OASDI and HI Annual Non-Interest Income, Cost, and Balance in Current Dollars — 2024 OASDI Trustees Report
| Single-Year Tables | Historical data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| OASDI | HI | Combined | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Calendar year |
Non- interest income |
Cost a | Balance a |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost a | Balance a | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $35 | $33 | $2 | $6 | $5 | b | $41 | $39 | $2 | |||||||||
| 1971 | 39 | 39 | b | 5 | 6 | -$1 | 44 | 45 | b | |||||||||
| 1972 | 43 | 43 | b | 6 | 7 | -1 | 49 | 50 | -1 | |||||||||
| 1973 | 52 | 53 | -1 | 11 | 8 | 4 | 64 | 61 | 3 | |||||||||
| 1974 | 59 | 61 | -1 | 12 | 9 | 2 | 71 | 70 | 1 | |||||||||
| 1975 | 65 | 69 | -4 | 12 | 12 | 1 | 77 | 81 | -4 | |||||||||
| 1976 | 72 | 78 | -6 | 13 | 14 | -1 | 85 | 92 | -7 | |||||||||
| 1977 | 79 | 87 | -8 | 15 | 16 | -1 | 95 | 103 | -9 | |||||||||
| 1978 | 90 | 96 | -6 | 19 | 19 | b | 108 | 115 | -6 | |||||||||
| 1979 | 104 | 107 | -4 | 23 | 22 | 1 | 126 | 129 | -2 | |||||||||
| 1980 | 117 | 124 | -6 | 25 | 26 | -1 | 142 | 150 | -7 | |||||||||
| 1981 | 140 | 144 | -4 | 34 | 31 | 2 | 174 | 176 | -2 | |||||||||
| 1982 | 147 | 160 | -14 | 36 | 36 | -1 | 182 | 196 | -14 | |||||||||
| 1983 | 163 | 171 | -8 | 41 | 40 | 1 | 204 | 212 | -8 | |||||||||
| 1984 | 183 | 180 | 3 | 44 | 45 | -1 | 228 | 226 | 2 | |||||||||
| 1985 | 201 | 191 | 10 | 49 | 48 | 1 | 250 | 239 | 11 | |||||||||
| 1986 | 213 | 202 | 11 | 56 | 50 | 6 | 269 | 251 | 18 | |||||||||
| 1987 | 226 | 209 | 17 | 60 | 52 | 8 | 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 | 41 | |||||||||
| 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 | 130 | 14 | 615 | 523 | 92 | |||||||||
| 2000 | 504 | 415 | 89 | 156 | 131 | 24 | 660 | 547 | 113 | |||||||||
| 2001 | 529 | 439 | 90 | 159 | 143 | 16 | 688 | 582 | 106 | |||||||||
| 2002 | 547 | 462 | 85 | 160 | 153 | 7 | 706 | 614 | 92 | |||||||||
| 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 | 263 | -31 | 963 | 1,048 | -86 | |||||||||
| 2013 | 752 | 823 | -71 | 244 | 269 | -25 | 996 | 1,092 | -96 | |||||||||
| 2014 | 786 | 859 | -73 | 258 | 269 | -12 | 1,044 | 1,129 | -85 | |||||||||
| 2015 | 827 | 897 | -70 | 271 | 278 | -7 | 1,098 | 1,175 | -77 | |||||||||
| 2016 | 869 | 922 | -53 | 279 | 289 | -10 | 1,148 | 1,211 | -63 | |||||||||
| 2017 | 911 | 952 | -41 | 292 | 300 | -8 | 1,203 | 1,253 | -49 | |||||||||
| 2018 | 920 | 1,000 | -80 | 304 | 312 | -8 | 1,224 | 1,312 | -88 | |||||||||
| 2019 | 981 | 1,059 | -78 | 319 | 330 | -11 | 1,300 | 1,390 | -90 | |||||||||
| 2020 | 1,042 | 1,107 | -65 | 327 | 344 | -17 | 1,369 | 1,451 | -82 | |||||||||
| 2021 | 1,018 | 1,145 | -126 | 363 | 358 | 5 | 1,381 | 1,503 | -121 | |||||||||
| 2022 | 1,155 | 1,244 | -89 | 388 | 380 | 9 | 1,544 | 1,624 | -80 | |||||||||
| 2023 | 1,284 | 1,392 | -108 | 412 | 400 | 12 | 1,696 | 1,792 | -96 | |||||||||
Intermediate: |
||||||||||||||||||
| 2024 | 1,313 | 1,482 | -169 | 433 | 417 | 16 | 1,746 | 1,899 | -153 | |||||||||
| 2025 | 1,353 | 1,575 | -222 | 453 | 434 | 19 | 1,807 | 2,009 | -203 | |||||||||
| 2026 | 1,432 | 1,666 | -233 | 482 | 463 | 20 | 1,915 | 2,128 | -214 | |||||||||
| 2027 | 1,502 | 1,760 | -258 | 509 | 499 | 10 | 2,011 | 2,259 | -248 | |||||||||
| 2028 | 1,578 | 1,852 | -274 | 538 | 537 | 1 | 2,116 | 2,390 | -274 | |||||||||
| 2029 | 1,656 | 1,947 | -290 | 567 | 579 | -11 | 2,224 | 2,526 | -302 | |||||||||
| 2030 | 1,737 | 2,046 | -310 | 598 | 619 | -21 | 2,334 | 2,665 | -330 | |||||||||
| 2031 | 1,821 | 2,148 | -327 | 630 | 661 | -31 | 2,451 | 2,810 | -359 | |||||||||
| 2032 | 1,908 | 2,252 | -344 | 664 | 707 | -42 | 2,573 | 2,959 | -386 | |||||||||
| 2033 | 1,998 | 2,359 | -361 | 698 | 762 | -64 | 2,696 | 3,121 | -424 | |||||||||
| 2034 | 2,078 | 2,469 | -391 | 730 | 809 | -79 | 2,808 | 3,278 | -469 | |||||||||
| 2035 | 2,161 | 2,583 | -423 | 763 | 853 | -90 | 2,923 | 3,436 | -513 | |||||||||
| 2036 | 2,246 | 2,701 | -455 | 796 | 898 | -102 | 3,042 | 3,599 | -557 | |||||||||
| 2037 | 2,333 | 2,822 | -489 | 831 | 943 | -112 | 3,164 | 3,765 | -601 | |||||||||
| 2038 | 2,425 | 2,947 | -522 | 867 | 989 | -122 | 3,292 | 3,936 | -644 | |||||||||
| 2039 | 2,519 | 3,074 | -555 | 904 | 1,036 | -132 | 3,424 | 4,110 | -686 | |||||||||
| 2040 | 2,617 | 3,206 | -588 | 943 | 1,083 | -140 | 3,560 | 4,289 | -729 | |||||||||
| 2041 | 2,718 | 3,340 | -623 | 983 | 1,132 | -150 | 3,701 | 4,473 | -772 | |||||||||
| 2042 | 2,822 | 3,479 | -656 | 1,024 | 1,181 | -157 | 3,847 | 4,660 | -813 | |||||||||
| 2043 | 2,931 | 3,621 | -690 | 1,068 | 1,231 | -164 | 3,998 | 4,853 | -854 | |||||||||
| 2044 | 3,044 | 3,768 | -725 | 1,112 | 1,283 | -170 | 4,156 | 5,051 | -895 | |||||||||
| 2045 | 3,160 | 3,920 | -759 | 1,159 | 1,335 | -176 | 4,319 | 5,255 | -936 | |||||||||
| 2046 | 3,282 | 4,078 | -796 | 1,207 | 1,389 | -182 | 4,489 | 5,467 | -978 | |||||||||
| 2047 | 3,409 | 4,244 | -836 | 1,258 | 1,444 | -186 | 4,667 | 5,689 | -1,022 | |||||||||
| 2048 | 3,541 | 4,418 | -877 | 1,311 | 1,502 | -191 | 4,852 | 5,920 | -1,068 | |||||||||
| 2049 | 3,678 | 4,601 | -922 | 1,367 | 1,560 | -193 | 5,045 | 6,161 | -1,116 | |||||||||
| 2050 | 3,822 | 4,793 | -971 | 1,425 | 1,622 | -197 | 5,247 | 6,415 | -1,168 | |||||||||
| 2051 | 3,971 | 4,994 | -1,023 | 1,486 | 1,685 | -199 | 5,457 | 6,679 | -1,221 | |||||||||
| 2052 | 4,127 | 5,206 | -1,079 | 1,550 | 1,749 | -199 | 5,677 | 6,955 | -1,278 | |||||||||
| 2053 | 4,289 | 5,429 | -1,140 | 1,616 | 1,815 | -199 | 5,905 | 7,244 | -1,339 | |||||||||
| 2054 | 4,457 | 5,662 | -1,205 | 1,685 | 1,884 | -199 | 6,142 | 7,546 | -1,404 | |||||||||
| 2055 | 4,632 | 5,907 | -1,276 | 1,758 | 1,960 | -202 | 6,389 | 7,867 | -1,478 | |||||||||
| 2056 | 4,814 | 6,165 | -1,352 | 1,833 | 2,038 | -205 | 6,647 | 8,204 | -1,557 | |||||||||
| 2057 | 5,003 | 6,436 | -1,433 | 1,912 | 2,119 | -207 | 6,915 | 8,555 | -1,640 | |||||||||
| 2058 | 5,200 | 6,720 | -1,520 | 1,994 | 2,201 | -207 | 7,194 | 8,921 | -1,727 | |||||||||
| 2059 | 5,405 | 7,015 | -1,611 | 2,080 | 2,286 | -206 | 7,485 | 9,301 | -1,817 | |||||||||
| 2060 | 5,616 | 7,323 | -1,706 | 2,169 | 2,377 | -208 | 7,786 | 9,700 | -1,914 | |||||||||
| 2061 | 5,836 | 7,640 | -1,804 | 2,262 | 2,471 | -209 | 8,098 | 10,111 | -2,013 | |||||||||
| 2062 | 6,064 | 7,968 | -1,903 | 2,358 | 2,570 | -212 | 8,422 | 10,538 | -2,116 | |||||||||
| 2063 | 6,300 | 8,307 | -2,006 | 2,458 | 2,673 | -215 | 8,758 | 10,980 | -2,222 | |||||||||
| 2064 | 6,545 | 8,658 | -2,113 | 2,562 | 2,782 | -220 | 9,107 | 11,439 | -2,333 | |||||||||
| 2065 | 6,799 | 9,023 | -2,224 | 2,670 | 2,897 | -228 | 9,469 | 11,920 | -2,451 | |||||||||
| 2066 | 7,062 | 9,402 | -2,340 | 2,782 | 3,018 | -236 | 9,844 | 12,419 | -2,576 | |||||||||
| 2067 | 7,335 | 9,796 | -2,461 | 2,898 | 3,142 | -244 | 10,233 | 12,938 | -2,705 | |||||||||
| 2068 | 7,617 | 10,207 | -2,589 | 3,019 | 3,271 | -251 | 10,637 | 13,477 | -2,841 | |||||||||
| 2069 | 7,910 | 10,634 | -2,724 | 3,144 | 3,403 | -258 | 11,055 | 14,037 | -2,982 | |||||||||
| 2070 | 8,214 | 11,081 | -2,867 | 3,275 | 3,541 | -266 | 11,489 | 14,622 | -3,133 | |||||||||
| 2071 | 8,529 | 11,544 | -3,015 | 3,411 | 3,684 | -273 | 11,940 | 15,228 | -3,288 | |||||||||
| 2072 | 8,856 | 12,023 | -3,167 | 3,551 | 3,832 | -281 | 12,408 | 15,855 | -3,448 | |||||||||
| 2073 | 9,196 | 12,522 | -3,326 | 3,698 | 3,985 | -287 | 12,894 | 16,507 | -3,613 | |||||||||
| 2074 | 9,550 | 13,040 | -3,490 | 3,851 | 4,144 | -294 | 13,401 | 17,184 | -3,784 | |||||||||
| 2075 | 9,918 | 13,576 | -3,658 | 4,010 | 4,309 | -300 | 13,928 | 17,885 | -3,958 | |||||||||
| 2076 | 10,300 | 14,127 | -3,827 | 4,175 | 4,480 | -305 | 14,475 | 18,607 | -4,133 | |||||||||
| 2077 | 10,697 | 14,696 | -3,998 | 4,346 | 4,655 | -309 | 15,043 | 19,351 | -4,307 | |||||||||
| 2078 | 11,111 | 15,280 | -4,170 | 4,524 | 4,836 | -312 | 15,635 | 20,116 | -4,481 | |||||||||
| 2079 | 11,540 | 15,879 | -4,339 | 4,710 | 5,022 | -312 | 16,250 | 20,901 | -4,651 | |||||||||
| 2080 | 11,988 | 16,495 | -4,507 | 4,903 | 5,214 | -311 | 16,890 | 21,709 | -4,818 | |||||||||
| 2081 | 12,454 | 17,129 | -4,675 | 5,104 | 5,412 | -309 | 17,557 | 22,541 | -4,984 | |||||||||
| 2082 | 12,940 | 17,781 | -4,842 | 5,313 | 5,617 | -305 | 18,252 | 23,399 | -5,147 | |||||||||
| 2083 | 13,445 | 18,453 | -5,007 | 5,530 | 5,831 | -300 | 18,975 | 24,283 | -5,308 | |||||||||
| 2084 | 13,971 | 19,142 | -5,171 | 5,757 | 6,050 | -294 | 19,728 | 25,193 | -5,465 | |||||||||
| 2085 | 14,519 | 19,850 | -5,332 | 5,992 | 6,279 | -287 | 20,511 | 26,129 | -5,618 | |||||||||
| 2086 | 15,088 | 20,577 | -5,489 | 6,237 | 6,513 | -275 | 21,326 | 27,090 | -5,764 | |||||||||
| 2087 | 15,681 | 21,325 | -5,644 | 6,491 | 6,756 | -265 | 22,172 | 28,081 | -5,909 | |||||||||
| 2088 | 16,296 | 22,096 | -5,800 | 6,756 | 7,009 | -253 | 23,052 | 29,106 | -6,053 | |||||||||
| 2089 | 16,937 | 22,898 | -5,961 | 7,031 | 7,270 | -239 | 23,968 | 30,168 | -6,201 | |||||||||
| 2090 | 17,602 | 23,733 | -6,130 | 7,317 | 7,540 | -223 | 24,919 | 31,272 | -6,353 | |||||||||
| 2091 | 18,294 | 24,606 | -6,312 | 7,615 | 7,819 | -204 | 25,909 | 32,425 | -6,516 | |||||||||
| 2092 | 19,013 | 25,525 | -6,512 | 7,925 | 8,110 | -185 | 26,938 | 33,635 | -6,697 | |||||||||
| 2093 | 19,760 | 26,495 | -6,735 | 8,248 | 8,412 | -164 | 28,008 | 34,907 | -6,899 | |||||||||
| 2094 | 20,536 | 27,518 | -6,982 | 8,584 | 8,720 | -137 | 29,120 | 36,238 | -7,119 | |||||||||
| 2095 | 21,341 | 28,595 | -7,254 | 8,934 | 9,038 | -104 | 30,275 | 37,633 | -7,358 | |||||||||
| 2096 | 22,177 | 29,729 | -7,552 | 9,297 | 9,363 | -66 | 31,475 | 39,093 | -7,618 | |||||||||
| 2097 | 23,045 | 30,922 | -7,877 | 9,676 | 9,700 | -24 | 32,722 | 40,622 | -7,900 | |||||||||
| 2098 | 23,946 | 32,176 | -8,230 | 10,070 | 10,049 | 20 | 34,015 | 42,225 | -8,210 | |||||||||
| 2099 | 24,881 | 33,492 | -8,610 | 10,480 | 10,411 | 68 | 35,361 | 43,903 | -8,542 | |||||||||
| 2100 | 25,852 | 34,870 | -9,018 | 10,905 | 10,786 | 119 | 36,757 | 45,657 | -8,900 | |||||||||
Low-cost: |
||||||||||||||||||
| 2024 | 1,334 | 1,480 | -145 | 441 | 410 | 31 | 1,775 | 1,890 | -115 | |||||||||
| 2025 | 1,420 | 1,570 | -150 | 471 | 422 | 49 | 1,891 | 1,992 | -100 | |||||||||
| 2026 | 1,516 | 1,668 | -153 | 508 | 448 | 61 | 2,024 | 2,116 | -92 | |||||||||
| 2027 | 1,613 | 1,768 | -154 | 543 | 479 | 63 | 2,156 | 2,247 | -91 | |||||||||
| 2028 | 1,715 | 1,866 | -151 | 578 | 511 | 67 | 2,293 | 2,377 | -84 | |||||||||
| 2029 | 1,824 | 1,967 | -143 | 616 | 546 | 70 | 2,439 | 2,513 | -73 | |||||||||
| 2030 | 1,937 | 2,074 | -137 | 656 | 579 | 77 | 2,593 | 2,653 | -60 | |||||||||
| 2031 | 2,060 | 2,185 | -125 | 700 | 615 | 85 | 2,760 | 2,800 | -40 | |||||||||
| 2032 | 2,191 | 2,300 | -109 | 747 | 653 | 94 | 2,937 | 2,953 | -15 | |||||||||
| 2033 | 2,327 | 2,419 | -92 | 795 | 699 | 96 | 3,121 | 3,118 | 3 | |||||||||
| 2034 | 2,451 | 2,546 | -95 | 842 | 737 | 105 | 3,293 | 3,282 | 11 | |||||||||
| 2035 | 2,581 | 2,679 | -98 | 891 | 772 | 119 | 3,472 | 3,450 | 21 | |||||||||
| 2036 | 2,716 | 2,817 | -101 | 942 | 807 | 136 | 3,659 | 3,624 | 34 | |||||||||
| 2037 | 2,858 | 2,963 | -106 | 997 | 841 | 155 | 3,854 | 3,804 | 50 | |||||||||
| 2038 | 3,007 | 3,115 | -108 | 1,054 | 876 | 177 | 4,061 | 3,991 | 69 | |||||||||
| 2039 | 3,163 | 3,273 | -109 | 1,114 | 912 | 202 | 4,277 | 4,185 | 92 | |||||||||
| 2040 | 3,328 | 3,438 | -111 | 1,177 | 947 | 229 | 4,504 | 4,386 | 119 | |||||||||
| 2041 | 3,500 | 3,611 | -111 | 1,243 | 984 | 259 | 4,743 | 4,595 | 148 | |||||||||
| 2042 | 3,681 | 3,791 | -110 | 1,313 | 1,021 | 292 | 4,994 | 4,812 | 183 | |||||||||
| 2043 | 3,873 | 3,980 | -107 | 1,387 | 1,058 | 329 | 5,260 | 5,038 | 222 | |||||||||
| 2044 | 4,075 | 4,176 | -100 | 1,465 | 1,096 | 369 | 5,540 | 5,272 | 269 | |||||||||
| 2045 | 4,289 | 4,381 | -92 | 1,548 | 1,135 | 413 | 5,837 | 5,517 | 320 | |||||||||
| 2046 | 4,514 | 4,599 | -85 | 1,636 | 1,176 | 459 | 6,150 | 5,776 | 374 | |||||||||
| 2047 | 4,753 | 4,831 | -78 | 1,729 | 1,218 | 511 | 6,482 | 6,050 | 432 | |||||||||
| 2048 | 5,006 | 5,078 | -72 | 1,828 | 1,262 | 566 | 6,834 | 6,340 | 494 | |||||||||
| 2049 | 5,273 | 5,341 | -68 | 1,933 | 1,303 | 630 | 7,206 | 6,644 | 562 | |||||||||
| 2050 | 5,556 | 5,622 | -66 | 2,045 | 1,348 | 697 | 7,601 | 6,969 | 631 | |||||||||
| 2051 | 5,855 | 5,919 | -64 | 2,163 | 1,395 | 768 | 8,017 | 7,314 | 704 | |||||||||
| 2052 | 6,171 | 6,236 | -66 | 2,288 | 1,442 | 846 | 8,458 | 7,679 | 780 | |||||||||
| 2053 | 6,504 | 6,574 | -71 | 2,421 | 1,493 | 928 | 8,924 | 8,067 | 858 | |||||||||
| 2054 | 6,855 | 6,934 | -78 | 2,561 | 1,547 | 1,014 | 9,416 | 8,481 | 936 | |||||||||
| 2055 | 7,226 | 7,317 | -91 | 2,710 | 1,608 | 1,102 | 9,936 | 8,925 | 1,011 | |||||||||
| 2056 | 7,617 | 7,725 | -108 | 2,867 | 1,673 | 1,194 | 10,484 | 9,398 | 1,086 | |||||||||
| 2057 | 8,030 | 8,159 | -129 | 3,034 | 1,741 | 1,293 | 11,064 | 9,900 | 1,163 | |||||||||
| 2058 | 8,465 | 8,619 | -154 | 3,210 | 1,811 | 1,399 | 11,675 | 10,430 | 1,245 | |||||||||
| 2059 | 8,923 | 9,104 | -181 | 3,396 | 1,886 | 1,510 | 12,319 | 10,989 | 1,329 | |||||||||
| 2060 | 9,405 | 9,614 | -209 | 3,592 | 1,967 | 1,624 | 12,997 | 11,581 | 1,415 | |||||||||
| 2061 | 9,912 | 10,148 | -236 | 3,798 | 2,054 | 1,744 | 13,710 | 12,202 | 1,508 | |||||||||
| 2062 | 10,446 | 10,707 | -260 | 4,016 | 2,148 | 1,868 | 14,462 | 12,855 | 1,607 | |||||||||
| 2063 | 11,008 | 11,291 | -284 | 4,245 | 2,249 | 1,996 | 15,253 | 13,540 | 1,713 | |||||||||
| 2064 | 11,599 | 11,904 | -305 | 4,486 | 2,355 | 2,132 | 16,085 | 14,258 | 1,826 | |||||||||
| 2065 | 12,220 | 12,548 | -327 | 4,740 | 2,471 | 2,270 | 16,961 | 15,018 | 1,942 | |||||||||
| 2066 | 12,874 | 13,224 | -350 | 5,008 | 2,595 | 2,413 | 17,882 | 15,819 | 2,063 | |||||||||
| 2067 | 13,562 | 13,936 | -374 | 5,291 | 2,727 | 2,563 | 18,853 | 16,663 | 2,190 | |||||||||
| 2068 | 14,286 | 14,685 | -399 | 5,588 | 2,869 | 2,719 | 19,875 | 17,554 | 2,321 | |||||||||
| 2069 | 15,047 | 15,474 | -426 | 5,902 | 3,019 | 2,882 | 20,949 | 18,493 | 2,456 | |||||||||
| 2070 | 15,849 | 16,306 | -457 | 6,232 | 3,179 | 3,053 | 22,080 | 19,485 | 2,596 | |||||||||
| 2071 | 16,694 | 17,182 | -488 | 6,581 | 3,348 | 3,232 | 23,275 | 20,530 | 2,745 | |||||||||
| 2072 | 17,585 | 18,102 | -517 | 6,948 | 3,531 | 3,418 | 24,533 | 21,632 | 2,901 | |||||||||
| 2073 | 18,524 | 19,069 | -545 | 7,337 | 3,726 | 3,611 | 25,861 | 22,795 | 3,065 | |||||||||
| 2074 | 19,517 | 20,087 | -570 | 7,748 | 3,932 | 3,815 | 27,264 | 24,019 | 3,245 | |||||||||
| 2075 | 20,565 | 21,153 | -588 | 8,181 | 4,150 | 4,031 | 28,746 | 25,303 | 3,444 | |||||||||
| 2076 | 21,670 | 22,265 | -594 | 8,639 | 4,379 | 4,260 | 30,309 | 26,643 | 3,666 | |||||||||
| 2077 | 22,837 | 23,425 | -588 | 9,122 | 4,618 | 4,504 | 31,958 | 28,042 | 3,916 | |||||||||
| 2078 | 24,070 | 24,633 | -562 | 9,632 | 4,869 | 4,762 | 33,702 | 29,502 | 4,200 | |||||||||
| 2079 | 25,374 | 25,888 | -514 | 10,171 | 5,133 | 5,038 | 35,545 | 31,022 | 4,524 | |||||||||
| 2080 | 26,753 | 27,197 | -444 | 10,741 | 5,411 | 5,331 | 37,494 | 32,608 | 4,887 | |||||||||
| 2081 | 28,211 | 28,563 | -352 | 11,344 | 5,703 | 5,641 | 39,555 | 34,265 | 5,290 | |||||||||
| 2082 | 29,755 | 29,987 | -231 | 11,982 | 6,010 | 5,973 | 41,738 | 35,996 | 5,741 | |||||||||
| 2083 | 31,387 | 31,471 | -83 | 12,657 | 6,334 | 6,323 | 44,045 | 37,805 | 6,240 | |||||||||
| 2084 | 33,112 | 33,017 | 95 | 13,370 | 6,674 | 6,696 | 46,482 | 39,691 | 6,792 | |||||||||
| 2085 | 34,935 | 34,625 | 309 | 14,124 | 7,033 | 7,091 | 49,058 | 41,658 | 7,400 | |||||||||
| 2086 | 36,862 | 36,302 | 560 | 14,921 | 7,408 | 7,513 | 51,782 | 43,710 | 8,073 | |||||||||
| 2087 | 38,894 | 38,051 | 842 | 15,761 | 7,804 | 7,958 | 54,655 | 45,855 | 8,800 | |||||||||
| 2088 | 41,038 | 39,887 | 1,151 | 16,649 | 8,221 | 8,428 | 57,687 | 48,108 | 9,579 | |||||||||
| 2089 | 43,300 | 41,827 | 1,473 | 17,587 | 8,658 | 8,930 | 60,888 | 50,485 | 10,403 | |||||||||
| 2090 | 45,685 | 43,883 | 1,802 | 18,577 | 9,116 | 9,462 | 64,262 | 52,999 | 11,263 | |||||||||
| 2091 | 48,199 | 46,083 | 2,116 | 19,623 | 9,596 | 10,027 | 67,822 | 55,679 | 12,143 | |||||||||
| 2092 | 50,849 | 48,449 | 2,400 | 20,731 | 10,104 | 10,626 | 71,580 | 58,553 | 13,027 | |||||||||
| 2093 | 53,639 | 50,991 | 2,648 | 21,899 | 10,638 | 11,261 | 75,538 | 61,629 | 13,909 | |||||||||
| 2094 | 56,578 | 53,731 | 2,847 | 23,133 | 11,192 | 11,941 | 79,711 | 64,923 | 14,788 | |||||||||
| 2095 | 59,671 | 56,678 | 2,994 | 24,437 | 11,771 | 12,665 | 84,108 | 68,449 | 15,659 | |||||||||
| 2096 | 62,929 | 59,834 | 3,094 | 25,813 | 12,376 | 13,437 | 88,742 | 72,210 | 16,531 | |||||||||
| 2097 | 66,358 | 63,210 | 3,148 | 27,267 | 13,009 | 14,258 | 93,624 | 76,219 | 17,406 | |||||||||
| 2098 | 69,966 | 66,814 | 3,153 | 28,802 | 13,675 | 15,127 | 98,769 | 80,489 | 18,280 | |||||||||
| 2099 | 73,769 | 70,653 | 3,116 | 30,417 | 13,885 | 16,532 | 104,185 | 84,537 | 19,648 | |||||||||
| 2100 | 77,770 | 74,735 | 3,035 | 32,120 | 14,097 | 18,023 | 109,890 | 88,832 | 21,058 | |||||||||
High-cost: |
||||||||||||||||||
| 2024 | 1,290 | 1,485 | -195 | 423 | 423 | b | 1,713 | 1,908 | -195 | |||||||||
| 2025 | 1,279 | 1,582 | -303 | 430 | 443 | -13 | 1,710 | 2,026 | -316 | |||||||||
| 2026 | 1,348 | 1,673 | -325 | 456 | 476 | -20 | 1,804 | 2,150 | -346 | |||||||||
| 2027 | 1,397 | 1,762 | -365 | 478 | 520 | -42 | 1,875 | 2,282 | -407 | |||||||||
| 2028 | 1,452 | 1,849 | -396 | 501 | 566 | -65 | 1,954 | 2,415 | -462 | |||||||||
| 2029 | 1,511 | 1,937 | -426 | 526 | 618 | -92 | 2,036 | 2,554 | -518 | |||||||||
| 2030 | 1,571 | 2,029 | -458 | 551 | 669 | -118 | 2,122 | 2,698 | -576 | |||||||||
| 2031 | 1,631 | 2,124 | -493 | 577 | 723 | -146 | 2,208 | 2,847 | -639 | |||||||||
| 2032 | 1,688 | 2,219 | -532 | 602 | 779 | -177 | 2,289 | 2,998 | -709 | |||||||||
| 2033 | 1,743 | 2,316 | -573 | 625 | 845 | -220 | 2,368 | 3,161 | -792 | |||||||||
| 2034 | 1,790 | 2,411 | -621 | 646 | 903 | -257 | 2,436 | 3,314 | -878 | |||||||||
| 2035 | 1,839 | 2,509 | -670 | 666 | 959 | -293 | 2,505 | 3,468 | -963 | |||||||||
| 2036 | 1,888 | 2,609 | -721 | 687 | 1,016 | -330 | 2,575 | 3,625 | -1,050 | |||||||||
| 2037 | 1,938 | 2,711 | -773 | 708 | 1,075 | -367 | 2,646 | 3,786 | -1,140 | |||||||||
| 2038 | 1,989 | 2,813 | -824 | 730 | 1,137 | -407 | 2,719 | 3,950 | -1,231 | |||||||||
| 2039 | 2,042 | 2,917 | -875 | 752 | 1,200 | -448 | 2,794 | 4,117 | -1,323 | |||||||||
| 2040 | 2,095 | 3,022 | -927 | 774 | 1,265 | -490 | 2,869 | 4,286 | -1,417 | |||||||||
| 2041 | 2,148 | 3,127 | -979 | 797 | 1,332 | -535 | 2,946 | 4,459 | -1,514 | |||||||||
| 2042 | 2,203 | 3,234 | -1,031 | 820 | 1,401 | -581 | 3,023 | 4,634 | -1,611 | |||||||||
| 2043 | 2,258 | 3,341 | -1,083 | 843 | 1,472 | -628 | 3,102 | 4,813 | -1,711 | |||||||||
| 2044 | 2,314 | 3,453 | -1,139 | 867 | 1,544 | -677 | 3,181 | 4,997 | -1,816 | |||||||||
| 2045 | 2,371 | 3,566 | -1,195 | 891 | 1,619 | -727 | 3,262 | 5,184 | -1,922 | |||||||||
| 2046 | 2,428 | 3,681 | -1,253 | 916 | 1,695 | -780 | 3,344 | 5,377 | -2,033 | |||||||||
| 2047 | 2,487 | 3,801 | -1,314 | 941 | 1,776 | -835 | 3,428 | 5,577 | -2,149 | |||||||||
| 2048 | 2,547 | 3,924 | -1,376 | 967 | 1,859 | -892 | 3,514 | 5,783 | -2,269 | |||||||||
| 2049 | 2,609 | 4,050 | -1,441 | 994 | 1,941 | -947 | 3,603 | 5,991 | -2,389 | |||||||||
| 2050 | 2,672 | 4,182 | -1,510 | 1,021 | 2,025 | -1,004 | 3,693 | 6,207 | -2,514 | |||||||||
| 2051 | 2,736 | 4,316 | -1,581 | 1,049 | 2,109 | -1,060 | 3,785 | 6,425 | -2,641 | |||||||||
| 2052 | 2,801 | 4,456 | -1,654 | 1,078 | 2,195 | -1,117 | 3,879 | 6,650 | -2,772 | |||||||||
| 2053 | 2,868 | 4,599 | -1,731 | 1,107 | 2,281 | -1,174 | 3,975 | 6,880 | -2,905 | |||||||||
| 2054 | 2,937 | 4,748 | -1,811 | 1,137 | 2,369 | -1,232 | 4,074 | 7,117 | -3,043 | |||||||||
| 2055 | 3,007 | 4,901 | -1,895 | 1,169 | 2,462 | -1,294 | 4,175 | 7,364 | -3,189 | |||||||||
| 2056 | 3,078 | 5,060 | -1,982 | 1,201 | 2,557 | -1,357 | 4,279 | 7,617 | -3,339 | |||||||||
| 2057 | 3,152 | 5,225 | -2,073 | 1,234 | 2,651 | -1,417 | 4,385 | 7,876 | -3,490 | |||||||||
| 2058 | 3,227 | 5,394 | -2,167 | 1,267 | 2,747 | -1,479 | 4,494 | 8,141 | -3,647 | |||||||||
| 2059 | 3,304 | 5,568 | -2,264 | 1,302 | 2,842 | -1,540 | 4,606 | 8,410 | -3,804 | |||||||||
| 2060 | 3,382 | 5,746 | -2,364 | 1,337 | 2,942 | -1,604 | 4,720 | 8,688 | -3,969 | |||||||||
| 2061 | 3,462 | 5,928 | -2,466 | 1,373 | 3,040 | -1,667 | 4,835 | 8,968 | -4,133 | |||||||||
| 2062 | 3,543 | 6,112 | -2,569 | 1,410 | 3,141 | -1,731 | 4,953 | 9,253 | -4,300 | |||||||||
| 2063 | 3,625 | 6,300 | -2,674 | 1,448 | 3,242 | -1,794 | 5,073 | 9,542 | -4,469 | |||||||||
| 2064 | 3,709 | 6,491 | -2,782 | 1,486 | 3,347 | -1,861 | 5,196 | 9,838 | -4,643 | |||||||||
| 2065 | 3,795 | 6,687 | -2,892 | 1,525 | 3,456 | -1,931 | 5,321 | 10,143 | -4,823 | |||||||||
| 2066 | 3,882 | 6,888 | -3,006 | 1,566 | 3,565 | -1,999 | 5,448 | 10,452 | -5,005 | |||||||||
| 2067 | 3,971 | 7,094 | -3,123 | 1,606 | 3,671 | -2,065 | 5,577 | 10,765 | -5,187 | |||||||||
| 2068 | 4,061 | 7,305 | -3,244 | 1,648 | 3,776 | -2,128 | 5,709 | 11,081 | -5,372 | |||||||||
| 2069 | 4,153 | 7,522 | -3,370 | 1,690 | 3,878 | -2,187 | 5,843 | 11,400 | -5,557 | |||||||||
| 2070 | 4,246 | 7,747 | -3,501 | 1,734 | 3,984 | -2,250 | 5,980 | 11,730 | -5,750 | |||||||||
| 2071 | 4,341 | 7,976 | -3,635 | 1,778 | 4,086 | -2,308 | 6,119 | 12,062 | -5,943 | |||||||||
| 2072 | 4,438 | 8,210 | -3,772 | 1,823 | 4,185 | -2,362 | 6,261 | 12,395 | -6,134 | |||||||||
| 2073 | 4,536 | 8,448 | -3,912 | 1,869 | 4,282 | -2,413 | 6,405 | 12,731 | -6,325 | |||||||||
| 2074 | 4,637 | 8,693 | -4,057 | 1,916 | 4,381 | -2,464 | 6,553 | 13,074 | -6,521 | |||||||||
| 2075 | 4,740 | 8,944 | -4,204 | 1,964 | 4,480 | -2,516 | 6,704 | 13,424 | -6,720 | |||||||||
| 2076 | 4,844 | 9,197 | -4,353 | 2,014 | 4,581 | -2,567 | 6,858 | 13,778 | -6,921 | |||||||||
| 2077 | 4,950 | 9,454 | -4,504 | 2,064 | 4,681 | -2,617 | 7,014 | 14,135 | -7,121 | |||||||||
| 2078 | 5,059 | 9,714 | -4,655 | 2,114 | 4,781 | -2,666 | 7,173 | 14,495 | -7,322 | |||||||||
| 2079 | 5,169 | 9,976 | -4,807 | 2,166 | 4,880 | -2,714 | 7,335 | 14,856 | -7,522 | |||||||||
| 2080 | 5,281 | 10,241 | -4,960 | 2,219 | 4,981 | -2,762 | 7,500 | 15,222 | -7,722 | |||||||||
| 2081 | 5,396 | 10,510 | -5,113 | 2,273 | 5,082 | -2,809 | 7,669 | 15,592 | -7,922 | |||||||||
| 2082 | 5,514 | 10,781 | -5,267 | 2,328 | 5,184 | -2,856 | 7,842 | 15,964 | -8,122 | |||||||||
| 2083 | 5,634 | 11,054 | -5,421 | 2,384 | 5,287 | -2,903 | 8,018 | 16,341 | -8,323 | |||||||||
| 2084 | 5,756 | 11,331 | -5,575 | 2,442 | 5,391 | -2,949 | 8,198 | 16,722 | -8,524 | |||||||||
| 2085 | 5,881 | 11,610 | -5,728 | 2,500 | 5,497 | -2,997 | 8,381 | 17,107 | -8,725 | |||||||||
| 2086 | 6,009 | 11,889 | -5,880 | 2,560 | 5,602 | -3,043 | 8,569 | 17,491 | -8,923 | |||||||||
| 2087 | 6,139 | 12,169 | -6,030 | 2,620 | 5,710 | -3,090 | 8,759 | 17,879 | -9,120 | |||||||||
| 2088 | 6,272 | 12,450 | -6,179 | 2,682 | 5,821 | -3,139 | 8,954 | 18,271 | -9,317 | |||||||||
| 2089 | 6,408 | 12,736 | -6,329 | 2,745 | 5,932 | -3,187 | 9,153 | 18,668 | -9,516 | |||||||||
| 2090 | 6,546 | 13,025 | -6,479 | 2,810 | 6,045 | -3,235 | 9,356 | 19,070 | -9,714 | |||||||||
| 2091 | 6,688 | 13,317 | -6,629 | 2,876 | 6,160 | -3,284 | 9,564 | 19,477 | -9,913 | |||||||||
| 2092 | 6,833 | 13,614 | -6,782 | 2,943 | 6,279 | -3,336 | 9,775 | 19,893 | -10,118 | |||||||||
| 2093 | 6,980 | 13,919 | -6,939 | 3,011 | 6,401 | -3,390 | 9,991 | 20,320 | -10,329 | |||||||||
| 2094 | 7,131 | 14,231 | -7,100 | 3,081 | 6,521 | -3,440 | 10,212 | 20,753 | -10,540 | |||||||||
| 2095 | 7,285 | 14,549 | -7,264 | 3,153 | 6,644 | -3,491 | 10,438 | 21,193 | -10,755 | |||||||||
| 2096 | 7,442 | 14,875 | -7,432 | 3,226 | 6,766 | -3,540 | 10,669 | 21,641 | -10,972 | |||||||||
| 2097 | 7,603 | 15,209 | -7,606 | 3,302 | 6,891 | -3,590 | 10,905 | 22,101 | -11,196 | |||||||||
| 2098 | 7,767 | 15,554 | -7,787 | 3,378 | 7,020 | -3,641 | 11,146 | 22,574 | -11,428 | |||||||||
| 2099 | 7,935 | 15,909 | -7,974 | 3,460 | 7,418 | -3,958 | 11,396 | 23,327 | -11,931 | |||||||||
| 2100 | 8,107 | 16,274 | -8,167 | 3,544 | 7,839 | -4,295 | 11,651 | 24,113 | -12,461 | |||||||||
|
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: Components may not sum to totals because of rounding. |