OASDI and HI Annual Non-Interest Income, Cost, and Balance in CPI-Indexed 2023 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 b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $270 | $254 | $16 | $44 | $42 | $2 | $314 | $296 | $18 | |||||||||
| 1971 | 286 | 284 | 2 | 40 | 44 | -4 | 326 | 328 | -2 | |||||||||
| 1972 | 309 | 308 | 1 | 43 | 47 | -5 | 352 | 355 | -4 | |||||||||
| 1973 | 351 | 356 | -5 | 76 | 51 | 25 | 427 | 408 | 20 | |||||||||
| 1974 | 359 | 366 | -7 | 70 | 57 | 13 | 429 | 423 | 6 | |||||||||
| 1975 | 359 | 383 | -24 | 68 | 64 | 4 | 427 | 447 | -21 | |||||||||
| 1976 | 379 | 410 | -31 | 68 | 72 | -5 | 446 | 482 | -36 | |||||||||
| 1977 | 391 | 429 | -38 | 74 | 79 | -5 | 465 | 508 | -43 | |||||||||
| 1978 | 409 | 439 | -29 | 85 | 85 | c | 494 | 524 | -30 | |||||||||
| 1979 | 425 | 440 | -15 | 93 | 88 | 5 | 518 | 528 | -10 | |||||||||
| 1980 | 424 | 447 | -22 | 90 | 94 | -4 | 514 | 541 | -26 | |||||||||
| 1981 | 460 | 473 | -14 | 110 | 102 | 8 | 570 | 575 | -6 | |||||||||
| 1982 | 453 | 495 | -42 | 110 | 112 | -2 | 563 | 607 | -44 | |||||||||
| 1983 | 489 | 514 | -25 | 123 | 121 | 2 | 613 | 635 | -23 | |||||||||
| 1984 | 531 | 523 | 8 | 129 | 132 | -3 | 660 | 655 | 5 | |||||||||
| 1985 | 563 | 534 | 29 | 139 | 135 | 3 | 701 | 670 | 32 | |||||||||
| 1986 | 588 | 556 | 32 | 155 | 138 | 18 | 743 | 694 | 49 | |||||||||
| 1987 | 601 | 557 | 44 | 159 | 139 | 20 | 760 | 696 | 64 | |||||||||
| 1988 | 654 | 570 | 84 | 163 | 137 | 26 | 817 | 707 | 110 | |||||||||
| 1989 | 676 | 577 | 99 | 167 | 150 | 16 | 843 | 728 | 115 | |||||||||
| 1990 | 693 | 588 | 105 | 167 | 155 | 12 | 860 | 743 | 116 | |||||||||
| 1991 | 687 | 612 | 75 | 179 | 163 | 15 | 866 | 775 | 90 | |||||||||
| 1992 | 688 | 633 | 55 | 184 | 184 | c | 871 | 817 | 55 | |||||||||
| 1993 | 691 | 651 | 40 | 185 | 201 | -15 | 876 | 852 | 24 | |||||||||
| 1994 | 720 | 665 | 56 | 210 | 222 | -12 | 930 | 886 | 44 | |||||||||
| 1995 | 729 | 680 | 49 | 216 | 237 | -21 | 945 | 917 | 28 | |||||||||
| 1996 | 750 | 687 | 63 | 222 | 251 | -29 | 972 | 938 | 34 | |||||||||
| 1997 | 787 | 702 | 85 | 234 | 261 | -27 | 1,021 | 963 | 58 | |||||||||
| 1998 | 825 | 717 | 108 | 251 | 247 | 3 | 1,076 | 965 | 111 | |||||||||
| 1999 | 865 | 721 | 144 | 264 | 239 | 25 | 1,129 | 960 | 169 | |||||||||
| 2000 | 894 | 736 | 158 | 277 | 233 | 43 | 1,171 | 970 | 201 | |||||||||
| 2001 | 914 | 758 | 156 | 275 | 247 | 27 | 1,188 | 1,005 | 183 | |||||||||
| 2002 | 931 | 786 | 145 | 272 | 260 | 12 | 1,203 | 1,047 | 156 | |||||||||
| 2003 | 912 | 798 | 113 | 274 | 266 | 8 | 1,186 | 1,065 | 121 | |||||||||
| 2004 | 924 | 815 | 109 | 284 | 280 | 4 | 1,208 | 1,095 | 113 | |||||||||
| 2005 | 953 | 831 | 122 | 289 | 294 | -5 | 1,242 | 1,125 | 117 | |||||||||
| 2006 | 977 | 844 | 132 | 298 | 301 | -3 | 1,275 | 1,146 | 129 | |||||||||
| 2007 | 997 | 879 | 119 | 307 | 310 | -2 | 1,304 | 1,188 | 116 | |||||||||
| 2008 | 978 | 888 | 91 | 300 | 320 | -20 | 1,279 | 1,208 | 71 | |||||||||
| 2009 | 985 | 980 | 5 | 293 | 342 | -49 | 1,278 | 1,322 | -44 | |||||||||
| 2010 | 929 | 998 | -68 | 294 | 344 | -51 | 1,223 | 1,342 | -119 | |||||||||
| 2011 | 934 | 995 | -61 | 296 | 346 | -50 | 1,230 | 1,342 | -111 | |||||||||
| 2012 | 968 | 1,041 | -72 | 307 | 348 | -41 | 1,275 | 1,389 | -114 | |||||||||
| 2013 | 983 | 1,075 | -92 | 319 | 351 | -33 | 1,301 | 1,427 | -125 | |||||||||
| 2014 | 1,012 | 1,106 | -94 | 332 | 347 | -15 | 1,344 | 1,453 | -109 | |||||||||
| 2015 | 1,069 | 1,160 | -91 | 350 | 359 | -9 | 1,419 | 1,519 | -100 | |||||||||
| 2016 | 1,113 | 1,181 | -68 | 357 | 370 | -13 | 1,469 | 1,551 | -81 | |||||||||
| 2017 | 1,142 | 1,194 | -51 | 366 | 376 | -11 | 1,508 | 1,570 | -62 | |||||||||
| 2018 | 1,125 | 1,223 | -98 | 371 | 381 | -10 | 1,495 | 1,603 | -108 | |||||||||
| 2019 | 1,179 | 1,274 | -94 | 383 | 397 | -14 | 1,563 | 1,671 | -108 | |||||||||
| 2020 | 1,238 | 1,315 | -77 | 389 | 408 | -19 | 1,627 | 1,723 | -97 | |||||||||
| 2021 | 1,149 | 1,292 | -143 | 406 | 403 | 3 | 1,555 | 1,695 | -140 | |||||||||
| 2022 | 1,202 | 1,294 | -92 | 400 | 391 | 9 | 1,601 | 1,685 | -83 | |||||||||
Intermediate: |
||||||||||||||||||
| 2023 | 1,269 | 1,388 | -119 | 407 | 404 | 3 | 1,676 | 1,792 | -116 | |||||||||
| 2024 | 1,255 | 1,448 | -193 | 416 | 413 | 3 | 1,671 | 1,861 | -190 | |||||||||
| 2025 | 1,293 | 1,500 | -206 | 428 | 434 | -6 | 1,721 | 1,934 | -213 | |||||||||
| 2026 | 1,332 | 1,551 | -219 | 447 | 456 | -9 | 1,778 | 2,006 | -228 | |||||||||
| 2027 | 1,361 | 1,599 | -238 | 460 | 479 | -20 | 1,821 | 2,078 | -257 | |||||||||
| 2028 | 1,390 | 1,647 | -257 | 472 | 503 | -31 | 1,862 | 2,150 | -288 | |||||||||
| 2029 | 1,418 | 1,694 | -276 | 484 | 528 | -44 | 1,902 | 2,222 | -320 | |||||||||
| 2030 | 1,445 | 1,739 | -294 | 496 | 551 | -54 | 1,941 | 2,290 | -349 | |||||||||
| 2031 | 1,473 | 1,784 | -311 | 509 | 574 | -64 | 1,982 | 2,357 | -375 | |||||||||
| 2032 | 1,498 | 1,827 | -329 | 522 | 598 | -76 | 2,019 | 2,425 | -405 | |||||||||
| 2033 | 1,521 | 1,868 | -347 | 533 | 627 | -95 | 2,054 | 2,496 | -441 | |||||||||
| 2034 | 1,545 | 1,909 | -364 | 544 | 647 | -103 | 2,088 | 2,555 | -467 | |||||||||
| 2035 | 1,568 | 1,948 | -379 | 554 | 665 | -111 | 2,122 | 2,613 | -491 | |||||||||
| 2036 | 1,591 | 1,985 | -393 | 565 | 683 | -118 | 2,156 | 2,668 | -512 | |||||||||
| 2037 | 1,614 | 2,022 | -408 | 575 | 700 | -125 | 2,190 | 2,722 | -532 | |||||||||
| 2038 | 1,638 | 2,058 | -420 | 586 | 716 | -130 | 2,224 | 2,774 | -550 | |||||||||
| 2039 | 1,661 | 2,093 | -432 | 596 | 732 | -136 | 2,258 | 2,825 | -567 | |||||||||
| 2040 | 1,685 | 2,127 | -442 | 607 | 748 | -141 | 2,292 | 2,875 | -582 | |||||||||
| 2041 | 1,709 | 2,160 | -450 | 618 | 763 | -145 | 2,327 | 2,923 | -596 | |||||||||
| 2042 | 1,733 | 2,192 | -458 | 628 | 777 | -149 | 2,362 | 2,969 | -607 | |||||||||
| 2043 | 1,758 | 2,224 | -466 | 639 | 791 | -152 | 2,397 | 3,015 | -618 | |||||||||
| 2044 | 1,783 | 2,257 | -474 | 650 | 805 | -154 | 2,433 | 3,062 | -628 | |||||||||
| 2045 | 1,808 | 2,291 | -483 | 662 | 818 | -156 | 2,470 | 3,109 | -639 | |||||||||
| 2046 | 1,834 | 2,326 | -492 | 674 | 832 | -158 | 2,508 | 3,158 | -650 | |||||||||
| 2047 | 1,861 | 2,363 | -502 | 686 | 845 | -160 | 2,547 | 3,208 | -662 | |||||||||
| 2048 | 1,888 | 2,400 | -512 | 698 | 858 | -160 | 2,586 | 3,258 | -672 | |||||||||
| 2049 | 1,916 | 2,440 | -523 | 711 | 870 | -159 | 2,627 | 3,309 | -682 | |||||||||
| 2050 | 1,945 | 2,480 | -535 | 723 | 882 | -159 | 2,668 | 3,363 | -694 | |||||||||
| 2051 | 1,975 | 2,522 | -548 | 737 | 895 | -158 | 2,711 | 3,417 | -706 | |||||||||
| 2052 | 2,005 | 2,566 | -561 | 751 | 908 | -157 | 2,755 | 3,473 | -718 | |||||||||
| 2053 | 2,035 | 2,612 | -576 | 765 | 920 | -155 | 2,800 | 3,531 | -732 | |||||||||
| 2054 | 2,066 | 2,659 | -593 | 779 | 932 | -154 | 2,845 | 3,592 | -747 | |||||||||
| 2055 | 2,098 | 2,709 | -611 | 794 | 947 | -153 | 2,891 | 3,656 | -765 | |||||||||
| 2056 | 2,130 | 2,761 | -631 | 809 | 962 | -153 | 2,939 | 3,723 | -784 | |||||||||
| 2057 | 2,163 | 2,815 | -652 | 824 | 977 | -153 | 2,987 | 3,792 | -804 | |||||||||
| 2058 | 2,197 | 2,871 | -674 | 840 | 991 | -151 | 3,037 | 3,862 | -825 | |||||||||
| 2059 | 2,231 | 2,927 | -696 | 856 | 1,006 | -150 | 3,087 | 3,933 | -846 | |||||||||
| 2060 | 2,266 | 2,985 | -719 | 872 | 1,022 | -149 | 3,138 | 4,006 | -868 | |||||||||
| 2061 | 2,301 | 3,042 | -741 | 889 | 1,038 | -149 | 3,190 | 4,080 | -890 | |||||||||
| 2062 | 2,336 | 3,100 | -764 | 906 | 1,055 | -149 | 3,242 | 4,154 | -913 | |||||||||
| 2063 | 2,372 | 3,158 | -786 | 922 | 1,072 | -149 | 3,295 | 4,229 | -935 | |||||||||
| 2064 | 2,409 | 3,216 | -807 | 940 | 1,089 | -150 | 3,348 | 4,305 | -957 | |||||||||
| 2065 | 2,445 | 3,275 | -829 | 957 | 1,108 | -151 | 3,402 | 4,383 | -981 | |||||||||
| 2066 | 2,482 | 3,334 | -852 | 974 | 1,127 | -153 | 3,457 | 4,461 | -1,004 | |||||||||
| 2067 | 2,520 | 3,394 | -874 | 992 | 1,146 | -154 | 3,512 | 4,540 | -1,028 | |||||||||
| 2068 | 2,558 | 3,454 | -897 | 1,010 | 1,165 | -155 | 3,568 | 4,620 | -1,052 | |||||||||
| 2069 | 2,596 | 3,516 | -920 | 1,028 | 1,184 | -156 | 3,625 | 4,701 | -1,076 | |||||||||
| 2070 | 2,635 | 3,579 | -944 | 1,047 | 1,204 | -157 | 3,682 | 4,783 | -1,101 | |||||||||
| 2071 | 2,675 | 3,642 | -967 | 1,066 | 1,223 | -157 | 3,741 | 4,865 | -1,125 | |||||||||
| 2072 | 2,715 | 3,706 | -991 | 1,085 | 1,243 | -158 | 3,800 | 4,949 | -1,149 | |||||||||
| 2073 | 2,756 | 3,770 | -1,015 | 1,104 | 1,263 | -159 | 3,860 | 5,033 | -1,174 | |||||||||
| 2074 | 2,797 | 3,836 | -1,038 | 1,124 | 1,283 | -159 | 3,921 | 5,118 | -1,197 | |||||||||
| 2075 | 2,840 | 3,901 | -1,061 | 1,144 | 1,303 | -159 | 3,984 | 5,204 | -1,220 | |||||||||
| 2076 | 2,883 | 3,965 | -1,082 | 1,164 | 1,323 | -159 | 4,047 | 5,288 | -1,241 | |||||||||
| 2077 | 2,927 | 4,028 | -1,100 | 1,185 | 1,343 | -158 | 4,112 | 5,370 | -1,259 | |||||||||
| 2078 | 2,972 | 4,089 | -1,117 | 1,205 | 1,362 | -157 | 4,177 | 5,452 | -1,274 | |||||||||
| 2079 | 3,018 | 4,150 | -1,132 | 1,227 | 1,382 | -155 | 4,244 | 5,531 | -1,287 | |||||||||
| 2080 | 3,065 | 4,209 | -1,144 | 1,248 | 1,401 | -153 | 4,313 | 5,610 | -1,297 | |||||||||
| 2081 | 3,113 | 4,268 | -1,155 | 1,270 | 1,420 | -150 | 4,383 | 5,688 | -1,305 | |||||||||
| 2082 | 3,162 | 4,326 | -1,164 | 1,292 | 1,440 | -147 | 4,454 | 5,766 | -1,312 | |||||||||
| 2083 | 3,212 | 4,384 | -1,172 | 1,315 | 1,459 | -144 | 4,527 | 5,843 | -1,316 | |||||||||
| 2084 | 3,263 | 4,441 | -1,178 | 1,338 | 1,479 | -141 | 4,601 | 5,920 | -1,319 | |||||||||
| 2085 | 3,315 | 4,498 | -1,183 | 1,362 | 1,500 | -138 | 4,677 | 5,997 | -1,321 | |||||||||
| 2086 | 3,368 | 4,554 | -1,186 | 1,386 | 1,519 | -134 | 4,754 | 6,074 | -1,320 | |||||||||
| 2087 | 3,422 | 4,611 | -1,189 | 1,410 | 1,540 | -130 | 4,832 | 6,151 | -1,319 | |||||||||
| 2088 | 3,478 | 4,669 | -1,192 | 1,435 | 1,560 | -126 | 4,912 | 6,229 | -1,317 | |||||||||
| 2089 | 3,534 | 4,729 | -1,195 | 1,460 | 1,581 | -121 | 4,994 | 6,310 | -1,316 | |||||||||
| 2090 | 3,591 | 4,791 | -1,200 | 1,486 | 1,602 | -116 | 5,077 | 6,393 | -1,316 | |||||||||
| 2091 | 3,650 | 4,856 | -1,206 | 1,512 | 1,623 | -111 | 5,161 | 6,479 | -1,317 | |||||||||
| 2092 | 3,709 | 4,924 | -1,215 | 1,538 | 1,644 | -106 | 5,247 | 6,569 | -1,321 | |||||||||
| 2093 | 3,769 | 4,997 | -1,228 | 1,566 | 1,666 | -101 | 5,335 | 6,663 | -1,328 | |||||||||
| 2094 | 3,830 | 5,073 | -1,243 | 1,593 | 1,688 | -94 | 5,424 | 6,761 | -1,337 | |||||||||
| 2095 | 3,892 | 5,153 | -1,260 | 1,622 | 1,709 | -88 | 5,514 | 6,862 | -1,348 | |||||||||
| 2096 | 3,955 | 5,236 | -1,281 | 1,650 | 1,730 | -80 | 5,606 | 6,966 | -1,360 | |||||||||
| 2097 | 4,019 | 5,323 | -1,304 | 1,679 | 1,751 | -72 | 5,698 | 7,074 | -1,375 | |||||||||
| 2098 | 4,084 | 5,413 | -1,330 | 1,709 | 1,772 | -63 | 5,793 | 7,185 | -1,393 | |||||||||
| 2099 | 4,149 | 5,507 | -1,358 | 1,739 | 1,793 | -55 | 5,888 | 7,301 | -1,413 | |||||||||
| 2100 | 4,216 | 5,604 | -1,388 | 1,769 | 1,815 | -46 | 5,985 | 7,419 | -1,434 | |||||||||
Low-cost: |
||||||||||||||||||
| 2023 | 1,277 | 1,386 | -109 | 411 | 397 | 14 | 1,688 | 1,782 | -94 | |||||||||
| 2024 | 1,295 | 1,433 | -138 | 427 | 399 | 29 | 1,722 | 1,831 | -109 | |||||||||
| 2025 | 1,351 | 1,479 | -128 | 447 | 417 | 30 | 1,799 | 1,897 | -98 | |||||||||
| 2026 | 1,408 | 1,525 | -117 | 470 | 434 | 36 | 1,878 | 1,959 | -81 | |||||||||
| 2027 | 1,453 | 1,567 | -115 | 486 | 450 | 36 | 1,939 | 2,017 | -78 | |||||||||
| 2028 | 1,498 | 1,609 | -112 | 502 | 466 | 36 | 2,000 | 2,075 | -76 | |||||||||
| 2029 | 1,542 | 1,651 | -109 | 518 | 483 | 35 | 2,060 | 2,134 | -74 | |||||||||
| 2030 | 1,586 | 1,693 | -107 | 535 | 497 | 38 | 2,121 | 2,190 | -69 | |||||||||
| 2031 | 1,631 | 1,733 | -103 | 552 | 511 | 42 | 2,183 | 2,244 | -61 | |||||||||
| 2032 | 1,673 | 1,773 | -100 | 569 | 525 | 44 | 2,242 | 2,298 | -56 | |||||||||
| 2033 | 1,711 | 1,814 | -102 | 586 | 544 | 41 | 2,297 | 2,358 | -61 | |||||||||
| 2034 | 1,749 | 1,854 | -104 | 602 | 553 | 48 | 2,351 | 2,407 | -56 | |||||||||
| 2035 | 1,788 | 1,893 | -105 | 618 | 562 | 56 | 2,406 | 2,455 | -49 | |||||||||
| 2036 | 1,827 | 1,932 | -105 | 634 | 569 | 65 | 2,461 | 2,501 | -40 | |||||||||
| 2037 | 1,866 | 1,972 | -106 | 651 | 576 | 75 | 2,517 | 2,547 | -31 | |||||||||
| 2038 | 1,906 | 2,011 | -105 | 668 | 581 | 87 | 2,574 | 2,592 | -18 | |||||||||
| 2039 | 1,947 | 2,050 | -103 | 685 | 587 | 98 | 2,632 | 2,637 | -5 | |||||||||
| 2040 | 1,989 | 2,089 | -100 | 703 | 592 | 111 | 2,692 | 2,681 | 11 | |||||||||
| 2041 | 2,031 | 2,128 | -96 | 721 | 596 | 125 | 2,752 | 2,723 | 29 | |||||||||
| 2042 | 2,075 | 2,166 | -91 | 740 | 600 | 140 | 2,815 | 2,766 | 49 | |||||||||
| 2043 | 2,121 | 2,205 | -84 | 758 | 603 | 155 | 2,879 | 2,808 | 71 | |||||||||
| 2044 | 2,167 | 2,246 | -78 | 778 | 606 | 172 | 2,946 | 2,852 | 94 | |||||||||
| 2045 | 2,216 | 2,288 | -72 | 799 | 609 | 190 | 3,015 | 2,897 | 117 | |||||||||
| 2046 | 2,266 | 2,332 | -67 | 820 | 612 | 207 | 3,086 | 2,945 | 141 | |||||||||
| 2047 | 2,318 | 2,379 | -62 | 842 | 616 | 226 | 3,159 | 2,995 | 164 | |||||||||
| 2048 | 2,371 | 2,428 | -57 | 864 | 617 | 247 | 3,235 | 3,046 | 190 | |||||||||
| 2049 | 2,426 | 2,480 | -53 | 888 | 620 | 268 | 3,314 | 3,099 | 215 | |||||||||
| 2050 | 2,484 | 2,534 | -50 | 912 | 623 | 290 | 3,396 | 3,157 | 240 | |||||||||
| 2051 | 2,543 | 2,590 | -47 | 938 | 626 | 312 | 3,481 | 3,216 | 265 | |||||||||
| 2052 | 2,603 | 2,650 | -46 | 964 | 629 | 335 | 3,567 | 3,279 | 289 | |||||||||
| 2053 | 2,666 | 2,712 | -46 | 990 | 633 | 358 | 3,656 | 3,345 | 311 | |||||||||
| 2054 | 2,729 | 2,778 | -48 | 1,018 | 637 | 380 | 3,747 | 3,415 | 332 | |||||||||
| 2055 | 2,795 | 2,847 | -52 | 1,046 | 644 | 402 | 3,841 | 3,491 | 350 | |||||||||
| 2056 | 2,862 | 2,919 | -57 | 1,075 | 651 | 424 | 3,937 | 3,571 | 366 | |||||||||
| 2057 | 2,931 | 2,995 | -64 | 1,105 | 658 | 447 | 4,037 | 3,653 | 383 | |||||||||
| 2058 | 3,002 | 3,073 | -71 | 1,136 | 666 | 470 | 4,138 | 3,739 | 399 | |||||||||
| 2059 | 3,074 | 3,154 | -79 | 1,168 | 674 | 494 | 4,242 | 3,828 | 415 | |||||||||
| 2060 | 3,148 | 3,235 | -87 | 1,200 | 684 | 516 | 4,348 | 3,919 | 430 | |||||||||
| 2061 | 3,224 | 3,318 | -94 | 1,233 | 694 | 539 | 4,457 | 4,012 | 445 | |||||||||
| 2062 | 3,301 | 3,401 | -100 | 1,266 | 706 | 561 | 4,568 | 4,107 | 461 | |||||||||
| 2063 | 3,380 | 3,485 | -105 | 1,301 | 717 | 583 | 4,681 | 4,203 | 478 | |||||||||
| 2064 | 3,460 | 3,570 | -110 | 1,336 | 730 | 605 | 4,796 | 4,300 | 496 | |||||||||
| 2065 | 3,542 | 3,656 | -114 | 1,371 | 745 | 627 | 4,914 | 4,401 | 513 | |||||||||
| 2066 | 3,626 | 3,743 | -117 | 1,408 | 760 | 648 | 5,034 | 4,504 | 530 | |||||||||
| 2067 | 3,712 | 3,832 | -120 | 1,445 | 777 | 668 | 5,157 | 4,609 | 548 | |||||||||
| 2068 | 3,799 | 3,922 | -123 | 1,483 | 794 | 689 | 5,283 | 4,717 | 566 | |||||||||
| 2069 | 3,889 | 4,015 | -126 | 1,522 | 812 | 711 | 5,411 | 4,826 | 585 | |||||||||
| 2070 | 3,980 | 4,109 | -129 | 1,562 | 831 | 731 | 5,542 | 4,939 | 603 | |||||||||
| 2071 | 4,075 | 4,204 | -130 | 1,603 | 850 | 752 | 5,677 | 5,055 | 622 | |||||||||
| 2072 | 4,171 | 4,302 | -130 | 1,645 | 872 | 773 | 5,816 | 5,174 | 642 | |||||||||
| 2073 | 4,270 | 4,401 | -131 | 1,688 | 894 | 794 | 5,958 | 5,295 | 664 | |||||||||
| 2074 | 4,373 | 4,502 | -129 | 1,732 | 916 | 816 | 6,105 | 5,418 | 687 | |||||||||
| 2075 | 4,478 | 4,604 | -125 | 1,778 | 939 | 839 | 6,256 | 5,542 | 714 | |||||||||
| 2076 | 4,587 | 4,705 | -118 | 1,824 | 962 | 862 | 6,411 | 5,667 | 744 | |||||||||
| 2077 | 4,698 | 4,806 | -107 | 1,872 | 985 | 887 | 6,570 | 5,791 | 780 | |||||||||
| 2078 | 4,813 | 4,905 | -92 | 1,921 | 1,009 | 913 | 6,735 | 5,914 | 820 | |||||||||
| 2079 | 4,932 | 5,004 | -72 | 1,972 | 1,033 | 939 | 6,904 | 6,037 | 867 | |||||||||
| 2080 | 5,055 | 5,103 | -48 | 2,024 | 1,057 | 967 | 7,079 | 6,160 | 919 | |||||||||
| 2081 | 5,181 | 5,201 | -20 | 2,078 | 1,082 | 996 | 7,259 | 6,283 | 976 | |||||||||
| 2082 | 5,311 | 5,300 | 11 | 2,133 | 1,107 | 1,026 | 7,445 | 6,407 | 1,038 | |||||||||
| 2083 | 5,446 | 5,400 | 46 | 2,190 | 1,133 | 1,057 | 7,636 | 6,532 | 1,103 | |||||||||
| 2084 | 5,584 | 5,500 | 84 | 2,248 | 1,159 | 1,089 | 7,833 | 6,659 | 1,174 | |||||||||
| 2085 | 5,727 | 5,601 | 125 | 2,308 | 1,186 | 1,122 | 8,035 | 6,788 | 1,248 | |||||||||
| 2086 | 5,873 | 5,705 | 168 | 2,370 | 1,213 | 1,157 | 8,243 | 6,918 | 1,325 | |||||||||
| 2087 | 6,023 | 5,810 | 213 | 2,434 | 1,241 | 1,193 | 8,457 | 7,051 | 1,405 | |||||||||
| 2088 | 6,177 | 5,920 | 257 | 2,499 | 1,269 | 1,229 | 8,675 | 7,189 | 1,486 | |||||||||
| 2089 | 6,335 | 6,036 | 299 | 2,565 | 1,298 | 1,267 | 8,900 | 7,334 | 1,566 | |||||||||
| 2090 | 6,496 | 6,160 | 337 | 2,634 | 1,327 | 1,307 | 9,130 | 7,487 | 1,643 | |||||||||
| 2091 | 6,662 | 6,292 | 370 | 2,705 | 1,357 | 1,348 | 9,367 | 7,649 | 1,718 | |||||||||
| 2092 | 6,831 | 6,435 | 397 | 2,777 | 1,387 | 1,390 | 9,609 | 7,822 | 1,787 | |||||||||
| 2093 | 7,004 | 6,588 | 417 | 2,852 | 1,418 | 1,434 | 9,856 | 8,006 | 1,850 | |||||||||
| 2094 | 7,181 | 6,751 | 430 | 2,928 | 1,449 | 1,479 | 10,109 | 8,200 | 1,910 | |||||||||
| 2095 | 7,362 | 6,923 | 438 | 3,007 | 1,480 | 1,527 | 10,368 | 8,403 | 1,965 | |||||||||
| 2096 | 7,546 | 7,105 | 441 | 3,087 | 1,511 | 1,576 | 10,633 | 8,616 | 2,017 | |||||||||
| 2097 | 7,735 | 7,296 | 439 | 3,170 | 1,542 | 1,627 | 10,904 | 8,838 | 2,066 | |||||||||
| 2098 | 7,927 | 7,495 | 432 | 3,254 | 1,552 | 1,702 | 11,181 | 9,047 | 2,134 | |||||||||
| 2099 | 8,123 | 7,702 | 421 | 3,340 | 1,561 | 1,779 | 11,464 | 9,264 | 2,200 | |||||||||
| 2100 | 8,324 | 7,918 | 407 | 3,429 | 1,571 | 1,858 | 11,753 | 9,489 | 2,265 | |||||||||
High-cost: |
||||||||||||||||||
| 2023 | 1,251 | 1,390 | -139 | 396 | 410 | -14 | 1,646 | 1,800 | -153 | |||||||||
| 2024 | 1,197 | 1,458 | -261 | 399 | 425 | -25 | 1,596 | 1,883 | -286 | |||||||||
| 2025 | 1,238 | 1,526 | -288 | 412 | 454 | -42 | 1,651 | 1,980 | -329 | |||||||||
| 2026 | 1,275 | 1,582 | -308 | 432 | 486 | -54 | 1,707 | 2,068 | -361 | |||||||||
| 2027 | 1,299 | 1,637 | -338 | 444 | 519 | -75 | 1,743 | 2,156 | -413 | |||||||||
| 2028 | 1,317 | 1,690 | -373 | 454 | 552 | -98 | 1,771 | 2,242 | -471 | |||||||||
| 2029 | 1,333 | 1,743 | -410 | 463 | 586 | -123 | 1,796 | 2,328 | -533 | |||||||||
| 2030 | 1,347 | 1,794 | -447 | 472 | 617 | -145 | 1,819 | 2,410 | -592 | |||||||||
| 2031 | 1,360 | 1,844 | -483 | 482 | 649 | -167 | 1,842 | 2,493 | -651 | |||||||||
| 2032 | 1,371 | 1,892 | -521 | 491 | 684 | -193 | 1,862 | 2,576 | -714 | |||||||||
| 2033 | 1,383 | 1,935 | -552 | 498 | 725 | -228 | 1,881 | 2,661 | -780 | |||||||||
| 2034 | 1,395 | 1,978 | -583 | 504 | 756 | -252 | 1,899 | 2,734 | -835 | |||||||||
| 2035 | 1,407 | 2,019 | -612 | 511 | 787 | -276 | 1,918 | 2,805 | -888 | |||||||||
| 2036 | 1,419 | 2,057 | -639 | 517 | 817 | -300 | 1,936 | 2,874 | -938 | |||||||||
| 2037 | 1,430 | 2,095 | -665 | 523 | 847 | -323 | 1,953 | 2,942 | -988 | |||||||||
| 2038 | 1,442 | 2,131 | -690 | 529 | 876 | -347 | 1,971 | 3,007 | -1,036 | |||||||||
| 2039 | 1,452 | 2,165 | -713 | 536 | 906 | -370 | 1,988 | 3,071 | -1,083 | |||||||||
| 2040 | 1,463 | 2,198 | -734 | 541 | 935 | -394 | 2,005 | 3,133 | -1,128 | |||||||||
| 2041 | 1,474 | 2,228 | -754 | 547 | 965 | -418 | 2,021 | 3,193 | -1,172 | |||||||||
| 2042 | 1,484 | 2,257 | -773 | 552 | 994 | -442 | 2,036 | 3,252 | -1,215 | |||||||||
| 2043 | 1,493 | 2,287 | -794 | 558 | 1,024 | -466 | 2,051 | 3,311 | -1,260 | |||||||||
| 2044 | 1,503 | 2,318 | -815 | 563 | 1,053 | -490 | 2,066 | 3,371 | -1,305 | |||||||||
| 2045 | 1,512 | 2,348 | -836 | 568 | 1,082 | -514 | 2,080 | 3,430 | -1,350 | |||||||||
| 2046 | 1,521 | 2,379 | -857 | 573 | 1,114 | -540 | 2,095 | 3,492 | -1,398 | |||||||||
| 2047 | 1,531 | 2,409 | -879 | 579 | 1,146 | -567 | 2,109 | 3,555 | -1,446 | |||||||||
| 2048 | 1,540 | 2,440 | -900 | 584 | 1,175 | -591 | 2,124 | 3,615 | -1,491 | |||||||||
| 2049 | 1,549 | 2,472 | -923 | 589 | 1,203 | -614 | 2,138 | 3,674 | -1,536 | |||||||||
| 2050 | 1,559 | 2,504 | -945 | 594 | 1,231 | -636 | 2,153 | 3,734 | -1,581 | |||||||||
| 2051 | 1,568 | 2,536 | -968 | 600 | 1,259 | -659 | 2,168 | 3,795 | -1,627 | |||||||||
| 2052 | 1,577 | 2,569 | -991 | 605 | 1,286 | -680 | 2,183 | 3,854 | -1,672 | |||||||||
| 2053 | 1,587 | 2,603 | -1,016 | 611 | 1,311 | -700 | 2,198 | 3,914 | -1,716 | |||||||||
| 2054 | 1,596 | 2,637 | -1,041 | 617 | 1,336 | -719 | 2,213 | 3,973 | -1,760 | |||||||||
| 2055 | 1,606 | 2,673 | -1,067 | 622 | 1,362 | -740 | 2,228 | 4,035 | -1,807 | |||||||||
| 2056 | 1,616 | 2,709 | -1,094 | 628 | 1,388 | -760 | 2,244 | 4,098 | -1,854 | |||||||||
| 2057 | 1,626 | 2,747 | -1,121 | 634 | 1,414 | -780 | 2,260 | 4,161 | -1,901 | |||||||||
| 2058 | 1,636 | 2,785 | -1,149 | 640 | 1,438 | -798 | 2,276 | 4,223 | -1,947 | |||||||||
| 2059 | 1,646 | 2,823 | -1,178 | 646 | 1,461 | -815 | 2,292 | 4,285 | -1,992 | |||||||||
| 2060 | 1,656 | 2,862 | -1,206 | 653 | 1,484 | -832 | 2,309 | 4,346 | -2,038 | |||||||||
| 2061 | 1,666 | 2,900 | -1,233 | 659 | 1,506 | -848 | 2,325 | 4,406 | -2,081 | |||||||||
| 2062 | 1,676 | 2,937 | -1,261 | 665 | 1,528 | -863 | 2,341 | 4,465 | -2,124 | |||||||||
| 2063 | 1,686 | 2,974 | -1,288 | 671 | 1,550 | -879 | 2,357 | 4,524 | -2,167 | |||||||||
| 2064 | 1,696 | 3,011 | -1,315 | 676 | 1,571 | -894 | 2,372 | 4,582 | -2,210 | |||||||||
| 2065 | 1,706 | 3,048 | -1,342 | 683 | 1,592 | -909 | 2,388 | 4,640 | -2,252 | |||||||||
| 2066 | 1,715 | 3,084 | -1,369 | 688 | 1,611 | -923 | 2,404 | 4,696 | -2,292 | |||||||||
| 2067 | 1,725 | 3,121 | -1,396 | 694 | 1,629 | -934 | 2,419 | 4,749 | -2,330 | |||||||||
| 2068 | 1,734 | 3,158 | -1,424 | 700 | 1,644 | -944 | 2,434 | 4,802 | -2,368 | |||||||||
| 2069 | 1,743 | 3,196 | -1,452 | 706 | 1,659 | -953 | 2,449 | 4,854 | -2,405 | |||||||||
| 2070 | 1,752 | 3,233 | -1,481 | 712 | 1,672 | -960 | 2,464 | 4,906 | -2,441 | |||||||||
| 2071 | 1,761 | 3,270 | -1,509 | 718 | 1,683 | -966 | 2,479 | 4,954 | -2,475 | |||||||||
| 2072 | 1,770 | 3,307 | -1,537 | 724 | 1,693 | -969 | 2,494 | 5,000 | -2,507 | |||||||||
| 2073 | 1,779 | 3,345 | -1,565 | 729 | 1,702 | -973 | 2,508 | 5,047 | -2,538 | |||||||||
| 2074 | 1,788 | 3,382 | -1,594 | 735 | 1,711 | -976 | 2,523 | 5,092 | -2,569 | |||||||||
| 2075 | 1,797 | 3,418 | -1,621 | 740 | 1,719 | -978 | 2,537 | 5,137 | -2,599 | |||||||||
| 2076 | 1,806 | 3,453 | -1,647 | 746 | 1,727 | -980 | 2,552 | 5,179 | -2,628 | |||||||||
| 2077 | 1,814 | 3,486 | -1,672 | 752 | 1,733 | -981 | 2,566 | 5,219 | -2,653 | |||||||||
| 2078 | 1,823 | 3,519 | -1,696 | 757 | 1,739 | -982 | 2,580 | 5,258 | -2,678 | |||||||||
| 2079 | 1,831 | 3,549 | -1,718 | 763 | 1,744 | -981 | 2,594 | 5,293 | -2,699 | |||||||||
| 2080 | 1,840 | 3,579 | -1,739 | 768 | 1,748 | -980 | 2,608 | 5,327 | -2,719 | |||||||||
| 2081 | 1,848 | 3,607 | -1,759 | 773 | 1,752 | -979 | 2,622 | 5,359 | -2,737 | |||||||||
| 2082 | 1,857 | 3,634 | -1,777 | 779 | 1,755 | -977 | 2,636 | 5,389 | -2,754 | |||||||||
| 2083 | 1,866 | 3,660 | -1,794 | 784 | 1,759 | -975 | 2,650 | 5,419 | -2,769 | |||||||||
| 2084 | 1,875 | 3,684 | -1,810 | 789 | 1,762 | -973 | 2,664 | 5,447 | -2,783 | |||||||||
| 2085 | 1,884 | 3,707 | -1,824 | 795 | 1,766 | -971 | 2,678 | 5,473 | -2,795 | |||||||||
| 2086 | 1,893 | 3,729 | -1,837 | 800 | 1,769 | -968 | 2,693 | 5,498 | -2,805 | |||||||||
| 2087 | 1,902 | 3,750 | -1,848 | 805 | 1,771 | -966 | 2,707 | 5,521 | -2,814 | |||||||||
| 2088 | 1,911 | 3,769 | -1,858 | 811 | 1,775 | -964 | 2,722 | 5,543 | -2,822 | |||||||||
| 2089 | 1,920 | 3,787 | -1,866 | 816 | 1,778 | -962 | 2,737 | 5,565 | -2,828 | |||||||||
| 2090 | 1,930 | 3,804 | -1,874 | 821 | 1,781 | -959 | 2,751 | 5,585 | -2,834 | |||||||||
| 2091 | 1,939 | 3,821 | -1,882 | 827 | 1,784 | -957 | 2,766 | 5,605 | -2,839 | |||||||||
| 2092 | 1,949 | 3,838 | -1,889 | 832 | 1,787 | -955 | 2,781 | 5,625 | -2,844 | |||||||||
| 2093 | 1,959 | 3,856 | -1,897 | 837 | 1,791 | -953 | 2,796 | 5,647 | -2,850 | |||||||||
| 2094 | 1,968 | 3,873 | -1,905 | 843 | 1,794 | -951 | 2,811 | 5,667 | -2,856 | |||||||||
| 2095 | 1,978 | 3,891 | -1,913 | 848 | 1,797 | -948 | 2,827 | 5,688 | -2,861 | |||||||||
| 2096 | 1,988 | 3,910 | -1,921 | 854 | 1,799 | -945 | 2,842 | 5,709 | -2,866 | |||||||||
| 2097 | 1,999 | 3,929 | -1,931 | 859 | 1,801 | -941 | 2,858 | 5,730 | -2,872 | |||||||||
| 2098 | 2,009 | 3,949 | -1,941 | 866 | 1,833 | -968 | 2,874 | 5,783 | -2,908 | |||||||||
| 2099 | 2,019 | 3,971 | -1,952 | 872 | 1,867 | -995 | 2,891 | 5,837 | -2,947 | |||||||||
| 2100 | 2,029 | 3,993 | -1,964 | 878 | 1,900 | -1,023 | 2,907 | 5,893 | -2,986 | |||||||||
|
a
CPI-indexed 2023 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 $0. Note: Components may not sum to totals because of rounding. |