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 | 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.