1.05 | .88 | 6.82 | 5.90 | .91 | 587,178 | ||||||||||
2078 | 4.88 | 4.83 | .05 | 1.94 | 1.05 | .88 | 6.82 | 5.88 | .93 | 621,349 | ||||||||||
2079 | 4.88 | 4.82 | .07 | 1.94 | 1.05 | .89 | 6.82 | 5.87 | .95 | 657,496 | ||||||||||
2080 | 4.88 | 4.80 | .08 | 1.94 | 1.05 | .89 | 6.82 | 5.85 | .97 | 695,701 | ||||||||||
2081 | 4.88 | 4.78 | .10 | 1.94 | 1.05 | .89 | 6.82 | 5.84 | .99 | 736,066 | ||||||||||
2082 | 4.88 | 4.77 | .11 | 1.95 | 1.05 | .89 | 6.83 | 5.82 | 1.00 | 778,695 | ||||||||||
2083 | 4.88 | 4.76 | .12 | 1.95 | 1.05 | .90 | 6.83 | 5.82 | 1.01 | 823,694 | ||||||||||
2084 | 4.88 | 4.76 | .12 | 1.95 | 1.05 | .90 | 6.83 | 5.81 | 1.02 | 871,184 | ||||||||||
2085 | 4.88 | 4.76 | .12 | 1.96 | 1.05 | .90 | 6.84 | 5.82 | 1.02 | 921,310 | ||||||||||
2086 | 4.88 | 4.77 | .12 | 1.96 | 1.05 | .91 | 6.84 | 5.82 | 1.02 | 974,201 | ||||||||||
2087 | 4.88 | 4.78 | .11 | 1.97 | 1.05 | .91 | 6.85 | 5.83 | 1.02 | 1,030,021 | ||||||||||
2088 | 4.89 | 4.79 | .10 | 1.97 | 1.05 | .91 | 6.86 | 5.84 | 1.01 | 1,088,925 | ||||||||||
2089 | 4.89 | 4.80 | .08 | 1.97 | 1.06 | .92 | 6.86 | 5.86 | 1.00 | 1,151,095 | ||||||||||
2090 | 4.89 | 4.82 | .07 | 1.98 | 1.06 | .92 | 6.87 | 5.88 | .99 | 1,216,718 | ||||||||||
2091 | 4.89 | 4.84 | .05 | 1.98 | 1.06 | .93 | 6.88 | 5.90 | .98 | 1,286,030 | ||||||||||
2092 | 4.90 | 4.86 | .04 | 1.99 | 1.06 | .93 | 6.88 | 5.92 | .97 | 1,359,218 | ||||||||||
2093 | 4.90 | 4.88 | .02 | 1.99 | 1.06 | .94 | 6.89 | 5.93 | .96 | 1,436,534 | ||||||||||
2094 | 4.90 | 4.90 | .01 | 2.00 | 1.06 | .94 | 6.90 | 5.95 | .95 | 1,518,223 | ||||||||||
2095 | 4.90 | 4.91 | -.01 | 2.00 | 1.06 | .94 | 6.91 | 5.97 | .94 | 1,604,573 | ||||||||||
High-cost: |
||||||||||||||||||||
2017 | 4.80 | 4.99 | -.19 | 1.54 | 1.57 | -.03 | 6.34 | 6.57 | -.22 | 19,182 | ||||||||||
2018 | 4.75 | 5.17 | -.42 | 1.55 | 1.61 | -.06 | 6.30 | 6.78 | -.48 | 19,540 | ||||||||||
2019 | 4.73 | 5.37 | -.64 | 1.56 | 1.66 | -.10 | 6.29 | 7.02 | -.73 | 20,132 | ||||||||||
2020 | 4.73 | 5.49 | -.76 | 1.57 | 1.72 | -.14 | 6.30 | 7.21 | -.91 | 20,917 | ||||||||||
2021 | 4.73 | 5.60 | -.87 | 1.59 | 1.79 | -.20 | 6.32 | 7.39 | -1.07 | 21,699 | ||||||||||
2022 | 4.74 | 5.74 | -1.00 | 1.60 | 1.88 | -.27 | 6.34 | 7.61 | -1.27 | 22,467 | ||||||||||
2023 | 4.74 | 5.88 | -1.14 | 1.62 | 1.97 | -.35 | 6.36 | 7.85 | -1.49 | 23,239 | ||||||||||
2024 | 4.74 | 6.02 | -1.28 | 1.63 | 2.05 | -.42 | 6.37 | 8.07 | -1.70 | 24,027 | ||||||||||
2025 | 4.74 | 6.16 | -1.42 | 1.64 | 2.12 | -.47 | 6.38 | 8.28 | -1.90 | 24,816 | ||||||||||
2026 | 4.74 | 6.31 | -1.57 | 1.65 | 2.24 | -.59 | 6.39 | 8.55 | -2.16 | 25,603 | ||||||||||
2027 | 4.73 | 6.43 | -1.69 | 1.66 | 2.33 | -.66 | 6.40 | 8.75 | -2.36 | 26,428 | ||||||||||
2028 | 4.73 | 6.54 | -1.81 | 1.67 | 2.40 | -.74 | 6.40 | 8.95 | -2.55 | 27,277 | ||||||||||
2029 | 4.73 | 6.65 | -1.92 | 1.67 | 2.49 | -.82 | 6.40 | 9.14 | -2.73 | 28,152 | ||||||||||
2030 | 4.73 | 6.75 | -2.02 | 1.68 | 2.57 | -.89 | 6.41 | 9.31 | -2.91 | 29,038 | ||||||||||
2031 | 4.72 | 6.84 | -2.11 | 1.69 | 2.66 | -.97 | 6.41 | 9.49 | -3.09 | 29,950 | ||||||||||
2032 | 4.72 | 6.92 | -2.20 | 1.69 | 2.75 | -1.06 | 6.41 | 9.66 | -3.26 | 30,892 | ||||||||||
2033 | 4.71 | 6.99 | -2.27 | 1.70 | 2.83 | -1.14 | 6.41 | 9.82 | -3.41 | 31,861 | ||||||||||
2034 | 4.71 | 7.05 | -2.34 | 1.70 | 2.92 | -1.22 | 6.41 | 9.97 | -3.56 | 32,862 | ||||||||||
2035 | 4.70 | 7.09 | -2.39 | 1.70 | 3.01 | -1.31 | 6.41 | 10.11 | -3.70 | 33,894 | ||||||||||
2036 | 4.70 | 7.13 | -2.44 | 1.71 | 3.10 | -1.39 | 6.40 | 10.24 | -3.83 | 34,952 | ||||||||||
2037 | 4.69 | 7.17 | -2.48 | 1.71 | 3.19 | -1.48 | 6.40 | 10.36 | -3.96 | 36,044 | ||||||||||
2038 | 4.68 | 7.19 | -2.51 | 1.71 | 3.27 | -1.56 | 6.40 | 10.47 | -4.07 | 37,177 | ||||||||||
2039 | 4.68 | 7.21 | -2.53 | 1.72 | 3.35 | -1.63 | 6.39 | 10.56 | -4.16 | 38,350 | ||||||||||
2040 | 4.67 | 7.21 | -2.54 | 1.72 | 3.43 | -1.71 | 6.39 | 10.65 | -4.26 | 39,552 | ||||||||||
2041 | 4.66 | 7.22 | -2.55 | 1.72 | 3.52 | -1.79 | 6.39 | 10.73 | -4.35 | 40,792 | ||||||||||
2042 | 4.66 | 7.22 | -2.56 | 1.72 | 3.60 | -1.87 | 6.38 | 10.81 | -4.43 | 42,076 | ||||||||||
2043 | 4.65 | 7.21 | -2.56 | 1.73 | 3.67 | -1.95 | 6.38 | 10.89 | -4.51 | 43,396 | ||||||||||
2044 | 4.64 | 7.21 | -2.57 | 1.73 | 3.75 | -2.02 | 6.37 | 10.96 | -4.59 | 44,752 | ||||||||||
2045 | 4.64 | 7.21 | -2.57 | 1.73 | 3.82 | -2.09 | 6.37 | 11.03 | -4.67 | 46,144 | ||||||||||
2046 | 4.63 | 7.21 | -2.58 | 1.73 | 3.89 | -2.16 | 6.36 | 11.10 | -4.74 | 47,575 | ||||||||||
2047 | 4.62 | 7.21 | -2.59 | 1.73 | 3.95 | -2.22 | 6.36 | 11.16 | -4.80 | 49,040 | ||||||||||
2048 | 4.62 | 7.21 | -2.59 | 1.74 | 4.00 | -2.27 | 6.35 | 11.21 | -4.86 | 50,541 | ||||||||||
2049 | 4.61 | 7.21 | -2.60 | 1.74 | 4.05 | -2.31 | 6.35 | 11.26 | -4.91 | 52,081 | ||||||||||
2050 | 4.61 | 7.22 | -2.61 | 1.74 | 4.10 | -2.36 | 6.35 | 11.31 | -4.96 | 53,658 | ||||||||||
2051 | 4.60 | 7.22 | -2.62 | 1.74 | 4.14 | -2.40 | 6.34 | 11.36 | -5.02 | 55,272 | ||||||||||
2052 | 4.60 | 7.23 | -2.64 | 1.74 | 4.17 | -2.43 | 6.34 | 11.41 | -5.07 | 56,923 | ||||||||||
2053 | 4.59 | 7.25 | -2.65 | 1.75 | 4.21 | -2.46 | 6.34 | 11.45 | -5.11 | 58,619 | ||||||||||
2054 | 4.58 | 7.26 | -2.68 | 1.75 | 4.23 | -2.49 | 6.33 | 11.50 | -5.16 | 60,361 | ||||||||||
2055 | 4.58 | 7.28 | -2.70 | 1.75 | 4.27 | -2.51 | 6.33 | 11.55 | -5.22 | 62,148 | ||||||||||
2056 | 4.57 | 7.30 | -2.73 | 1.75 | 4.29 | -2.54 | 6.33 | 11.59 | -5.27 | 63,984 | ||||||||||
2057 | 4.57 | 7.32 | -2.75 | 1.76 | 4.32 | -2.56 | 6.33 | 11.64 | -5.32 | 65,869 | ||||||||||
2058 | 4.56 | 7.35 | -2.78 | 1.76 | 4.34 | -2.58 | 6.32 | 11.69 | -5.36 | 67,804 | ||||||||||
2059 | 4.56 | 7.37 | -2.81 | 1.76 | 4.36 | -2.59 | 6.32 | 11.73 | -5.41 | 69,789 | ||||||||||
2060 | 4.55 | 7.39 | -2.84 | 1.76 | 4.37 | -2.61 | 6.32 | 11.77 | -5.45 | 71,831 | ||||||||||
2061 | 4.55 | 7.42 | -2.87 | 1.77 | 4.38 | -2.62 | 6.31 | 11.80 | -5.49 | 73,927 | ||||||||||
2062 | 4.54 | 7.44 | -2.90 | 1.77 | 4.39 | -2.62 | 6.31 | 11.84 | -5.53 | 76,081 | ||||||||||
2063 | 4.54 | 7.47 | -2.93 | 1.77 | 4.41 | -2.63 | 6.31 | 11.87 | -5.57 | 78,298 | ||||||||||
2064 | 4.53 | 7.49 | -2.96 | 1.77 | 4.42 | -2.64 | 6.30 | 11.91 | -5.60 | 80,577 | ||||||||||
2065 | 4.52 | 7.52 | -3.00 | 1.78 | 4.42 | -2.65 | 6.30 | 11.94 | -5.64 | 82,918 | ||||||||||
2066 | 4.52 | 7.54 | -3.03 | 1.78 | 4.43 | -2.65 | 6.29 | 11.97 | -5.68 | 85,325 | ||||||||||
2067 | 4.51 | 7.57 | -3.06 | 1.78 | 4.43 | -2.65 | 6.29 | 12.01 | -5.72 | 87,801 | ||||||||||
2068 | 4.50 | 7.60 | -3.10 | 1.78 | 4.44 | -2.66 | 6.28 | 12.04 | -5.75 | 90,347 | ||||||||||
2069 | 4.50 | 7.63 | -3.14 | 1.78 | 4.44 | -2.66 | 6.28 | 12.07 | -5.79 | 92,967 | ||||||||||
2070 | 4.49 | 7.66 | -3.17 | 1.79 | 4.45 | -2.66 | 6.28 | 12.11 | -5.83 | 95,660 | ||||||||||
2071 | 4.48 | 7.69 | -3.21 | 1.79 | 4.45 | -2.66 | 6.27 | 12.14 | -5.87 | 98,433 | ||||||||||
2072 | 4.48 | 7.72 | -3.24 | 1.79 | 4.45 | -2.66 | 6.27 | 12.17 | -5.90 | 101,288 | ||||||||||
2073 | 4.47 | 7.74 | -3.27 | 1.79 | 4.46 | -2.66 | 6.26 | 12.20 | -5.94 | 104,221 | ||||||||||
2074 | 4.46 | 7.76 | -3.30 | 1.80 | 4.46 | -2.66 | 6.26 | 12.22 | -5.97 | 107,240 | ||||||||||
2075 | 4.45 | 7.79 | -3.33 | 1.80 | 4.46 | -2.66 | 6.25 | 12.24 | -5.99 | 110,347 | ||||||||||
2076 | 4.45 | 7.80 | -3.36 | 1.80 | 4.46 | -2.66 | 6.25 | 12.26 | -6.01 | 113,538 | ||||||||||
2077 | 4.44 | 7.81 | -3.38 | 1.80 | 4.45 | -2.65 | 6.24 | 12.27 | -6.03 | 116,816 | ||||||||||
2078 | 4.43 | 7.82 | -3.39 | 1.80 | 4.45 | -2.65 | 6.23 | 12.27 | -6.04 | 120,183 | ||||||||||
2079 | 4.42 | 7.83 | -3.41 | 1.80 | 4.44 | -2.64 | 6.22 | 12.27 | -6.05 | 123,644 | ||||||||||
2080 | 4.41 | 7.84 | -3.43 | 1.80 | 4.43 | -2.63 | 6.22 | 12.27 | -6.05 | 127,202 | ||||||||||
2081 | 4.41 | 7.84 | -3.44 | 1.80 | 4.42 | -2.61 | 6.21 | 12.26 | -6.05 | 130,858 | ||||||||||
2082 | 4.40 | 7.85 | -3.45 | 1.80 | 4.41 | -2.60 | 6.20 | 12.26 | -6.06 | 134,612 | ||||||||||
2083 | 4.39 | 7.86 | -3.47 | 1.80 | 4.39 | -2.59 | 6.19 | 12.25 | -6.06 | 138,466 | ||||||||||
2084 | 4.38 | 7.86 | -3.48 | 1.80 | 4.38 | -2.58 | 6.19 | 12.25 | -6.06 | 142,423 | ||||||||||
2085 | 4.37 | 7.87 | -3.50 | 1.81 | 4.37 | -2.57 | 6.18 | 12.25 | -6.07 | 146,490 | ||||||||||
2086 | 4.37 | 7.88 | -3.51 | 1.81 | 4.36 | -2.56 | 6.17 | 12.24 | -6.07 | 150,669 | ||||||||||
2087 | 4.36 | 7.89 | -3.53 | 1.81 | 4.35 | -2.55 | 6.17 | 12.24 | -6.08 | 154,968 | ||||||||||
2088 | 4.35 | 7.90 | -3.55 | 1.81 | 4.34 | -2.54 | 6.16 | 12.24 | -6.08 | 159,384 | ||||||||||
2089 | 4.35 | 7.91 | -3.56 | 1.81 | 4.34 | -2.53 | 6.15 | 12.24 | -6.09 | 163,922 | ||||||||||
2090 | 4.34 | 7.91 | -3.58 | 1.81 | 4.33 | -2.52 | 6.15 | 12.24 | -6.09 | 168,587 | ||||||||||
2091 | 4.33 | 7.92 | -3.59 | 1.81 | 4.31 | -2.50 | 6.14 | 12.24 | -6.09 | 173,382 | ||||||||||
2092 | 4.32 | 7.93 | -3.60 | 1.81 | 4.30 | -2.49 | 6.14 | 12.23 | -6.10 | 178,308 | ||||||||||
2093 | 4.32 | 7.93 | -3.61 | 1.81 | 4.29 | -2.48 | 6.13 | 12.23 | -6.10 | 183,377 | ||||||||||
2094 | 4.31 | 7.93 | -3.62 | 1.81 | 4.28 | -2.47 | 6.12 | 12.22 | -6.09 | 188,590 | ||||||||||
2095 | 4.30 | 7.93 | -3.63 | 1.81 | 4.28 | -2.46 | 6.12 | 12.21 | -6.09 | 193,948 |
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. Totals do not necessarily equal the sums of rounded components. |