OASDI and HI Annual Non-interest Income, Cost, and Balance in Current Dollars

Table VI.G10.- OASDI and HI Annual Non-interest Income, Cost, and
Balance in Current Dollars, Calendar Years 1970-2090
[In billions]
Historical:
	OASDI			HI			Combined
Calendar year	Non- interest income	Cost^a	Balance^a	Non- interest income	Cost	Balance	Non- interest income	Cost^a	Balance^a
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	245	-36	873	958	-85
2011	691	736	-45	219	258	-38	910	994	-84
2012	731	786	-55	231	264	-32	962	1050	-87
2013	752	823	-71	244	270	-26	996	1093	-97
2014	786	859	-73	257	271	-14	1043	1130	-87
2015	827	897	-70	269	276	-7	1095	1173	-77
Intermediate:
2016	856	929	-73	281	288	-6	1,137	1,217	-80
2017	909	966	-56	300	302	-3	1,209	1,268	-59
2018	965	1,033	-67	320	320	b	1,285	1,352	-67
2019	1,021	1,102	-80	339	340	-1	1,361	1,442	-81
2020	1,079	1,175	-96	360	364	-4	1,438	1,539	-100
2021	1,138	1,248	-111	380	390	-9	1,518	1,638	-120
2022	1,197	1,331	-134	401	417	-16	1,598	1,748	-150
2023	1,255	1,419	-163	422	446	-24	1,677	1,865	-187
2024	1,318	1,512	-194	444	475	-30	1,762	1,987	-225
2025	1,380	1,609	-229	467	503	-36	1,847	2,112	-265
2026	1,443	1,700	-258	491	548	-57	1,933	2,248	-315
2027	1,508	1,795	-287	515	583	-68	2,022	2,378	-355
2028	1,574	1,892	-318	539	618	-78	2,114	2,510	-396
2029	1,643	1,992	-349	565	656	-91	2,208	2,648	-440
2030	1,715	2,095	-380	592	693	-101	2,307	2,788	-481
2031	1,789	2,200	-411	620	734	-114	2,409	2,934	-525
2032	1,866	2,308	-442	649	777	-128	2,515	3,085	-570
2033	1,946	2,418	-472	680	823	-143	2,626	3,241	-615
2034	2,030	2,529	-500	711	870	-159	2,741	3,399	-658
2035	2,117	2,643	-526	744	919	-175	2,862	3,562	-700
2036	2,209	2,766	-557	779	970	-190	2,988	3,735	-747
2037	2,305	2,892	-588	816	1,021	-206	3,120	3,914	-793
2038	2,406	3,021	-615	854	1,075	-221	3,260	4,096	-836
2039	2,511	3,152	-641	895	1,129	-235	3,405	4,281	-876
2040	2,621	3,286	-665	937	1,186	-249	3,558	4,472	-914
2041	2,737	3,425	-689	981	1,245	-264	3,717	4,670	-953
2042	2,857	3,570	-713	1,027	1,306	-279	3,884	4,876	-992
2043	2,984	3,721	-737	1,076	1,369	-293	4,059	5,089	-1,030
2044	3,116	3,878	-762	1,127	1,434	-307	4,243	5,312	-1,069
2045	3,252	4,044	-791	1,180	1,501	-321	4,432	5,545	-1,112
2046	3,396	4,216	-820	1,236	1,570	-335	4,631	5,786	-1,155
2047	3,545	4,394	-850	1,294	1,640	-346	4,839	6,035	-1,196
2048	3,700	4,582	-882	1,355	1,712	-357	5,055	6,293	-1,239
2049	3,861	4,777	-916	1,419	1,785	-367	5,280	6,562	-1,282
2050	4,030	4,982	-952	1,485	1,862	-377	5,515	6,844	-1,329
2051	4,205	5,198	-993	1,555	1,941	-386	5,760	7,139	-1,379
2052	4,388	5,428	-1,040	1,628	2,021	-393	6,016	7,449	-1,433
2053	4,578	5,670	-1,092	1,704	2,104	-400	6,283	7,774	-1,491
2054	4,776	5,925	-1,149	1,784	2,191	-407	6,560	8,116	-1,556
2055	4,982	6,194	-1,212	1,868	2,285	-417	6,850	8,479	-1,629
2056	5,197	6,476	-1,280	1,955	2,383	-428	7,152	8,859	-1,708
2057	5,420	6,773	-1,352	2,046	2,484	-438	7,466	9,256	-1,790
2058	5,653	7,083	-1,430	2,141	2,589	-448	7,794	9,671	-1,877
2059	5,895	7,406	-1,511	2,240	2,698	-458	8,136	10,105	-1,969
2060	6,148	7,744	-1,597	2,344	2,814	-470	8,492	10,559	-2,067
2061	6,410	8,097	-1,687	2,453	2,937	-484	8,863	11,034	-2,171
2062	6,684	8,466	-1,782	2,566	3,066	-500	9,249	11,532	-2,282
2063	6,969	8,850	-1,882	2,684	3,202	-518	9,652	12,053	-2,400
2064	7,266	9,252	-1,986	2,807	3,347	-540	10,073	12,599	-2,526
2065	7,576	9,673	-2,097	2,936	3,501	-565	10,512	13,174	-2,662
2066	7,899	10,114	-2,215	3,071	3,663	-592	10,970	13,777	-2,807
2067	8,236	10,575	-2,339	3,212	3,832	-620	11,448	14,407	-2,959
2068	8,587	11,057	-2,470	3,358	4,008	-649	11,946	15,065	-3,119
2069	8,954	11,562	-2,608	3,512	4,192	-680	12,466	15,754	-3,288
2070	9,337	12,090	-2,753	3,673	4,386	-713	13,010	16,476	-3,466
2071	9,737	12,639	-2,902	3,841	4,589	-748	13,578	17,228	-3,650
2072	10,154	13,208	-3,054	4,016	4,800	-784	14,170	18,008	-3,838
2073	10,588	13,799	-3,210	4,200	5,021	-821	14,788	18,820	-4,032
2074	11,041	14,411	-3,370	4,390	5,250	-860	15,431	19,661	-4,229
2075	11,512	15,042	-3,530	4,589	5,488	-898	16,101	20,530	-4,429
2076	12,002	15,693	-3,691	4,796	5,733	-937	16,798	21,426	-4,628
2077	12,512	16,364	-3,852	5,011	5,985	-974	17,524	22,349	-4,826
2078	13,044	17,059	-4,015	5,236	6,247	-1,011	18,279	23,305	-5,026
2079	13,598	17,780	-4,182	5,470	6,515	-1,045	19,068	24,295	-5,227
2080	14,176	18,532	-4,356	5,714	6,793	-1,079	19,890	25,324	-5,434
2081	14,779	19,319	-4,540	5,969	7,081	-1,112	20,748	26,399	-5,652
2082	15,406	20,145	-4,739	6,235	7,380	-1,145	21,641	27,525	-5,884
2083	16,060	21,015	-4,955	6,513	7,692	-1,179	22,573	28,706	-6,134
2084	16,742	21,930	-5,189	6,803	8,016	-1,214	23,544	29,947	-6,403
2085	17,452	22,896	-5,444	7,105	8,354	-1,248	24,557	31,249	-6,692
2086	18,193	23,912	-5,719	7,421	8,705	-1,284	25,615	32,617	-7,002
2087	18,966	24,978	-6,013	7,752	9,072	-1,320	26,718	34,050	-7,333
2088	19,771	26,096	-6,326	8,097	9,456	-1,359	27,867	35,552	-7,685
2089	20,609	27,267	-6,658	8,456	9,855	-1,399	29,065	37,122	-8,057
2090	21,482	28,490	-7,008	8,831	10,269	-1,438	30,313	38,759	-8,446
Low-cost:
2016	862	926	-65	284	283	1	1,145	1,210	-64
2017	935	965	-30	308	295	13	1,242	1,260	-17
2018	1,009	1,037	-28	333	311	22	1,343	1,348	-5
2019	1,084	1,110	-25	358	328	30	1,442	1,438	5
2020	1,161	1,187	-26	383	348	35	1,544	1,535	10
2021	1,239	1,266	-26	408	369	40	1,648	1,634	13
2022	1,320	1,353	-33	435	391	44	1,755	1,745	11
2023	1,404	1,449	-45	463	415	48	1,867	1,864	3
2024	1,494	1,550	-56	493	439	54	1,987	1,989	-2
2025	1,587	1,657	-70	525	462	63	2,112	2,119	-7
2026	1,680	1,762	-82	558	499	59	2,238	2,260	-23
2027	1,777	1,871	-95	592	527	65	2,369	2,399	-29
2028	1,878	1,985	-107	629	555	74	2,507	2,540	-33
2029	1,984	2,104	-120	667	585	82	2,651	2,689	-37
2030	2,096	2,227	-132	708	613	95	2,804	2,841	-37
2031	2,213	2,356	-143	751	645	106	2,964	3,001	-36
2032	2,337	2,490	-153	796	678	118	3,133	3,168	-34
2033	2,468	2,629	-160	845	712	132	3,313	3,341	-28
2034	2,607	2,772	-165	896	747	149	3,503	3,519	-16
2035	2,754	2,919	-166	950	784	166	3,704	3,703	1
2036	2,909	3,079	-170	1,008	821	187	3,917	3,900	17
2037	3,075	3,246	-172	1,070	859	211	4,145	4,106	39
2038	3,251	3,419	-168	1,136	898	238	4,387	4,317	70
2039	3,438	3,599	-160	1,206	937	270	4,645	4,535	109
2040	3,637	3,785	-148	1,281	977	304	4,918	4,762	156
2041	3,848	3,981	-133	1,361	1,019	342	5,209	5,000	209
2042	4,072	4,189	-117	1,445	1,063	382	5,518	5,252	266
2043	4,311	4,408	-98	1,536	1,109	427	5,847	5,518	329
2044	4,564	4,642	-78	1,632	1,157	476	6,197	5,798	398
2045	4,831	4,890	-60	1,735	1,207	527	6,565	6,097	468
2046	5,114	5,153	-39	1,843	1,260	583	6,957	6,413	544
2047	5,413	5,430	-17	1,959	1,315	644	7,372	6,745	627
2048	5,729	5,725	4	2,081	1,372	709	7,810	7,098	713
2049	6,063	6,038	26	2,211	1,433	778	8,275	7,470	804
2050	6,417	6,370	47	2,349	1,496	853	8,766	7,866	901
2051	6,790	6,725	65	2,496	1,562	933	9,286	8,287	999
2052	7,185	7,106	79	2,651	1,632	1,019	9,836	8,738	1,098
2053	7,602	7,513	89	2,815	1,706	1,109	10,417	9,219	1,198
2054	8,042	7,948	95	2,989	1,786	1,203	11,031	9,733	1,298
2055	8,507	8,411	96	3,174	1,873	1,300	11,680	10,284	1,396
2056	8,998	8,904	94	3,369	1,966	1,403	12,367	10,870	1,497
2057	9,517	9,427	90	3,575	2,064	1,511	13,092	11,491	1,601
2058	10,066	9,981	84	3,795	2,169	1,626	13,860	12,150	1,710
2059	10,645	10,567	79	4,027	2,282	1,745	14,672	12,848	1,824
2060	11,258	11,184	74	4,273	2,405	1,868	15,531	13,589	1,942
2061	11,906	11,836	69	4,533	2,538	1,995	16,438	14,374	2,064
2062	12,590	12,525	65	4,808	2,680	2,128	17,399	15,205	2,194
2063	13,315	13,253	62	5,100	2,834	2,266	18,415	16,087	2,328
2064	14,082	14,020	61	5,409	3,003	2,407	19,491	17,023	2,468
2065	14,894	14,834	60	5,738	3,187	2,550	20,631	18,021	2,610
2066	15,753	15,695	58	6,085	3,384	2,701	21,839	19,080	2,759
2067	16,664	16,608	56	6,454	3,593	2,861	23,118	20,201	2,917
2068	17,628	17,573	55	6,845	3,814	3,031	24,473	21,387	3,086
2069	18,650	18,595	55	7,260	4,050	3,210	25,910	22,645	3,265
2070	19,733	19,677	56	7,700	4,301	3,400	27,433	23,977	3,456
2071	20,880	20,815	65	8,167	4,568	3,599	29,047	25,383	3,664
2072	22,096	22,010	86	8,661	4,850	3,811	30,757	26,860	3,897
2073	23,383	23,265	117	9,185	5,150	4,035	32,568	28,415	4,152
2074	24,744	24,582	162	9,740	5,467	4,272	34,484	30,049	4,434
2075	26,183	25,959	224	10,326	5,802	4,524	36,509	31,761	4,749
2076	27,705	27,397	308	10,947	6,154	4,793	38,651	33,551	5,100
2077	29,313	28,901	412	11,602	6,522	5,080	40,915	35,423	5,492
2078	31,014	30,480	535	12,296	6,911	5,386	43,311	37,390	5,920
2079	32,814	32,144	670	13,031	7,318	5,713	45,845	39,462	6,384
2080	34,719	33,907	812	13,810	7,745	6,064	48,528	41,652	6,876
2081	36,732	35,781	951	14,634	8,196	6,438	51,366	43,977	7,389
2082	38,860	37,782	1,078	15,506	8,671	6,835	54,366	46,453	7,913
2083	41,109	39,925	1,183	16,431	9,173	7,257	57,539	49,099	8,441
2084	43,486	42,225	1,262	17,409	9,703	7,706	60,895	51,928	8,967
2085	46,000	44,691	1,309	18,447	10,263	8,184	64,447	54,954	9,493
2086	48,658	47,336	1,323	19,547	10,854	8,693	68,205	58,190	10,016
2087	51,469	50,167	1,302	20,712	11,479	9,233	72,181	61,646	10,535
2088	54,439	53,190	1,248	21,947	12,142	9,805	76,386	65,333	11,053
2089	57,578	56,415	1,163	23,254	12,841	10,413	80,832	69,257	11,575
2090	60,895	59,846	1,049	24,639	13,578	11,061	85,534	73,424	12,110
High-cost:
2016	846	931	-85	276	293	-17	1,122	1,225	-103
2017	859	969	-111	285	308	-23	1,143	1,277	-134
2018	903	1,030	-127	300	326	-27	1,203	1,357	-154
2019	943	1,097	-154	315	350	-35	1,258	1,447	-188
2020	984	1,165	-181	331	378	-47	1,315	1,542	-227
2021	1,025	1,233	-207	347	408	-61	1,373	1,641	-268
2022	1,068	1,308	-240	364	442	-78	1,432	1,750	-319
2023	1,110	1,389	-279	380	478	-98	1,490	1,867	-377
2024	1,153	1,473	-320	398	514	-117	1,551	1,987	-437
2025	1,194	1,559	-365	415	551	-136	1,609	2,110	-501
2026	1,235	1,637	-402	431	604	-173	1,665	2,241	-576
2027	1,275	1,717	-442	446	647	-201	1,721	2,364	-643
2028	1,315	1,797	-482	462	691	-229	1,777	2,489	-711
2029	1,356	1,879	-523	478	739	-261	1,835	2,618	-783
2030	1,398	1,962	-564	495	787	-292	1,893	2,749	-856
2031	1,441	2,046	-604	512	839	-327	1,954	2,885	-932
2032	1,485	2,130	-645	530	895	-365	2,015	3,026	-1,011
2033	1,531	2,215	-685	548	954	-406	2,079	3,169	-1,091
2034	1,577	2,300	-723	567	1,015	-449	2,144	3,315	-1,172
2035	1,625	2,384	-759	586	1,080	-494	2,210	3,464	-1,254
2036	1,674	2,476	-802	605	1,147	-541	2,279	3,622	-1,343
2037	1,725	2,569	-844	626	1,216	-590	2,350	3,785	-1,435
2038	1,777	2,662	-885	647	1,288	-640	2,424	3,949	-1,525
2039	1,831	2,755	-924	669	1,361	-692	2,500	4,116	-1,616
2040	1,887	2,848	-962	692	1,443	-751	2,578	4,291	-1,713
2041	1,944	2,943	-1,000	715	1,524	-810	2,658	4,468	-1,810
2042	2,002	3,041	-1,038	738	1,607	-869	2,741	4,648	-1,907
2043	2,063	3,140	-1,077	763	1,692	-929	2,826	4,832	-2,006
2044	2,126	3,242	-1,117	788	1,779	-991	2,914	5,022	-2,108
2045	2,189	3,348	-1,159	813	1,868	-1,055	3,003	5,217	-2,214
2046	2,255	3,456	-1,201	840	1,959	-1,119	3,095	5,415	-2,320
2047	2,322	3,566	-1,244	867	2,048	-1,181	3,189	5,614	-2,425
2048	2,390	3,679	-1,289	895	2,137	-1,242	3,285	5,816	-2,531
2049	2,460	3,795	-1,335	923	2,226	-1,303	3,383	6,021	-2,637
2050	2,532	3,914	-1,383	952	2,319	-1,366	3,484	6,233	-2,749
2051	2,605	4,039	-1,434	983	2,411	-1,428	3,588	6,450	-2,862
2052	2,681	4,169	-1,489	1,014	2,502	-1,488	3,694	6,671	-2,977
2053	2,758	4,305	-1,547	1,045	2,593	-1,548	3,803	6,899	-3,095
2054	2,837	4,446	-1,610	1,078	2,686	-1,608	3,915	7,133	-3,218
2055	2,918	4,593	-1,675	1,112	2,783	-1,671	4,030	7,376	-3,346
2056	3,001	4,745	-1,744	1,147	2,884	-1,737	4,147	7,629	-3,481
2057	3,086	4,902	-1,817	1,182	2,983	-1,801	4,268	7,886	-3,618
2058	3,173	5,065	-1,892	1,219	3,083	-1,864	4,392	8,148	-3,755
2059	3,262	5,232	-1,970	1,257	3,183	-1,926	4,520	8,415	-3,896
2060	3,354	5,405	-2,051	1,296	3,285	-1,989	4,650	8,690	-4,040
2061	3,448	5,582	-2,135	1,336	3,388	-2,052	4,784	8,971	-4,187
2062	3,543	5,766	-2,222	1,377	3,496	-2,119	4,921	9,262	-4,341
2063	3,642	5,955	-2,313	1,419	3,605	-2,186	5,061	9,560	-4,499
2064	3,743	6,151	-2,408	1,463	3,716	-2,253	5,205	9,867	-4,661
2065	3,846	6,353	-2,507	1,507	3,829	-2,322	5,354	10,183	-4,829
2066	3,952	6,563	-2,611	1,553	3,947	-2,394	5,506	10,510	-5,004
2067	4,061	6,781	-2,719	1,601	4,067	-2,466	5,662	10,848	-5,185
2068	4,173	7,005	-2,832	1,650	4,190	-2,540	5,823	11,195	-5,373
2069	4,288	7,238	-2,950	1,700	4,317	-2,617	5,988	11,554	-5,567
2070	4,406	7,478	-3,072	1,751	4,448	-2,696	6,157	11,926	-5,768
2071	4,527	7,725	-3,198	1,805	4,583	-2,778	6,332	12,308	-5,976
2072	4,651	7,977	-3,325	1,860	4,721	-2,861	6,511	12,697	-6,186
2073	4,779	8,235	-3,456	1,916	4,862	-2,946	6,695	13,097	-6,402
2074	4,909	8,498	-3,589	1,974	5,006	-3,033	6,883	13,504	-6,621
2075	5,043	8,766	-3,723	2,033	5,153	-3,120	7,076	13,918	-6,842
2076	5,180	9,038	-3,858	2,093	5,300	-3,207	7,273	14,338	-7,065
2077	5,319	9,314	-3,994	2,156	5,448	-3,292	7,475	14,762	-7,287
2078	5,462	9,595	-4,132	2,219	5,598	-3,378	7,682	15,192	-7,510
2079	5,610	9,881	-4,271	2,284	5,748	-3,464	7,894	15,629	-7,735
2080	5,760	10,174	-4,414	2,351	5,900	-3,549	8,112	16,075	-7,963
2081	5,915	10,476	-4,561	2,420	6,055	-3,635	8,336	16,531	-8,196
2082	6,074	10,786	-4,712	2,491	6,214	-3,723	8,565	17,000	-8,435
2083	6,237	11,106	-4,869	2,564	6,377	-3,813	8,801	17,482	-8,682
2084	6,405	11,436	-5,031	2,639	6,543	-3,905	9,043	17,979	-8,936
2085	6,577	11,775	-5,199	2,715	6,714	-3,999	9,292	18,490	-9,197
2086	6,754	12,126	-5,372	2,795	6,890	-4,095	9,548	19,015	-9,467
2087	6,935	12,486	-5,550	2,876	7,071	-4,194	9,812	19,556	-9,744
2088	7,122	12,856	-5,734	2,960	7,258	-4,297	10,082	20,113	-10,031
2089	7,314	13,236	-5,922	3,046	7,449	-4,403	10,360	20,685	-10,325
2090	7,510	13,626	-6,116	3,135	7,644	-4,509	10,645	21,270	-10,625

^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.

OASDI and HI Annual Non-interest Income, Cost, and Balance in Current Dollars — 2016 OASDI Trustees Report