OASDI and HI Annual Non-Interest Income, Cost, and Balance in Current Dollars — 2023 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 | 303 | 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 | -16 | 1,369 | 1,451 | -82 | |||||||||
| 2021 | 1,018 | 1,145 | -126 | 360 | 357 | 2 | 1,378 | 1,502 | -124 | |||||||||
| 2022 | 1,155 | 1,244 | -89 | 384 | 376 | 8 | 1,540 | 1,620 | -80 | |||||||||
Intermediate: |
||||||||||||||||||
| 2023 | 1,269 | 1,388 | -119 | 407 | 404 | 3 | 1,676 | 1,792 | -116 | |||||||||
| 2024 | 1,287 | 1,485 | -198 | 426 | 423 | 3 | 1,713 | 1,908 | -195 | |||||||||
| 2025 | 1,358 | 1,574 | -217 | 449 | 456 | -7 | 1,807 | 2,030 | -223 | |||||||||
| 2026 | 1,432 | 1,667 | -236 | 480 | 490 | -10 | 1,912 | 2,157 | -245 | |||||||||
| 2027 | 1,498 | 1,760 | -262 | 506 | 528 | -22 | 2,004 | 2,288 | -283 | |||||||||
| 2028 | 1,567 | 1,856 | -289 | 532 | 567 | -35 | 2,099 | 2,423 | -325 | |||||||||
| 2029 | 1,637 | 1,955 | -318 | 558 | 610 | -51 | 2,195 | 2,565 | -369 | |||||||||
| 2030 | 1,708 | 2,056 | -348 | 587 | 651 | -64 | 2,295 | 2,707 | -412 | |||||||||
| 2031 | 1,783 | 2,159 | -377 | 616 | 694 | -78 | 2,399 | 2,853 | -454 | |||||||||
| 2032 | 1,856 | 2,264 | -408 | 647 | 741 | -95 | 2,503 | 3,005 | -502 | |||||||||
| 2033 | 1,931 | 2,371 | -440 | 676 | 796 | -120 | 2,607 | 3,167 | -560 | |||||||||
| 2034 | 2,008 | 2,481 | -473 | 706 | 840 | -134 | 2,714 | 3,321 | -607 | |||||||||
| 2035 | 2,087 | 2,592 | -505 | 738 | 886 | -148 | 2,825 | 3,477 | -653 | |||||||||
| 2036 | 2,169 | 2,705 | -536 | 770 | 931 | -161 | 2,938 | 3,636 | -697 | |||||||||
| 2037 | 2,253 | 2,822 | -569 | 803 | 977 | -174 | 3,056 | 3,799 | -743 | |||||||||
| 2038 | 2,341 | 2,941 | -600 | 837 | 1,023 | -186 | 3,178 | 3,964 | -786 | |||||||||
| 2039 | 2,431 | 3,063 | -632 | 873 | 1,071 | -199 | 3,304 | 4,134 | -830 | |||||||||
| 2040 | 2,525 | 3,187 | -662 | 910 | 1,121 | -211 | 3,435 | 4,308 | -872 | |||||||||
| 2041 | 2,623 | 3,314 | -691 | 948 | 1,171 | -223 | 3,570 | 4,485 | -914 | |||||||||
| 2042 | 2,724 | 3,444 | -720 | 987 | 1,221 | -234 | 3,711 | 4,665 | -954 | |||||||||
| 2043 | 2,828 | 3,578 | -750 | 1,029 | 1,273 | -244 | 3,857 | 4,851 | -994 | |||||||||
| 2044 | 2,937 | 3,719 | -781 | 1,072 | 1,326 | -254 | 4,009 | 5,044 | -1,035 | |||||||||
| 2045 | 3,051 | 3,866 | -815 | 1,117 | 1,380 | -264 | 4,168 | 5,246 | -1,079 | |||||||||
| 2046 | 3,169 | 4,019 | -850 | 1,164 | 1,437 | -273 | 4,332 | 5,456 | -1,123 | |||||||||
| 2047 | 3,292 | 4,180 | -888 | 1,213 | 1,495 | -283 | 4,505 | 5,675 | -1,170 | |||||||||
| 2048 | 3,421 | 4,348 | -928 | 1,264 | 1,554 | -289 | 4,685 | 5,902 | -1,217 | |||||||||
| 2049 | 3,555 | 4,526 | -971 | 1,318 | 1,613 | -295 | 4,873 | 6,139 | -1,266 | |||||||||
| 2050 | 3,695 | 4,712 | -1,017 | 1,374 | 1,676 | -302 | 5,069 | 6,388 | -1,319 | |||||||||
| 2051 | 3,841 | 4,906 | -1,065 | 1,433 | 1,741 | -308 | 5,274 | 6,647 | -1,373 | |||||||||
| 2052 | 3,993 | 5,111 | -1,118 | 1,495 | 1,808 | -313 | 5,488 | 6,918 | -1,431 | |||||||||
| 2053 | 4,151 | 5,327 | -1,176 | 1,560 | 1,876 | -316 | 5,710 | 7,203 | -1,492 | |||||||||
| 2054 | 4,315 | 5,554 | -1,239 | 1,627 | 1,947 | -321 | 5,942 | 7,501 | -1,559 | |||||||||
| 2055 | 4,486 | 5,794 | -1,308 | 1,697 | 2,025 | -328 | 6,183 | 7,819 | -1,635 | |||||||||
| 2056 | 4,665 | 6,047 | -1,382 | 1,771 | 2,107 | -336 | 6,436 | 8,153 | -1,718 | |||||||||
| 2057 | 4,851 | 6,313 | -1,462 | 1,848 | 2,190 | -342 | 6,699 | 8,503 | -1,804 | |||||||||
| 2058 | 5,045 | 6,592 | -1,547 | 1,928 | 2,276 | -348 | 6,973 | 8,868 | -1,895 | |||||||||
| 2059 | 5,246 | 6,884 | -1,637 | 2,012 | 2,365 | -352 | 7,259 | 9,248 | -1,990 | |||||||||
| 2060 | 5,456 | 7,187 | -1,731 | 2,100 | 2,460 | -360 | 7,556 | 9,647 | -2,091 | |||||||||
| 2061 | 5,673 | 7,501 | -1,828 | 2,192 | 2,558 | -367 | 7,865 | 10,060 | -2,195 | |||||||||
| 2062 | 5,899 | 7,827 | -1,928 | 2,287 | 2,663 | -376 | 8,186 | 10,490 | -2,304 | |||||||||
| 2063 | 6,134 | 8,165 | -2,031 | 2,385 | 2,771 | -386 | 8,518 | 10,935 | -2,417 | |||||||||
| 2064 | 6,377 | 8,514 | -2,137 | 2,487 | 2,884 | -396 | 8,864 | 11,398 | -2,534 | |||||||||
| 2065 | 6,629 | 8,878 | -2,248 | 2,594 | 3,004 | -410 | 9,224 | 11,882 | -2,658 | |||||||||
| 2066 | 6,891 | 9,255 | -2,364 | 2,705 | 3,129 | -424 | 9,596 | 12,385 | -2,788 | |||||||||
| 2067 | 7,163 | 9,647 | -2,484 | 2,821 | 3,258 | -438 | 9,984 | 12,906 | -2,922 | |||||||||
| 2068 | 7,446 | 10,056 | -2,610 | 2,941 | 3,392 | -452 | 10,387 | 13,448 | -3,062 | |||||||||
| 2069 | 7,739 | 10,482 | -2,742 | 3,066 | 3,530 | -464 | 10,805 | 14,012 | -3,207 | |||||||||
| 2070 | 8,044 | 10,925 | -2,881 | 3,196 | 3,675 | -479 | 11,239 | 14,599 | -3,360 | |||||||||
| 2071 | 8,360 | 11,384 | -3,024 | 3,331 | 3,823 | -492 | 11,692 | 15,208 | -3,516 | |||||||||
| 2072 | 8,690 | 11,861 | -3,171 | 3,471 | 3,978 | -507 | 12,161 | 15,840 | -3,678 | |||||||||
| 2073 | 9,032 | 12,358 | -3,326 | 3,618 | 4,139 | -521 | 12,650 | 16,497 | -3,847 | |||||||||
| 2074 | 9,388 | 12,873 | -3,484 | 3,771 | 4,306 | -534 | 13,160 | 17,178 | -4,019 | |||||||||
| 2075 | 9,760 | 13,405 | -3,645 | 3,931 | 4,478 | -547 | 13,691 | 17,883 | -4,192 | |||||||||
| 2076 | 10,146 | 13,952 | -3,806 | 4,096 | 4,656 | -560 | 14,242 | 18,608 | -4,366 | |||||||||
| 2077 | 10,549 | 14,514 | -3,966 | 4,269 | 4,839 | -570 | 14,817 | 19,353 | -4,536 | |||||||||
| 2078 | 10,967 | 15,090 | -4,123 | 4,448 | 5,028 | -579 | 15,415 | 20,118 | -4,703 | |||||||||
| 2079 | 11,404 | 15,680 | -4,276 | 4,635 | 5,222 | -587 | 16,039 | 20,902 | -4,863 | |||||||||
| 2080 | 11,859 | 16,286 | -4,427 | 4,829 | 5,422 | -593 | 16,689 | 21,708 | -5,020 | |||||||||
| 2081 | 12,333 | 16,910 | -4,576 | 5,032 | 5,628 | -596 | 17,366 | 22,538 | -5,172 | |||||||||
| 2082 | 12,828 | 17,551 | -4,724 | 5,243 | 5,841 | -598 | 18,071 | 23,393 | -5,322 | |||||||||
| 2083 | 13,344 | 18,213 | -4,869 | 5,464 | 6,063 | -600 | 18,807 | 24,276 | -5,469 | |||||||||
| 2084 | 13,881 | 18,893 | -5,012 | 5,693 | 6,293 | -600 | 19,574 | 25,186 | -5,612 | |||||||||
| 2085 | 14,442 | 19,594 | -5,153 | 5,932 | 6,533 | -601 | 20,374 | 26,127 | -5,754 | |||||||||
| 2086 | 15,025 | 20,318 | -5,293 | 6,181 | 6,778 | -597 | 21,206 | 27,096 | -5,890 | |||||||||
| 2087 | 15,634 | 21,066 | -5,432 | 6,441 | 7,033 | -592 | 22,075 | 28,099 | -6,024 | |||||||||
| 2088 | 16,268 | 21,842 | -5,574 | 6,711 | 7,299 | -588 | 22,979 | 29,140 | -6,161 | |||||||||
| 2089 | 16,928 | 22,651 | -5,723 | 6,993 | 7,573 | -580 | 23,921 | 30,224 | -6,304 | |||||||||
| 2090 | 17,615 | 23,499 | -5,884 | 7,287 | 7,858 | -571 | 24,902 | 31,357 | -6,455 | |||||||||
| 2091 | 18,331 | 24,389 | -6,058 | 7,593 | 8,152 | -559 | 25,924 | 32,541 | -6,617 | |||||||||
| 2092 | 19,076 | 25,327 | -6,251 | 7,913 | 8,458 | -545 | 26,989 | 33,785 | -6,796 | |||||||||
| 2093 | 19,851 | 26,317 | -6,466 | 8,246 | 8,776 | -530 | 28,098 | 35,093 | -6,996 | |||||||||
| 2094 | 20,657 | 27,360 | -6,702 | 8,593 | 9,102 | -509 | 29,251 | 36,462 | -7,211 | |||||||||
| 2095 | 21,496 | 28,457 | -6,961 | 8,955 | 9,438 | -483 | 30,451 | 37,895 | -7,444 | |||||||||
| 2096 | 22,368 | 29,611 | -7,242 | 9,332 | 9,783 | -450 | 31,700 | 39,393 | -7,693 | |||||||||
| 2097 | 23,275 | 30,824 | -7,550 | 9,724 | 10,139 | -414 | 32,999 | 40,963 | -7,964 | |||||||||
| 2098 | 24,216 | 32,101 | -7,885 | 10,133 | 10,508 | -374 | 34,350 | 42,609 | -8,259 | |||||||||
| 2099 | 25,195 | 33,440 | -8,245 | 10,558 | 10,890 | -332 | 35,753 | 44,330 | -8,577 | |||||||||
| 2100 | 26,211 | 34,844 | -8,633 | 11,001 | 11,286 | -285 | 37,213 | 46,131 | -8,918 | |||||||||
Low-cost: |
||||||||||||||||||
| 2023 | 1,277 | 1,386 | -109 | 411 | 397 | 14 | 1,688 | 1,782 | -94 | |||||||||
| 2024 | 1,334 | 1,476 | -142 | 440 | 411 | 29 | 1,774 | 1,887 | -113 | |||||||||
| 2025 | 1,434 | 1,570 | -135 | 474 | 443 | 31 | 1,909 | 2,013 | -104 | |||||||||
| 2026 | 1,539 | 1,667 | -128 | 514 | 474 | 40 | 2,053 | 2,141 | -88 | |||||||||
| 2027 | 1,635 | 1,765 | -129 | 547 | 507 | 41 | 2,183 | 2,271 | -88 | |||||||||
| 2028 | 1,737 | 1,866 | -129 | 582 | 540 | 42 | 2,319 | 2,407 | -88 | |||||||||
| 2029 | 1,842 | 1,972 | -131 | 619 | 577 | 42 | 2,461 | 2,549 | -89 | |||||||||
| 2030 | 1,951 | 2,082 | -131 | 658 | 611 | 47 | 2,609 | 2,694 | -84 | |||||||||
| 2031 | 2,066 | 2,196 | -130 | 700 | 647 | 53 | 2,766 | 2,843 | -77 | |||||||||
| 2032 | 2,184 | 2,314 | -131 | 743 | 685 | 57 | 2,926 | 3,000 | -73 | |||||||||
| 2033 | 2,300 | 2,438 | -138 | 787 | 731 | 56 | 3,087 | 3,169 | -82 | |||||||||
| 2034 | 2,422 | 2,567 | -144 | 833 | 766 | 67 | 3,255 | 3,333 | -77 | |||||||||
| 2035 | 2,550 | 2,700 | -150 | 881 | 801 | 80 | 3,431 | 3,501 | -70 | |||||||||
| 2036 | 2,684 | 2,838 | -154 | 931 | 836 | 95 | 3,615 | 3,674 | -59 | |||||||||
| 2037 | 2,823 | 2,983 | -160 | 984 | 871 | 114 | 3,808 | 3,854 | -46 | |||||||||
| 2038 | 2,971 | 3,134 | -163 | 1,041 | 906 | 135 | 4,011 | 4,040 | -29 | |||||||||
| 2039 | 3,125 | 3,291 | -166 | 1,100 | 942 | 158 | 4,225 | 4,232 | -8 | |||||||||
| 2040 | 3,288 | 3,453 | -166 | 1,162 | 978 | 184 | 4,450 | 4,432 | 18 | |||||||||
| 2041 | 3,459 | 3,623 | -164 | 1,228 | 1,015 | 213 | 4,687 | 4,638 | 49 | |||||||||
| 2042 | 3,640 | 3,800 | -159 | 1,297 | 1,052 | 245 | 4,937 | 4,852 | 86 | |||||||||
| 2043 | 3,831 | 3,983 | -152 | 1,370 | 1,090 | 280 | 5,201 | 5,073 | 128 | |||||||||
| 2044 | 4,033 | 4,178 | -145 | 1,448 | 1,128 | 320 | 5,481 | 5,306 | 175 | |||||||||
| 2045 | 4,247 | 4,385 | -138 | 1,531 | 1,168 | 363 | 5,778 | 5,553 | 225 | |||||||||
| 2046 | 4,473 | 4,604 | -131 | 1,618 | 1,209 | 409 | 6,091 | 5,813 | 278 | |||||||||
| 2047 | 4,712 | 4,838 | -125 | 1,712 | 1,252 | 460 | 6,424 | 6,090 | 334 | |||||||||
| 2048 | 4,966 | 5,085 | -120 | 1,810 | 1,293 | 517 | 6,776 | 6,378 | 397 | |||||||||
| 2049 | 5,234 | 5,349 | -115 | 1,915 | 1,336 | 579 | 7,149 | 6,686 | 464 | |||||||||
| 2050 | 5,518 | 5,630 | -111 | 2,027 | 1,384 | 644 | 7,546 | 7,014 | 532 | |||||||||
| 2051 | 5,819 | 5,928 | -108 | 2,146 | 1,432 | 714 | 7,965 | 7,360 | 605 | |||||||||
| 2052 | 6,137 | 6,246 | -109 | 2,272 | 1,483 | 789 | 8,408 | 7,728 | 680 | |||||||||
| 2053 | 6,472 | 6,584 | -113 | 2,404 | 1,536 | 868 | 8,876 | 8,121 | 755 | |||||||||
| 2054 | 6,825 | 6,946 | -121 | 2,545 | 1,594 | 951 | 9,371 | 8,540 | 830 | |||||||||
| 2055 | 7,198 | 7,333 | -135 | 2,695 | 1,658 | 1,036 | 9,893 | 8,991 | 902 | |||||||||
| 2056 | 7,593 | 7,745 | -152 | 2,852 | 1,728 | 1,125 | 10,445 | 9,473 | 972 | |||||||||
| 2057 | 8,010 | 8,184 | -174 | 3,021 | 1,799 | 1,222 | 11,030 | 9,983 | 1,047 | |||||||||
| 2058 | 8,449 | 8,650 | -201 | 3,198 | 1,874 | 1,324 | 11,648 | 10,524 | 1,123 | |||||||||
| 2059 | 8,913 | 9,142 | -230 | 3,385 | 1,954 | 1,431 | 12,298 | 11,096 | 1,202 | |||||||||
| 2060 | 9,401 | 9,661 | -259 | 3,583 | 2,041 | 1,542 | 12,984 | 11,702 | 1,283 | |||||||||
| 2061 | 9,916 | 10,204 | -288 | 3,792 | 2,134 | 1,658 | 13,708 | 12,338 | 1,370 | |||||||||
| 2062 | 10,457 | 10,774 | -316 | 4,012 | 2,235 | 1,777 | 14,469 | 13,009 | 1,460 | |||||||||
| 2063 | 11,028 | 11,372 | -344 | 4,244 | 2,341 | 1,904 | 15,273 | 13,712 | 1,560 | |||||||||
| 2064 | 11,629 | 11,998 | -369 | 4,489 | 2,455 | 2,034 | 16,118 | 14,452 | 1,666 | |||||||||
| 2065 | 12,262 | 12,656 | -394 | 4,747 | 2,578 | 2,169 | 17,009 | 15,234 | 1,775 | |||||||||
| 2066 | 12,928 | 13,347 | -419 | 5,020 | 2,711 | 2,309 | 17,948 | 16,058 | 1,890 | |||||||||
| 2067 | 13,631 | 14,073 | -442 | 5,307 | 2,853 | 2,454 | 18,938 | 16,925 | 2,012 | |||||||||
| 2068 | 14,371 | 14,837 | -465 | 5,611 | 3,004 | 2,607 | 19,982 | 17,841 | 2,141 | |||||||||
| 2069 | 15,151 | 15,641 | -490 | 5,930 | 3,162 | 2,768 | 21,081 | 18,803 | 2,278 | |||||||||
| 2070 | 15,973 | 16,488 | -516 | 6,268 | 3,333 | 2,935 | 22,241 | 19,821 | 2,419 | |||||||||
| 2071 | 16,841 | 17,378 | -537 | 6,625 | 3,515 | 3,110 | 23,466 | 20,893 | 2,573 | |||||||||
| 2072 | 17,758 | 18,313 | -555 | 7,002 | 3,712 | 3,291 | 24,760 | 22,025 | 2,735 | |||||||||
| 2073 | 18,726 | 19,298 | -573 | 7,401 | 3,919 | 3,482 | 26,127 | 23,217 | 2,910 | |||||||||
| 2074 | 19,749 | 20,333 | -584 | 7,823 | 4,137 | 3,686 | 27,572 | 24,470 | 3,102 | |||||||||
| 2075 | 20,833 | 21,416 | -583 | 8,270 | 4,367 | 3,902 | 29,102 | 25,783 | 3,319 | |||||||||
| 2076 | 21,978 | 22,544 | -566 | 8,742 | 4,609 | 4,132 | 30,719 | 27,153 | 3,566 | |||||||||
| 2077 | 23,187 | 23,717 | -530 | 9,240 | 4,862 | 4,378 | 32,427 | 28,579 | 3,848 | |||||||||
| 2078 | 24,468 | 24,936 | -468 | 9,768 | 5,129 | 4,639 | 34,235 | 30,065 | 4,170 | |||||||||
| 2079 | 25,824 | 26,202 | -377 | 10,326 | 5,408 | 4,918 | 36,150 | 31,609 | 4,541 | |||||||||
| 2080 | 27,261 | 27,518 | -257 | 10,917 | 5,702 | 5,215 | 38,177 | 33,220 | 4,958 | |||||||||
| 2081 | 28,780 | 28,891 | -110 | 11,542 | 6,009 | 5,533 | 40,322 | 34,900 | 5,422 | |||||||||
| 2082 | 30,389 | 30,324 | 65 | 12,204 | 6,333 | 5,871 | 42,593 | 36,657 | 5,936 | |||||||||
| 2083 | 32,093 | 31,821 | 273 | 12,906 | 6,675 | 6,230 | 44,999 | 38,496 | 6,503 | |||||||||
| 2084 | 33,896 | 33,384 | 513 | 13,647 | 7,035 | 6,613 | 47,544 | 40,418 | 7,125 | |||||||||
| 2085 | 35,803 | 35,020 | 783 | 14,432 | 7,416 | 7,017 | 50,235 | 42,435 | 7,799 | |||||||||
| 2086 | 37,819 | 36,735 | 1,084 | 15,262 | 7,812 | 7,450 | 53,081 | 44,547 | 8,534 | |||||||||
| 2087 | 39,949 | 38,538 | 1,411 | 16,141 | 8,230 | 7,910 | 56,090 | 46,769 | 9,322 | |||||||||
| 2088 | 42,198 | 40,443 | 1,755 | 17,069 | 8,671 | 8,398 | 59,267 | 49,114 | 10,153 | |||||||||
| 2089 | 44,574 | 42,471 | 2,102 | 18,051 | 9,134 | 8,917 | 62,625 | 51,605 | 11,020 | |||||||||
| 2090 | 47,084 | 44,643 | 2,441 | 19,090 | 9,620 | 9,470 | 66,174 | 54,263 | 11,911 | |||||||||
| 2091 | 49,732 | 46,972 | 2,761 | 20,190 | 10,129 | 10,061 | 69,923 | 57,101 | 12,822 | |||||||||
| 2092 | 52,527 | 49,477 | 3,050 | 21,354 | 10,666 | 10,688 | 73,881 | 60,143 | 13,738 | |||||||||
| 2093 | 55,473 | 52,174 | 3,299 | 22,585 | 11,231 | 11,354 | 78,058 | 63,405 | 14,653 | |||||||||
| 2094 | 58,579 | 55,069 | 3,510 | 23,887 | 11,819 | 12,068 | 82,466 | 66,888 | 15,578 | |||||||||
| 2095 | 61,853 | 58,171 | 3,683 | 25,262 | 12,434 | 12,828 | 87,115 | 70,605 | 16,510 | |||||||||
| 2096 | 65,305 | 61,488 | 3,817 | 26,716 | 13,075 | 13,641 | 92,021 | 74,563 | 17,458 | |||||||||
| 2097 | 68,943 | 65,034 | 3,909 | 28,252 | 13,747 | 14,505 | 97,195 | 78,781 | 18,414 | |||||||||
| 2098 | 72,778 | 68,814 | 3,964 | 29,874 | 14,248 | 15,627 | 102,652 | 83,061 | 19,591 | |||||||||
| 2099 | 76,819 | 72,839 | 3,980 | 31,588 | 14,766 | 16,822 | 108,407 | 87,605 | 20,802 | |||||||||
| 2100 | 81,079 | 77,119 | 3,960 | 33,401 | 15,303 | 18,097 | 114,479 | 92,422 | 22,057 | |||||||||
High-cost: |
||||||||||||||||||
| 2023 | 1,251 | 1,390 | -139 | 396 | 410 | -14 | 1,646 | 1,800 | -153 | |||||||||
| 2024 | 1,232 | 1,501 | -269 | 411 | 437 | -26 | 1,643 | 1,938 | -295 | |||||||||
| 2025 | 1,298 | 1,600 | -301 | 432 | 476 | -44 | 1,731 | 2,076 | -345 | |||||||||
| 2026 | 1,360 | 1,689 | -328 | 461 | 518 | -58 | 1,821 | 2,207 | -386 | |||||||||
| 2027 | 1,411 | 1,778 | -367 | 483 | 564 | -81 | 1,894 | 2,342 | -448 | |||||||||
| 2028 | 1,457 | 1,869 | -412 | 502 | 610 | -109 | 1,959 | 2,480 | -521 | |||||||||
| 2029 | 1,501 | 1,962 | -461 | 521 | 659 | -139 | 2,022 | 2,621 | -600 | |||||||||
| 2030 | 1,543 | 2,056 | -512 | 541 | 707 | -166 | 2,085 | 2,763 | -678 | |||||||||
| 2031 | 1,587 | 2,151 | -564 | 562 | 757 | -195 | 2,149 | 2,908 | -759 | |||||||||
| 2032 | 1,629 | 2,247 | -618 | 583 | 812 | -229 | 2,211 | 3,059 | -848 | |||||||||
| 2033 | 1,672 | 2,340 | -668 | 602 | 877 | -275 | 2,274 | 3,217 | -943 | |||||||||
| 2034 | 1,717 | 2,435 | -718 | 621 | 930 | -310 | 2,338 | 3,365 | -1,027 | |||||||||
| 2035 | 1,763 | 2,530 | -766 | 640 | 986 | -346 | 2,403 | 3,515 | -1,112 | |||||||||
| 2036 | 1,810 | 2,625 | -815 | 660 | 1,042 | -382 | 2,469 | 3,666 | -1,197 | |||||||||
| 2037 | 1,857 | 2,721 | -864 | 679 | 1,099 | -420 | 2,537 | 3,820 | -1,284 | |||||||||
| 2038 | 1,906 | 2,817 | -912 | 700 | 1,158 | -458 | 2,606 | 3,975 | -1,370 | |||||||||
| 2039 | 1,955 | 2,914 | -959 | 721 | 1,219 | -498 | 2,675 | 4,133 | -1,457 | |||||||||
| 2040 | 2,005 | 3,011 | -1,006 | 742 | 1,281 | -539 | 2,746 | 4,292 | -1,545 | |||||||||
| 2041 | 2,055 | 3,107 | -1,052 | 763 | 1,345 | -582 | 2,818 | 4,453 | -1,635 | |||||||||
| 2042 | 2,107 | 3,205 | -1,098 | 784 | 1,412 | -627 | 2,891 | 4,616 | -1,726 | |||||||||
| 2043 | 2,158 | 3,306 | -1,148 | 806 | 1,480 | -674 | 2,964 | 4,786 | -1,821 | |||||||||
| 2044 | 2,211 | 3,410 | -1,199 | 828 | 1,549 | -721 | 3,039 | 4,959 | -1,920 | |||||||||
| 2045 | 2,265 | 3,517 | -1,252 | 851 | 1,621 | -770 | 3,116 | 5,138 | -2,022 | |||||||||
| 2046 | 2,320 | 3,627 | -1,307 | 874 | 1,698 | -824 | 3,194 | 5,325 | -2,131 | |||||||||
| 2047 | 2,376 | 3,740 | -1,364 | 898 | 1,778 | -880 | 3,274 | 5,518 | -2,244 | |||||||||
| 2048 | 2,433 | 3,856 | -1,423 | 923 | 1,856 | -933 | 3,356 | 5,712 | -2,356 | |||||||||
| 2049 | 2,492 | 3,976 | -1,484 | 948 | 1,935 | -987 | 3,439 | 5,911 | -2,471 | |||||||||
| 2050 | 2,552 | 4,100 | -1,548 | 974 | 2,015 | -1,042 | 3,526 | 6,115 | -2,590 | |||||||||
| 2051 | 2,614 | 4,227 | -1,613 | 1,000 | 2,099 | -1,099 | 3,614 | 6,326 | -2,712 | |||||||||
| 2052 | 2,677 | 4,359 | -1,682 | 1,028 | 2,182 | -1,154 | 3,704 | 6,541 | -2,837 | |||||||||
| 2053 | 2,741 | 4,496 | -1,755 | 1,056 | 2,265 | -1,209 | 3,797 | 6,761 | -2,964 | |||||||||
| 2054 | 2,807 | 4,638 | -1,830 | 1,084 | 2,350 | -1,265 | 3,892 | 6,987 | -3,096 | |||||||||
| 2055 | 2,875 | 4,785 | -1,910 | 1,114 | 2,439 | -1,325 | 3,989 | 7,224 | -3,235 | |||||||||
| 2056 | 2,944 | 4,938 | -1,994 | 1,145 | 2,531 | -1,386 | 4,089 | 7,469 | -3,379 | |||||||||
| 2057 | 3,016 | 5,096 | -2,080 | 1,177 | 2,624 | -1,447 | 4,193 | 7,720 | -3,527 | |||||||||
| 2058 | 3,090 | 5,260 | -2,170 | 1,209 | 2,717 | -1,507 | 4,299 | 7,977 | -3,678 | |||||||||
| 2059 | 3,165 | 5,429 | -2,264 | 1,243 | 2,809 | -1,566 | 4,408 | 8,238 | -3,830 | |||||||||
| 2060 | 3,241 | 5,602 | -2,360 | 1,277 | 2,906 | -1,628 | 4,519 | 8,507 | -3,989 | |||||||||
| 2061 | 3,320 | 5,778 | -2,458 | 1,312 | 3,002 | -1,689 | 4,632 | 8,779 | -4,147 | |||||||||
| 2062 | 3,400 | 5,957 | -2,558 | 1,348 | 3,100 | -1,751 | 4,748 | 9,057 | -4,309 | |||||||||
| 2063 | 3,482 | 6,141 | -2,660 | 1,385 | 3,201 | -1,815 | 4,867 | 9,342 | -4,475 | |||||||||
| 2064 | 3,565 | 6,330 | -2,765 | 1,422 | 3,302 | -1,880 | 4,987 | 9,632 | -4,645 | |||||||||
| 2065 | 3,650 | 6,523 | -2,873 | 1,461 | 3,407 | -1,946 | 5,111 | 9,929 | -4,819 | |||||||||
| 2066 | 3,736 | 6,720 | -2,983 | 1,500 | 3,510 | -2,010 | 5,236 | 10,230 | -4,994 | |||||||||
| 2067 | 3,825 | 6,921 | -3,096 | 1,540 | 3,612 | -2,072 | 5,364 | 10,533 | -5,168 | |||||||||
| 2068 | 3,915 | 7,129 | -3,215 | 1,581 | 3,712 | -2,131 | 5,496 | 10,841 | -5,345 | |||||||||
| 2069 | 4,006 | 7,344 | -3,338 | 1,623 | 3,812 | -2,189 | 5,629 | 11,157 | -5,527 | |||||||||
| 2070 | 4,100 | 7,565 | -3,465 | 1,666 | 3,913 | -2,247 | 5,766 | 11,477 | -5,712 | |||||||||
| 2071 | 4,195 | 7,789 | -3,594 | 1,710 | 4,010 | -2,300 | 5,904 | 11,799 | -5,895 | |||||||||
| 2072 | 4,292 | 8,019 | -3,727 | 1,754 | 4,105 | -2,351 | 6,046 | 12,124 | -6,078 | |||||||||
| 2073 | 4,391 | 8,255 | -3,864 | 1,800 | 4,201 | -2,401 | 6,191 | 12,456 | -6,265 | |||||||||
| 2074 | 4,493 | 8,497 | -4,004 | 1,847 | 4,299 | -2,452 | 6,340 | 12,795 | -6,456 | |||||||||
| 2075 | 4,596 | 8,743 | -4,146 | 1,894 | 4,397 | -2,503 | 6,490 | 13,139 | -6,649 | |||||||||
| 2076 | 4,702 | 8,991 | -4,289 | 1,943 | 4,496 | -2,553 | 6,645 | 13,487 | -6,842 | |||||||||
| 2077 | 4,809 | 9,242 | -4,433 | 1,993 | 4,594 | -2,601 | 6,802 | 13,836 | -7,034 | |||||||||
| 2078 | 4,919 | 9,495 | -4,577 | 2,043 | 4,693 | -2,649 | 6,962 | 14,188 | -7,226 | |||||||||
| 2079 | 5,030 | 9,751 | -4,720 | 2,095 | 4,790 | -2,695 | 7,126 | 14,541 | -7,415 | |||||||||
| 2080 | 5,145 | 10,008 | -4,863 | 2,148 | 4,889 | -2,741 | 7,293 | 14,897 | -7,605 | |||||||||
| 2081 | 5,262 | 10,268 | -5,007 | 2,202 | 4,988 | -2,786 | 7,464 | 15,256 | -7,793 | |||||||||
| 2082 | 5,382 | 10,532 | -5,150 | 2,257 | 5,088 | -2,831 | 7,639 | 15,620 | -7,981 | |||||||||
| 2083 | 5,504 | 10,798 | -5,294 | 2,313 | 5,189 | -2,876 | 7,817 | 15,987 | -8,170 | |||||||||
| 2084 | 5,630 | 11,066 | -5,436 | 2,371 | 5,293 | -2,922 | 8,001 | 16,358 | -8,357 | |||||||||
| 2085 | 5,759 | 11,336 | -5,577 | 2,430 | 5,399 | -2,969 | 8,189 | 16,735 | -8,546 | |||||||||
| 2086 | 5,891 | 11,607 | -5,716 | 2,490 | 5,505 | -3,014 | 8,381 | 17,112 | -8,731 | |||||||||
| 2087 | 6,026 | 11,881 | -5,855 | 2,552 | 5,613 | -3,061 | 8,578 | 17,494 | -8,916 | |||||||||
| 2088 | 6,164 | 12,157 | -5,992 | 2,615 | 5,725 | -3,109 | 8,780 | 17,881 | -9,101 | |||||||||
| 2089 | 6,306 | 12,435 | -6,129 | 2,680 | 5,838 | -3,158 | 8,986 | 18,273 | -9,287 | |||||||||
| 2090 | 6,451 | 12,717 | -6,266 | 2,746 | 5,953 | -3,207 | 9,197 | 18,670 | -9,473 | |||||||||
| 2091 | 6,599 | 13,003 | -6,404 | 2,813 | 6,070 | -3,257 | 9,412 | 19,073 | -9,661 | |||||||||
| 2092 | 6,751 | 13,296 | -6,545 | 2,882 | 6,191 | -3,309 | 9,634 | 19,487 | -9,854 | |||||||||
| 2093 | 6,907 | 13,598 | -6,690 | 2,953 | 6,315 | -3,362 | 9,861 | 19,913 | -10,052 | |||||||||
| 2094 | 7,067 | 13,906 | -6,839 | 3,026 | 6,440 | -3,413 | 10,093 | 20,345 | -10,252 | |||||||||
| 2095 | 7,230 | 14,222 | -6,992 | 3,101 | 6,566 | -3,465 | 10,331 | 20,788 | -10,456 | |||||||||
| 2096 | 7,398 | 14,546 | -7,148 | 3,177 | 6,692 | -3,515 | 10,575 | 21,238 | -10,663 | |||||||||
| 2097 | 7,569 | 14,881 | -7,312 | 3,255 | 6,821 | -3,565 | 10,824 | 21,701 | -10,877 | |||||||||
| 2098 | 7,745 | 15,227 | -7,482 | 3,337 | 7,069 | -3,732 | 11,082 | 22,296 | -11,214 | |||||||||
| 2099 | 7,925 | 15,585 | -7,660 | 3,421 | 7,326 | -3,905 | 11,346 | 22,911 | -11,565 | |||||||||
| 2100 | 8,108 | 15,954 | -7,846 | 3,507 | 7,593 | -4,086 | 11,615 | 23,547 | -11,931 | |||||||||
|
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. |