OASDI and HI Annual Non-Interest Income, Cost, and Balance in CPI-Indexed 2024 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 b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $277 | $261 | $17 | $45 | $43 | $2 | $322 | $304 | $19 | |||||||||
| 1971 | 294 | 291 | 3 | 41 | 46 | -4 | 335 | 337 | -2 | |||||||||
| 1972 | 317 | 316 | 1 | 44 | 49 | -5 | 361 | 365 | -4 | |||||||||
| 1973 | 360 | 365 | -5 | 78 | 53 | 25 | 438 | 418 | 20 | |||||||||
| 1974 | 368 | 375 | -7 | 72 | 59 | 13 | 440 | 434 | 6 | |||||||||
| 1975 | 368 | 393 | -25 | 70 | 66 | 4 | 438 | 459 | -21 | |||||||||
| 1976 | 389 | 420 | -32 | 69 | 74 | -5 | 458 | 495 | -37 | |||||||||
| 1977 | 401 | 440 | -39 | 76 | 81 | -5 | 477 | 521 | -44 | |||||||||
| 1978 | 420 | 450 | -30 | 87 | 87 | c | 507 | 537 | -30 | |||||||||
| 1979 | 436 | 451 | -15 | 95 | 91 | 5 | 531 | 542 | -10 | |||||||||
| 1980 | 435 | 458 | -23 | 92 | 96 | -4 | 527 | 554 | -27 | |||||||||
| 1981 | 471 | 485 | -14 | 113 | 105 | 8 | 584 | 590 | -6 | |||||||||
| 1982 | 465 | 508 | -43 | 113 | 115 | -2 | 577 | 623 | -45 | |||||||||
| 1983 | 502 | 527 | -25 | 126 | 124 | 2 | 628 | 652 | -23 | |||||||||
| 1984 | 545 | 537 | 8 | 132 | 135 | -3 | 677 | 672 | 5 | |||||||||
| 1985 | 577 | 548 | 29 | 142 | 139 | 3 | 719 | 687 | 32 | |||||||||
| 1986 | 603 | 570 | 32 | 159 | 141 | 18 | 762 | 711 | 51 | |||||||||
| 1987 | 617 | 571 | 45 | 163 | 142 | 21 | 780 | 714 | 66 | |||||||||
| 1988 | 671 | 585 | 86 | 167 | 140 | 27 | 838 | 725 | 113 | |||||||||
| 1989 | 694 | 592 | 102 | 171 | 154 | 17 | 865 | 746 | 118 | |||||||||
| 1990 | 710 | 603 | 107 | 171 | 159 | 12 | 882 | 762 | 119 | |||||||||
| 1991 | 704 | 628 | 77 | 183 | 168 | 16 | 888 | 795 | 93 | |||||||||
| 1992 | 705 | 649 | 56 | 188 | 189 | c | 894 | 838 | 56 | |||||||||
| 1993 | 709 | 668 | 41 | 190 | 206 | -16 | 899 | 874 | 25 | |||||||||
| 1994 | 739 | 682 | 57 | 215 | 227 | -12 | 954 | 909 | 45 | |||||||||
| 1995 | 748 | 697 | 51 | 222 | 244 | -22 | 969 | 941 | 29 | |||||||||
| 1996 | 769 | 705 | 64 | 228 | 257 | -30 | 997 | 963 | 34 | |||||||||
| 1997 | 807 | 720 | 87 | 240 | 268 | -28 | 1,047 | 987 | 60 | |||||||||
| 1998 | 847 | 736 | 111 | 257 | 254 | 3 | 1,104 | 989 | 114 | |||||||||
| 1999 | 887 | 740 | 147 | 271 | 245 | 26 | 1,158 | 985 | 173 | |||||||||
| 2000 | 917 | 755 | 162 | 284 | 239 | 45 | 1,201 | 995 | 206 | |||||||||
| 2001 | 937 | 778 | 160 | 282 | 254 | 28 | 1,219 | 1,031 | 188 | |||||||||
| 2002 | 955 | 807 | 149 | 279 | 267 | 12 | 1,234 | 1,074 | 160 | |||||||||
| 2003 | 935 | 819 | 116 | 281 | 273 | 8 | 1,216 | 1,092 | 124 | |||||||||
| 2004 | 947 | 836 | 112 | 291 | 288 | 4 | 1,239 | 1,123 | 115 | |||||||||
| 2005 | 978 | 853 | 125 | 296 | 302 | -5 | 1,274 | 1,154 | 120 | |||||||||
| 2006 | 1,002 | 866 | 136 | 306 | 309 | -3 | 1,308 | 1,175 | 133 | |||||||||
| 2007 | 1,023 | 901 | 122 | 315 | 317 | -2 | 1,338 | 1,219 | 119 | |||||||||
| 2008 | 1,003 | 910 | 93 | 308 | 328 | -20 | 1,312 | 1,239 | 73 | |||||||||
| 2009 | 1,010 | 1,005 | 5 | 300 | 351 | -50 | 1,311 | 1,356 | -46 | |||||||||
| 2010 | 953 | 1,023 | -70 | 301 | 353 | -52 | 1,255 | 1,377 | -122 | |||||||||
| 2011 | 958 | 1,021 | -63 | 304 | 355 | -51 | 1,262 | 1,376 | -114 | |||||||||
| 2012 | 993 | 1,068 | -74 | 315 | 357 | -42 | 1,308 | 1,424 | -117 | |||||||||
| 2013 | 1,008 | 1,103 | -95 | 327 | 360 | -34 | 1,335 | 1,463 | -128 | |||||||||
| 2014 | 1,038 | 1,134 | -97 | 340 | 356 | -15 | 1,378 | 1,490 | -112 | |||||||||
| 2015 | 1,096 | 1,189 | -93 | 359 | 368 | -9 | 1,455 | 1,558 | -102 | |||||||||
| 2016 | 1,141 | 1,211 | -70 | 366 | 380 | -14 | 1,507 | 1,590 | -83 | |||||||||
| 2017 | 1,172 | 1,225 | -53 | 375 | 386 | -11 | 1,547 | 1,611 | -63 | |||||||||
| 2018 | 1,154 | 1,254 | -100 | 381 | 391 | -10 | 1,534 | 1,645 | -111 | |||||||||
| 2019 | 1,210 | 1,306 | -97 | 394 | 407 | -14 | 1,603 | 1,714 | -111 | |||||||||
| 2020 | 1,270 | 1,349 | -79 | 399 | 419 | -20 | 1,668 | 1,768 | -100 | |||||||||
| 2021 | 1,179 | 1,325 | -146 | 420 | 414 | 6 | 1,599 | 1,739 | -140 | |||||||||
| 2022 | 1,233 | 1,328 | -94 | 414 | 405 | 9 | 1,648 | 1,733 | -85 | |||||||||
| 2023 | 1,319 | 1,430 | -111 | 423 | 411 | 12 | 1,743 | 1,842 | -99 | |||||||||
Intermediate: |
||||||||||||||||||
| 2024 | 1,313 | 1,482 | -169 | 433 | 417 | 16 | 1,746 | 1,899 | -153 | |||||||||
| 2025 | 1,323 | 1,539 | -217 | 443 | 424 | 19 | 1,766 | 1,964 | -198 | |||||||||
| 2026 | 1,367 | 1,590 | -223 | 460 | 441 | 19 | 1,828 | 2,031 | -204 | |||||||||
| 2027 | 1,400 | 1,640 | -241 | 474 | 465 | 9 | 1,874 | 2,105 | -231 | |||||||||
| 2028 | 1,436 | 1,686 | -250 | 490 | 489 | 1 | 1,926 | 2,175 | -249 | |||||||||
| 2029 | 1,472 | 1,730 | -258 | 504 | 515 | -10 | 1,977 | 2,245 | -268 | |||||||||
| 2030 | 1,507 | 1,776 | -269 | 519 | 537 | -18 | 2,027 | 2,313 | -287 | |||||||||
| 2031 | 1,544 | 1,821 | -278 | 534 | 561 | -26 | 2,078 | 2,382 | -304 | |||||||||
| 2032 | 1,580 | 1,865 | -285 | 550 | 585 | -35 | 2,130 | 2,450 | -320 | |||||||||
| 2033 | 1,615 | 1,907 | -292 | 565 | 616 | -51 | 2,180 | 2,523 | -343 | |||||||||
| 2034 | 1,641 | 1,949 | -309 | 577 | 639 | -62 | 2,217 | 2,588 | -371 | |||||||||
| 2035 | 1,666 | 1,992 | -326 | 588 | 658 | -70 | 2,254 | 2,649 | -396 | |||||||||
| 2036 | 1,691 | 2,033 | -343 | 599 | 676 | -77 | 2,290 | 2,710 | -419 | |||||||||
| 2037 | 1,716 | 2,075 | -359 | 611 | 693 | -83 | 2,327 | 2,768 | -442 | |||||||||
| 2038 | 1,741 | 2,116 | -375 | 622 | 710 | -88 | 2,364 | 2,826 | -462 | |||||||||
| 2039 | 1,767 | 2,156 | -389 | 634 | 726 | -92 | 2,401 | 2,882 | -481 | |||||||||
| 2040 | 1,792 | 2,195 | -403 | 646 | 742 | -96 | 2,438 | 2,937 | -499 | |||||||||
| 2041 | 1,817 | 2,234 | -416 | 657 | 757 | -100 | 2,475 | 2,991 | -516 | |||||||||
| 2042 | 1,843 | 2,272 | -429 | 669 | 772 | -103 | 2,512 | 3,043 | -531 | |||||||||
| 2043 | 1,869 | 2,310 | -440 | 681 | 785 | -105 | 2,550 | 3,095 | -545 | |||||||||
| 2044 | 1,896 | 2,347 | -451 | 693 | 799 | -106 | 2,588 | 3,146 | -558 | |||||||||
| 2045 | 1,922 | 2,384 | -462 | 705 | 812 | -107 | 2,627 | 3,196 | -569 | |||||||||
| 2046 | 1,949 | 2,422 | -473 | 717 | 825 | -108 | 2,666 | 3,247 | -581 | |||||||||
| 2047 | 1,977 | 2,462 | -485 | 730 | 838 | -108 | 2,707 | 3,300 | -593 | |||||||||
| 2048 | 2,006 | 2,502 | -497 | 743 | 851 | -108 | 2,748 | 3,353 | -605 | |||||||||
| 2049 | 2,035 | 2,545 | -510 | 756 | 863 | -107 | 2,791 | 3,408 | -617 | |||||||||
| 2050 | 2,065 | 2,589 | -525 | 770 | 876 | -106 | 2,835 | 3,465 | -631 | |||||||||
| 2051 | 2,095 | 2,635 | -540 | 784 | 889 | -105 | 2,879 | 3,523 | -644 | |||||||||
| 2052 | 2,126 | 2,682 | -556 | 798 | 901 | -103 | 2,924 | 3,583 | -659 | |||||||||
| 2053 | 2,158 | 2,731 | -573 | 813 | 913 | -100 | 2,971 | 3,644 | -674 | |||||||||
| 2054 | 2,190 | 2,782 | -592 | 828 | 926 | -98 | 3,018 | 3,708 | -690 | |||||||||
| 2055 | 2,222 | 2,834 | -612 | 843 | 940 | -97 | 3,066 | 3,775 | -709 | |||||||||
| 2056 | 2,256 | 2,889 | -633 | 859 | 955 | -96 | 3,115 | 3,844 | -729 | |||||||||
| 2057 | 2,289 | 2,945 | -656 | 875 | 969 | -95 | 3,164 | 3,915 | -750 | |||||||||
| 2058 | 2,324 | 3,003 | -679 | 891 | 984 | -92 | 3,215 | 3,986 | -772 | |||||||||
| 2059 | 2,358 | 3,061 | -703 | 908 | 998 | -90 | 3,266 | 4,059 | -793 | |||||||||
| 2060 | 2,393 | 3,120 | -727 | 924 | 1,013 | -89 | 3,318 | 4,133 | -816 | |||||||||
| 2061 | 2,429 | 3,179 | -751 | 941 | 1,028 | -87 | 3,370 | 4,208 | -838 | |||||||||
| 2062 | 2,464 | 3,238 | -774 | 958 | 1,045 | -86 | 3,423 | 4,283 | -860 | |||||||||
| 2063 | 2,500 | 3,297 | -796 | 976 | 1,061 | -85 | 3,476 | 4,358 | -882 | |||||||||
| 2064 | 2,537 | 3,356 | -819 | 993 | 1,078 | -85 | 3,530 | 4,434 | -904 | |||||||||
| 2065 | 2,573 | 3,415 | -842 | 1,010 | 1,097 | -86 | 3,584 | 4,512 | -928 | |||||||||
| 2066 | 2,610 | 3,475 | -865 | 1,028 | 1,115 | -87 | 3,638 | 4,591 | -952 | |||||||||
| 2067 | 2,648 | 3,536 | -888 | 1,046 | 1,134 | -88 | 3,694 | 4,670 | -976 | |||||||||
| 2068 | 2,685 | 3,598 | -913 | 1,064 | 1,153 | -89 | 3,749 | 4,751 | -1,001 | |||||||||
| 2069 | 2,723 | 3,661 | -938 | 1,082 | 1,171 | -89 | 3,805 | 4,832 | -1,027 | |||||||||
| 2070 | 2,761 | 3,725 | -964 | 1,101 | 1,190 | -90 | 3,862 | 4,915 | -1,053 | |||||||||
| 2071 | 2,800 | 3,790 | -990 | 1,120 | 1,209 | -90 | 3,920 | 4,999 | -1,079 | |||||||||
| 2072 | 2,839 | 3,855 | -1,015 | 1,139 | 1,228 | -90 | 3,978 | 5,083 | -1,105 | |||||||||
| 2073 | 2,879 | 3,920 | -1,041 | 1,158 | 1,248 | -90 | 4,037 | 5,168 | -1,131 | |||||||||
| 2074 | 2,920 | 3,987 | -1,067 | 1,177 | 1,267 | -90 | 4,097 | 5,254 | -1,157 | |||||||||
| 2075 | 2,961 | 4,053 | -1,092 | 1,197 | 1,287 | -90 | 4,158 | 5,340 | -1,182 | |||||||||
| 2076 | 3,003 | 4,119 | -1,116 | 1,217 | 1,306 | -89 | 4,221 | 5,426 | -1,205 | |||||||||
| 2077 | 3,046 | 4,185 | -1,139 | 1,238 | 1,325 | -88 | 4,284 | 5,510 | -1,226 | |||||||||
| 2078 | 3,090 | 4,249 | -1,159 | 1,258 | 1,345 | -87 | 4,348 | 5,594 | -1,246 | |||||||||
| 2079 | 3,134 | 4,312 | -1,178 | 1,279 | 1,364 | -85 | 4,413 | 5,676 | -1,263 | |||||||||
| 2080 | 3,179 | 4,374 | -1,195 | 1,300 | 1,383 | -82 | 4,479 | 5,757 | -1,278 | |||||||||
| 2081 | 3,225 | 4,436 | -1,211 | 1,322 | 1,402 | -80 | 4,547 | 5,838 | -1,291 | |||||||||
| 2082 | 3,272 | 4,497 | -1,225 | 1,344 | 1,421 | -77 | 4,616 | 5,918 | -1,302 | |||||||||
| 2083 | 3,321 | 4,557 | -1,237 | 1,366 | 1,440 | -74 | 4,687 | 5,997 | -1,311 | |||||||||
| 2084 | 3,370 | 4,617 | -1,247 | 1,388 | 1,459 | -71 | 4,758 | 6,076 | -1,318 | |||||||||
| 2085 | 3,420 | 4,675 | -1,256 | 1,411 | 1,479 | -67 | 4,831 | 6,154 | -1,323 | |||||||||
| 2086 | 3,471 | 4,733 | -1,263 | 1,435 | 1,498 | -63 | 4,905 | 6,231 | -1,326 | |||||||||
| 2087 | 3,522 | 4,790 | -1,268 | 1,458 | 1,518 | -60 | 4,980 | 6,308 | -1,327 | |||||||||
| 2088 | 3,575 | 4,847 | -1,272 | 1,482 | 1,538 | -56 | 5,057 | 6,385 | -1,328 | |||||||||
| 2089 | 3,628 | 4,905 | -1,277 | 1,506 | 1,557 | -51 | 5,134 | 6,463 | -1,328 | |||||||||
| 2090 | 3,682 | 4,965 | -1,282 | 1,531 | 1,577 | -47 | 5,213 | 6,542 | -1,329 | |||||||||
| 2091 | 3,737 | 5,027 | -1,289 | 1,556 | 1,597 | -42 | 5,293 | 6,624 | -1,331 | |||||||||
| 2092 | 3,793 | 5,092 | -1,299 | 1,581 | 1,618 | -37 | 5,374 | 6,710 | -1,336 | |||||||||
| 2093 | 3,850 | 5,162 | -1,312 | 1,607 | 1,639 | -32 | 5,457 | 6,801 | -1,344 | |||||||||
| 2094 | 3,907 | 5,236 | -1,328 | 1,633 | 1,659 | -26 | 5,540 | 6,895 | -1,354 | |||||||||
| 2095 | 3,965 | 5,313 | -1,348 | 1,660 | 1,679 | -19 | 5,625 | 6,992 | -1,367 | |||||||||
| 2096 | 4,024 | 5,394 | -1,370 | 1,687 | 1,699 | -12 | 5,711 | 7,093 | -1,382 | |||||||||
| 2097 | 4,084 | 5,479 | -1,396 | 1,715 | 1,719 | -4 | 5,798 | 7,198 | -1,400 | |||||||||
| 2098 | 4,144 | 5,568 | -1,424 | 1,743 | 1,739 | 4 | 5,886 | 7,307 | -1,421 | |||||||||
| 2099 | 4,205 | 5,660 | -1,455 | 1,771 | 1,759 | 12 | 5,976 | 7,419 | -1,444 | |||||||||
| 2100 | 4,266 | 5,755 | -1,488 | 1,800 | 1,780 | 20 | 6,066 | 7,535 | -1,469 | |||||||||
Low-cost: |
||||||||||||||||||
| 2024 | 1,334 | 1,480 | -145 | 441 | 410 | 31 | 1,775 | 1,890 | -115 | |||||||||
| 2025 | 1,380 | 1,525 | -145 | 458 | 410 | 48 | 1,838 | 1,935 | -97 | |||||||||
| 2026 | 1,430 | 1,574 | -144 | 480 | 422 | 57 | 1,909 | 1,996 | -87 | |||||||||
| 2027 | 1,478 | 1,619 | -141 | 497 | 439 | 58 | 1,975 | 2,058 | -83 | |||||||||
| 2028 | 1,525 | 1,659 | -134 | 514 | 455 | 59 | 2,039 | 2,114 | -75 | |||||||||
| 2029 | 1,574 | 1,698 | -124 | 532 | 471 | 60 | 2,106 | 2,169 | -63 | |||||||||
| 2030 | 1,623 | 1,738 | -115 | 550 | 485 | 65 | 2,173 | 2,223 | -50 | |||||||||
| 2031 | 1,677 | 1,778 | -101 | 569 | 500 | 69 | 2,246 | 2,278 | -32 | |||||||||
| 2032 | 1,731 | 1,817 | -86 | 590 | 516 | 74 | 2,321 | 2,333 | -12 | |||||||||
| 2033 | 1,785 | 1,855 | -71 | 609 | 536 | 73 | 2,394 | 2,392 | 2 | |||||||||
| 2034 | 1,825 | 1,896 | -70 | 627 | 549 | 78 | 2,452 | 2,444 | 8 | |||||||||
| 2035 | 1,866 | 1,936 | -71 | 644 | 558 | 86 | 2,510 | 2,494 | 15 | |||||||||
| 2036 | 1,906 | 1,978 | -71 | 662 | 566 | 95 | 2,568 | 2,544 | 24 | |||||||||
| 2037 | 1,947 | 2,019 | -72 | 679 | 573 | 106 | 2,626 | 2,593 | 34 | |||||||||
| 2038 | 1,989 | 2,061 | -71 | 697 | 580 | 117 | 2,687 | 2,641 | 46 | |||||||||
| 2039 | 2,032 | 2,102 | -70 | 715 | 586 | 129 | 2,747 | 2,688 | 59 | |||||||||
| 2040 | 2,075 | 2,144 | -69 | 734 | 591 | 143 | 2,809 | 2,735 | 74 | |||||||||
| 2041 | 2,119 | 2,186 | -67 | 753 | 596 | 157 | 2,872 | 2,782 | 89 | |||||||||
| 2042 | 2,164 | 2,229 | -64 | 772 | 600 | 172 | 2,936 | 2,828 | 107 | |||||||||
| 2043 | 2,210 | 2,272 | -61 | 792 | 604 | 188 | 3,002 | 2,875 | 127 | |||||||||
| 2044 | 2,258 | 2,314 | -56 | 812 | 607 | 205 | 3,070 | 2,921 | 149 | |||||||||
| 2045 | 2,307 | 2,357 | -50 | 833 | 611 | 222 | 3,140 | 2,968 | 172 | |||||||||
| 2046 | 2,358 | 2,402 | -44 | 854 | 614 | 240 | 3,212 | 3,016 | 196 | |||||||||
| 2047 | 2,410 | 2,450 | -40 | 877 | 618 | 259 | 3,287 | 3,068 | 219 | |||||||||
| 2048 | 2,464 | 2,500 | -36 | 900 | 621 | 279 | 3,364 | 3,121 | 243 | |||||||||
| 2049 | 2,520 | 2,553 | -32 | 924 | 623 | 301 | 3,444 | 3,176 | 269 | |||||||||
| 2050 | 2,578 | 2,609 | -30 | 949 | 625 | 323 | 3,527 | 3,234 | 293 | |||||||||
| 2051 | 2,638 | 2,667 | -29 | 974 | 628 | 346 | 3,612 | 3,295 | 317 | |||||||||
| 2052 | 2,699 | 2,728 | -29 | 1,001 | 631 | 370 | 3,700 | 3,359 | 341 | |||||||||
| 2053 | 2,762 | 2,792 | -30 | 1,028 | 634 | 394 | 3,790 | 3,426 | 364 | |||||||||
| 2054 | 2,826 | 2,859 | -32 | 1,056 | 638 | 418 | 3,882 | 3,497 | 386 | |||||||||
| 2055 | 2,892 | 2,929 | -37 | 1,085 | 644 | 441 | 3,977 | 3,573 | 405 | |||||||||
| 2056 | 2,960 | 3,002 | -42 | 1,114 | 650 | 464 | 4,075 | 3,652 | 422 | |||||||||
| 2057 | 3,030 | 3,078 | -49 | 1,145 | 657 | 488 | 4,174 | 3,735 | 439 | |||||||||
| 2058 | 3,101 | 3,157 | -56 | 1,176 | 664 | 512 | 4,277 | 3,821 | 456 | |||||||||
| 2059 | 3,173 | 3,238 | -64 | 1,208 | 671 | 537 | 4,381 | 3,908 | 473 | |||||||||
| 2060 | 3,247 | 3,320 | -72 | 1,240 | 679 | 561 | 4,488 | 3,999 | 489 | |||||||||
| 2061 | 3,323 | 3,402 | -79 | 1,273 | 689 | 585 | 4,596 | 4,091 | 506 | |||||||||
| 2062 | 3,400 | 3,485 | -85 | 1,307 | 699 | 608 | 4,707 | 4,184 | 523 | |||||||||
| 2063 | 3,478 | 3,568 | -90 | 1,341 | 711 | 631 | 4,820 | 4,278 | 541 | |||||||||
| 2064 | 3,558 | 3,652 | -94 | 1,376 | 722 | 654 | 4,935 | 4,374 | 560 | |||||||||
| 2065 | 3,640 | 3,737 | -98 | 1,412 | 736 | 676 | 5,052 | 4,473 | 579 | |||||||||
| 2066 | 3,723 | 3,824 | -101 | 1,448 | 750 | 698 | 5,171 | 4,575 | 597 | |||||||||
| 2067 | 3,808 | 3,913 | -105 | 1,485 | 766 | 720 | 5,293 | 4,678 | 615 | |||||||||
| 2068 | 3,894 | 4,003 | -109 | 1,523 | 782 | 741 | 5,417 | 4,785 | 633 | |||||||||
| 2069 | 3,982 | 4,095 | -113 | 1,562 | 799 | 763 | 5,544 | 4,894 | 650 | |||||||||
| 2070 | 4,072 | 4,189 | -117 | 1,601 | 817 | 784 | 5,673 | 5,006 | 667 | |||||||||
| 2071 | 4,164 | 4,286 | -122 | 1,642 | 835 | 806 | 5,806 | 5,121 | 685 | |||||||||
| 2072 | 4,259 | 4,384 | -125 | 1,683 | 855 | 828 | 5,941 | 5,239 | 703 | |||||||||
| 2073 | 4,356 | 4,484 | -128 | 1,725 | 876 | 849 | 6,081 | 5,360 | 721 | |||||||||
| 2074 | 4,455 | 4,585 | -130 | 1,769 | 898 | 871 | 6,224 | 5,483 | 741 | |||||||||
| 2075 | 4,558 | 4,688 | -130 | 1,813 | 920 | 893 | 6,371 | 5,608 | 763 | |||||||||
| 2076 | 4,663 | 4,791 | -128 | 1,859 | 942 | 917 | 6,522 | 5,733 | 789 | |||||||||
| 2077 | 4,771 | 4,894 | -123 | 1,906 | 965 | 941 | 6,676 | 5,858 | 818 | |||||||||
| 2078 | 4,882 | 4,996 | -114 | 1,954 | 988 | 966 | 6,836 | 5,984 | 852 | |||||||||
| 2079 | 4,997 | 5,098 | -101 | 2,003 | 1,011 | 992 | 6,999 | 6,109 | 891 | |||||||||
| 2080 | 5,115 | 5,200 | -85 | 2,054 | 1,034 | 1,019 | 7,168 | 6,234 | 934 | |||||||||
| 2081 | 5,236 | 5,302 | -65 | 2,106 | 1,058 | 1,047 | 7,342 | 6,360 | 982 | |||||||||
| 2082 | 5,362 | 5,404 | -42 | 2,159 | 1,083 | 1,076 | 7,521 | 6,487 | 1,035 | |||||||||
| 2083 | 5,491 | 5,506 | -15 | 2,214 | 1,108 | 1,106 | 7,706 | 6,614 | 1,092 | |||||||||
| 2084 | 5,624 | 5,608 | 16 | 2,271 | 1,134 | 1,137 | 7,896 | 6,742 | 1,154 | |||||||||
| 2085 | 5,761 | 5,710 | 51 | 2,329 | 1,160 | 1,169 | 8,090 | 6,870 | 1,220 | |||||||||
| 2086 | 5,902 | 5,812 | 90 | 2,389 | 1,186 | 1,203 | 8,291 | 6,998 | 1,293 | |||||||||
| 2087 | 6,046 | 5,915 | 131 | 2,450 | 1,213 | 1,237 | 8,496 | 7,128 | 1,368 | |||||||||
| 2088 | 6,193 | 6,020 | 174 | 2,513 | 1,241 | 1,272 | 8,706 | 7,260 | 1,446 | |||||||||
| 2089 | 6,345 | 6,129 | 216 | 2,577 | 1,269 | 1,308 | 8,921 | 7,397 | 1,524 | |||||||||
| 2090 | 6,499 | 6,243 | 256 | 2,643 | 1,297 | 1,346 | 9,142 | 7,539 | 1,602 | |||||||||
| 2091 | 6,657 | 6,365 | 292 | 2,710 | 1,325 | 1,385 | 9,367 | 7,690 | 1,677 | |||||||||
| 2092 | 6,818 | 6,496 | 322 | 2,780 | 1,355 | 1,425 | 9,598 | 7,851 | 1,747 | |||||||||
| 2093 | 6,983 | 6,638 | 345 | 2,851 | 1,385 | 1,466 | 9,834 | 8,023 | 1,811 | |||||||||
| 2094 | 7,151 | 6,791 | 360 | 2,924 | 1,415 | 1,509 | 10,075 | 8,206 | 1,869 | |||||||||
| 2095 | 7,322 | 6,955 | 367 | 2,999 | 1,444 | 1,554 | 10,321 | 8,399 | 1,922 | |||||||||
| 2096 | 7,497 | 7,128 | 369 | 3,075 | 1,474 | 1,601 | 10,572 | 8,603 | 1,970 | |||||||||
| 2097 | 7,675 | 7,311 | 364 | 3,154 | 1,505 | 1,649 | 10,829 | 8,816 | 2,013 | |||||||||
| 2098 | 7,857 | 7,503 | 354 | 3,234 | 1,536 | 1,699 | 11,092 | 9,039 | 2,053 | |||||||||
| 2099 | 8,043 | 7,703 | 340 | 3,316 | 1,514 | 1,802 | 11,359 | 9,217 | 2,142 | |||||||||
| 2100 | 8,232 | 7,911 | 321 | 3,400 | 1,492 | 1,908 | 11,632 | 9,403 | 2,229 | |||||||||
High-cost: |
||||||||||||||||||
| 2024 | 1,290 | 1,485 | -195 | 423 | 423 | c | 1,713 | 1,908 | -195 | |||||||||
| 2025 | 1,255 | 1,553 | -298 | 422 | 435 | -13 | 1,678 | 1,988 | -310 | |||||||||
| 2026 | 1,299 | 1,613 | -314 | 440 | 459 | -19 | 1,739 | 2,072 | -333 | |||||||||
| 2027 | 1,323 | 1,668 | -346 | 453 | 493 | -40 | 1,776 | 2,161 | -385 | |||||||||
| 2028 | 1,351 | 1,720 | -369 | 466 | 527 | -61 | 1,817 | 2,247 | -429 | |||||||||
| 2029 | 1,380 | 1,770 | -389 | 480 | 564 | -84 | 1,861 | 2,334 | -473 | |||||||||
| 2030 | 1,410 | 1,821 | -411 | 495 | 600 | -106 | 1,905 | 2,422 | -517 | |||||||||
| 2031 | 1,438 | 1,873 | -435 | 509 | 637 | -129 | 1,946 | 2,510 | -564 | |||||||||
| 2032 | 1,462 | 1,922 | -460 | 521 | 674 | -153 | 1,983 | 2,596 | -614 | |||||||||
| 2033 | 1,483 | 1,970 | -487 | 532 | 719 | -187 | 2,015 | 2,689 | -674 | |||||||||
| 2034 | 1,496 | 2,015 | -519 | 540 | 754 | -215 | 2,036 | 2,769 | -734 | |||||||||
| 2035 | 1,510 | 2,060 | -550 | 547 | 787 | -240 | 2,056 | 2,847 | -791 | |||||||||
| 2036 | 1,522 | 2,104 | -581 | 554 | 820 | -266 | 2,076 | 2,923 | -847 | |||||||||
| 2037 | 1,535 | 2,147 | -612 | 561 | 852 | -291 | 2,096 | 2,999 | -903 | |||||||||
| 2038 | 1,548 | 2,189 | -641 | 568 | 885 | -317 | 2,116 | 3,074 | -958 | |||||||||
| 2039 | 1,561 | 2,230 | -669 | 575 | 917 | -342 | 2,136 | 3,147 | -1,011 | |||||||||
| 2040 | 1,573 | 2,269 | -696 | 582 | 950 | -368 | 2,155 | 3,219 | -1,064 | |||||||||
| 2041 | 1,585 | 2,307 | -722 | 588 | 983 | -395 | 2,173 | 3,289 | -1,117 | |||||||||
| 2042 | 1,596 | 2,343 | -747 | 594 | 1,015 | -421 | 2,190 | 3,358 | -1,168 | |||||||||
| 2043 | 1,607 | 2,378 | -771 | 600 | 1,047 | -447 | 2,208 | 3,426 | -1,218 | |||||||||
| 2044 | 1,618 | 2,414 | -796 | 606 | 1,080 | -473 | 2,224 | 3,494 | -1,270 | |||||||||
| 2045 | 1,628 | 2,449 | -821 | 612 | 1,112 | -500 | 2,240 | 3,561 | -1,320 | |||||||||
| 2046 | 1,638 | 2,484 | -846 | 618 | 1,144 | -526 | 2,256 | 3,628 | -1,372 | |||||||||
| 2047 | 1,648 | 2,519 | -871 | 624 | 1,177 | -553 | 2,272 | 3,696 | -1,424 | |||||||||
| 2048 | 1,658 | 2,554 | -896 | 630 | 1,210 | -581 | 2,288 | 3,765 | -1,477 | |||||||||
| 2049 | 1,668 | 2,590 | -922 | 635 | 1,241 | -606 | 2,304 | 3,832 | -1,528 | |||||||||
| 2050 | 1,678 | 2,627 | -949 | 641 | 1,272 | -631 | 2,320 | 3,899 | -1,579 | |||||||||
| 2051 | 1,688 | 2,664 | -975 | 647 | 1,301 | -654 | 2,336 | 3,965 | -1,630 | |||||||||
| 2052 | 1,698 | 2,701 | -1,003 | 653 | 1,330 | -677 | 2,351 | 4,031 | -1,680 | |||||||||
| 2053 | 1,708 | 2,739 | -1,031 | 659 | 1,358 | -699 | 2,367 | 4,097 | -1,730 | |||||||||
| 2054 | 1,718 | 2,777 | -1,059 | 665 | 1,386 | -721 | 2,383 | 4,163 | -1,780 | |||||||||
| 2055 | 1,728 | 2,816 | -1,089 | 671 | 1,415 | -743 | 2,399 | 4,231 | -1,832 | |||||||||
| 2056 | 1,738 | 2,856 | -1,119 | 678 | 1,443 | -766 | 2,415 | 4,300 | -1,884 | |||||||||
| 2057 | 1,748 | 2,897 | -1,149 | 684 | 1,470 | -786 | 2,431 | 4,367 | -1,935 | |||||||||
| 2058 | 1,758 | 2,938 | -1,181 | 690 | 1,496 | -806 | 2,448 | 4,434 | -1,986 | |||||||||
| 2059 | 1,768 | 2,979 | -1,211 | 697 | 1,521 | -824 | 2,464 | 4,500 | -2,035 | |||||||||
| 2060 | 1,778 | 3,020 | -1,243 | 703 | 1,546 | -843 | 2,480 | 4,566 | -2,086 | |||||||||
| 2061 | 1,787 | 3,060 | -1,273 | 709 | 1,570 | -861 | 2,496 | 4,630 | -2,134 | |||||||||
| 2062 | 1,797 | 3,100 | -1,303 | 715 | 1,593 | -878 | 2,512 | 4,693 | -2,181 | |||||||||
| 2063 | 1,806 | 3,138 | -1,332 | 721 | 1,615 | -894 | 2,527 | 4,754 | -2,226 | |||||||||
| 2064 | 1,815 | 3,177 | -1,361 | 727 | 1,638 | -911 | 2,543 | 4,815 | -2,272 | |||||||||
| 2065 | 1,824 | 3,215 | -1,390 | 733 | 1,661 | -928 | 2,558 | 4,876 | -2,318 | |||||||||
| 2066 | 1,833 | 3,253 | -1,419 | 739 | 1,683 | -944 | 2,573 | 4,936 | -2,363 | |||||||||
| 2067 | 1,842 | 3,291 | -1,449 | 745 | 1,703 | -958 | 2,587 | 4,993 | -2,406 | |||||||||
| 2068 | 1,851 | 3,329 | -1,478 | 751 | 1,721 | -970 | 2,601 | 5,049 | -2,448 | |||||||||
| 2069 | 1,859 | 3,367 | -1,508 | 757 | 1,736 | -979 | 2,615 | 5,103 | -2,487 | |||||||||
| 2070 | 1,867 | 3,406 | -1,539 | 762 | 1,752 | -989 | 2,629 | 5,158 | -2,528 | |||||||||
| 2071 | 1,875 | 3,445 | -1,570 | 768 | 1,765 | -997 | 2,643 | 5,210 | -2,567 | |||||||||
| 2072 | 1,883 | 3,483 | -1,600 | 774 | 1,776 | -1,002 | 2,656 | 5,259 | -2,603 | |||||||||
| 2073 | 1,891 | 3,521 | -1,631 | 779 | 1,785 | -1,006 | 2,670 | 5,306 | -2,636 | |||||||||
| 2074 | 1,898 | 3,559 | -1,661 | 785 | 1,793 | -1,009 | 2,683 | 5,353 | -2,670 | |||||||||
| 2075 | 1,906 | 3,597 | -1,691 | 790 | 1,802 | -1,012 | 2,696 | 5,399 | -2,703 | |||||||||
| 2076 | 1,914 | 3,633 | -1,720 | 795 | 1,810 | -1,014 | 2,709 | 5,443 | -2,734 | |||||||||
| 2077 | 1,921 | 3,669 | -1,748 | 801 | 1,816 | -1,016 | 2,722 | 5,485 | -2,763 | |||||||||
| 2078 | 1,928 | 3,703 | -1,775 | 806 | 1,823 | -1,016 | 2,734 | 5,526 | -2,791 | |||||||||
| 2079 | 1,936 | 3,736 | -1,800 | 811 | 1,828 | -1,016 | 2,747 | 5,563 | -2,817 | |||||||||
| 2080 | 1,943 | 3,767 | -1,825 | 816 | 1,832 | -1,016 | 2,759 | 5,600 | -2,841 | |||||||||
| 2081 | 1,950 | 3,798 | -1,848 | 821 | 1,836 | -1,015 | 2,771 | 5,634 | -2,863 | |||||||||
| 2082 | 1,957 | 3,827 | -1,869 | 826 | 1,840 | -1,014 | 2,784 | 5,667 | -2,883 | |||||||||
| 2083 | 1,964 | 3,854 | -1,890 | 831 | 1,844 | -1,012 | 2,796 | 5,698 | -2,902 | |||||||||
| 2084 | 1,972 | 3,881 | -1,910 | 836 | 1,847 | -1,010 | 2,808 | 5,728 | -2,920 | |||||||||
| 2085 | 1,979 | 3,906 | -1,927 | 841 | 1,850 | -1,008 | 2,820 | 5,756 | -2,936 | |||||||||
| 2086 | 1,986 | 3,929 | -1,943 | 846 | 1,852 | -1,006 | 2,832 | 5,781 | -2,949 | |||||||||
| 2087 | 1,993 | 3,951 | -1,958 | 851 | 1,854 | -1,003 | 2,844 | 5,805 | -2,961 | |||||||||
| 2088 | 2,000 | 3,971 | -1,971 | 855 | 1,856 | -1,001 | 2,856 | 5,827 | -2,972 | |||||||||
| 2089 | 2,007 | 3,990 | -1,983 | 860 | 1,858 | -998 | 2,867 | 5,849 | -2,981 | |||||||||
| 2090 | 2,015 | 4,009 | -1,994 | 865 | 1,860 | -996 | 2,879 | 5,869 | -2,990 | |||||||||
| 2091 | 2,022 | 4,026 | -2,004 | 869 | 1,862 | -993 | 2,891 | 5,888 | -2,997 | |||||||||
| 2092 | 2,029 | 4,043 | -2,014 | 874 | 1,865 | -991 | 2,903 | 5,907 | -3,005 | |||||||||
| 2093 | 2,036 | 4,060 | -2,024 | 878 | 1,867 | -989 | 2,915 | 5,928 | -3,013 | |||||||||
| 2094 | 2,043 | 4,078 | -2,035 | 883 | 1,869 | -986 | 2,926 | 5,947 | -3,020 | |||||||||
| 2095 | 2,051 | 4,095 | -2,045 | 888 | 1,870 | -983 | 2,938 | 5,965 | -3,027 | |||||||||
| 2096 | 2,058 | 4,113 | -2,055 | 892 | 1,871 | -979 | 2,950 | 5,984 | -3,034 | |||||||||
| 2097 | 2,065 | 4,131 | -2,066 | 897 | 1,872 | -975 | 2,962 | 6,003 | -3,041 | |||||||||
| 2098 | 2,072 | 4,150 | -2,078 | 901 | 1,873 | -972 | 2,974 | 6,023 | -3,049 | |||||||||
| 2099 | 2,080 | 4,170 | -2,090 | 907 | 1,944 | -1,037 | 2,987 | 6,114 | -3,127 | |||||||||
| 2100 | 2,087 | 4,190 | -2,103 | 913 | 2,018 | -1,106 | 3,000 | 6,208 | -3,208 | |||||||||
|
a
CPI-indexed 2024 dollars equal current dollars adjusted by the
CPI indexing series in table VI.G6.
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 -$500 million and $500 million. Note: Components may not sum to totals because of rounding. |