OASDI and HI Annual Non-Interest Income, Cost, and Balance in Current Dollars — 2025 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 | 304 | 312 | -8 | 1,224 | 1,312 | -88 | |||||||||
| 2019 | 981 | 1,059 | -78 | 319 | 331 | -12 | 1,300 | 1,391 | -90 | |||||||||
| 2020 | 1,042 | 1,107 | -65 | 327 | 344 | -16 | 1,369 | 1,451 | -82 | |||||||||
| 2021 | 1,018 | 1,145 | -126 | 363 | 358 | 5 | 1,381 | 1,502 | -121 | |||||||||
| 2022 | 1,155 | 1,244 | -89 | 388 | 380 | 8 | 1,543 | 1,624 | -81 | |||||||||
| 2023 | 1,284 | 1,392 | -108 | 413 | 405 | 8 | 1,697 | 1,797 | -100 | |||||||||
| 2024 | 1,349 | 1,485 | -136 | 434 | 425 | 9 | 1,782 | 1,909 | -127 | |||||||||
Intermediate: |
||||||||||||||||||
| 2025 | 1,359 | 1,609 | -250 | 460 | 453 | 7 | 1,819 | 2,062 | -243 | |||||||||
| 2026 | 1,451 | 1,701 | -251 | 492 | 489 | 4 | 1,943 | 2,190 | -247 | |||||||||
| 2027 | 1,521 | 1,800 | -278 | 518 | 526 | -8 | 2,039 | 2,326 | -286 | |||||||||
| 2028 | 1,594 | 1,895 | -301 | 545 | 566 | -21 | 2,139 | 2,461 | -322 | |||||||||
| 2029 | 1,668 | 1,992 | -324 | 572 | 608 | -35 | 2,240 | 2,600 | -360 | |||||||||
| 2030 | 1,742 | 2,091 | -350 | 601 | 646 | -45 | 2,343 | 2,738 | -395 | |||||||||
| 2031 | 1,819 | 2,196 | -376 | 631 | 687 | -56 | 2,450 | 2,882 | -432 | |||||||||
| 2032 | 1,899 | 2,301 | -403 | 663 | 729 | -66 | 2,561 | 3,030 | -469 | |||||||||
| 2033 | 1,985 | 2,409 | -424 | 696 | 785 | -89 | 2,681 | 3,194 | -513 | |||||||||
| 2034 | 2,069 | 2,518 | -449 | 730 | 831 | -101 | 2,798 | 3,348 | -550 | |||||||||
| 2035 | 2,151 | 2,630 | -479 | 762 | 876 | -113 | 2,914 | 3,506 | -592 | |||||||||
| 2036 | 2,235 | 2,747 | -511 | 796 | 920 | -124 | 3,031 | 3,666 | -635 | |||||||||
| 2037 | 2,322 | 2,867 | -545 | 830 | 965 | -135 | 3,152 | 3,832 | -680 | |||||||||
| 2038 | 2,412 | 2,990 | -578 | 866 | 1,011 | -145 | 3,278 | 4,000 | -723 | |||||||||
| 2039 | 2,505 | 3,115 | -610 | 903 | 1,057 | -155 | 3,407 | 4,172 | -765 | |||||||||
| 2040 | 2,601 | 3,243 | -642 | 941 | 1,104 | -164 | 3,541 | 4,348 | -806 | |||||||||
| 2041 | 2,700 | 3,374 | -674 | 980 | 1,153 | -173 | 3,680 | 4,527 | -847 | |||||||||
| 2042 | 2,803 | 3,508 | -705 | 1,021 | 1,202 | -181 | 3,823 | 4,710 | -887 | |||||||||
| 2043 | 2,909 | 3,647 | -738 | 1,063 | 1,251 | -188 | 3,972 | 4,898 | -926 | |||||||||
| 2044 | 3,020 | 3,793 | -773 | 1,107 | 1,301 | -194 | 4,127 | 5,094 | -967 | |||||||||
| 2045 | 3,135 | 3,943 | -808 | 1,153 | 1,352 | -199 | 4,287 | 5,295 | -1,008 | |||||||||
| 2046 | 3,254 | 4,098 | -845 | 1,200 | 1,405 | -205 | 4,454 | 5,503 | -1,050 | |||||||||
| 2047 | 3,378 | 4,262 | -884 | 1,250 | 1,459 | -209 | 4,627 | 5,721 | -1,093 | |||||||||
| 2048 | 3,506 | 4,434 | -927 | 1,302 | 1,514 | -212 | 4,808 | 5,948 | -1,140 | |||||||||
| 2049 | 3,640 | 4,614 | -974 | 1,356 | 1,572 | -216 | 4,996 | 6,186 | -1,190 | |||||||||
| 2050 | 3,780 | 4,803 | -1,023 | 1,412 | 1,631 | -219 | 5,192 | 6,434 | -1,242 | |||||||||
| 2051 | 3,925 | 5,000 | -1,075 | 1,471 | 1,692 | -221 | 5,396 | 6,692 | -1,296 | |||||||||
| 2052 | 4,076 | 5,208 | -1,132 | 1,533 | 1,754 | -221 | 5,609 | 6,963 | -1,354 | |||||||||
| 2053 | 4,234 | 5,428 | -1,195 | 1,598 | 1,818 | -221 | 5,831 | 7,247 | -1,415 | |||||||||
| 2054 | 4,397 | 5,659 | -1,262 | 1,665 | 1,886 | -221 | 6,062 | 7,545 | -1,483 | |||||||||
| 2055 | 4,568 | 5,903 | -1,335 | 1,735 | 1,959 | -224 | 6,303 | 7,862 | -1,559 | |||||||||
| 2056 | 4,745 | 6,160 | -1,414 | 1,809 | 2,036 | -227 | 6,554 | 8,196 | -1,642 | |||||||||
| 2057 | 4,930 | 6,430 | -1,500 | 1,886 | 2,114 | -229 | 6,816 | 8,544 | -1,728 | |||||||||
| 2058 | 5,122 | 6,712 | -1,590 | 1,966 | 2,195 | -229 | 7,088 | 8,907 | -1,819 | |||||||||
| 2059 | 5,322 | 7,006 | -1,684 | 2,049 | 2,278 | -228 | 7,372 | 9,284 | -1,912 | |||||||||
| 2060 | 5,530 | 7,309 | -1,780 | 2,137 | 2,368 | -231 | 7,666 | 9,677 | -2,011 | |||||||||
| 2061 | 5,746 | 7,624 | -1,878 | 2,227 | 2,461 | -234 | 7,973 | 10,084 | -2,112 | |||||||||
| 2062 | 5,970 | 7,950 | -1,980 | 2,321 | 2,559 | -238 | 8,291 | 10,509 | -2,218 | |||||||||
| 2063 | 6,202 | 8,287 | -2,086 | 2,419 | 2,662 | -243 | 8,621 | 10,949 | -2,329 | |||||||||
| 2064 | 6,442 | 8,637 | -2,195 | 2,521 | 2,770 | -249 | 8,963 | 11,407 | -2,444 | |||||||||
| 2065 | 6,691 | 9,001 | -2,310 | 2,626 | 2,884 | -258 | 9,317 | 11,886 | -2,568 | |||||||||
| 2066 | 6,949 | 9,381 | -2,431 | 2,736 | 3,004 | -268 | 9,685 | 12,385 | -2,699 | |||||||||
| 2067 | 7,217 | 9,775 | -2,558 | 2,850 | 3,127 | -278 | 10,067 | 12,902 | -2,835 | |||||||||
| 2068 | 7,495 | 10,186 | -2,691 | 2,968 | 3,255 | -287 | 10,463 | 13,441 | -2,978 | |||||||||
| 2069 | 7,783 | 10,614 | -2,831 | 3,091 | 3,387 | -295 | 10,874 | 14,001 | -3,127 | |||||||||
| 2070 | 8,081 | 11,061 | -2,980 | 3,219 | 3,525 | -306 | 11,300 | 14,585 | -3,286 | |||||||||
| 2071 | 8,390 | 11,524 | -3,134 | 3,352 | 3,666 | -315 | 11,742 | 15,191 | -3,449 | |||||||||
| 2072 | 8,710 | 12,005 | -3,295 | 3,489 | 3,813 | -324 | 12,199 | 15,818 | -3,618 | |||||||||
| 2073 | 9,043 | 12,506 | -3,463 | 3,632 | 3,965 | -332 | 12,675 | 16,470 | -3,795 | |||||||||
| 2074 | 9,388 | 13,025 | -3,637 | 3,781 | 4,122 | -341 | 13,169 | 17,147 | -3,978 | |||||||||
| 2075 | 9,747 | 13,562 | -3,815 | 3,936 | 4,284 | -349 | 13,682 | 17,846 | -4,164 | |||||||||
| 2076 | 10,119 | 14,113 | -3,993 | 4,098 | 4,452 | -354 | 14,217 | 18,564 | -4,347 | |||||||||
| 2077 | 10,505 | 14,680 | -4,175 | 4,265 | 4,623 | -358 | 14,770 | 19,303 | -4,533 | |||||||||
| 2078 | 10,907 | 15,264 | -4,357 | 4,438 | 4,800 | -362 | 15,345 | 20,064 | -4,719 | |||||||||
| 2079 | 11,325 | 15,863 | -4,538 | 4,618 | 4,981 | -363 | 15,943 | 20,844 | -4,901 | |||||||||
| 2080 | 11,760 | 16,479 | -4,719 | 4,805 | 5,168 | -364 | 16,565 | 21,647 | -5,082 | |||||||||
| 2081 | 12,212 | 17,113 | -4,901 | 4,999 | 5,362 | -362 | 17,212 | 22,475 | -5,263 | |||||||||
| 2082 | 12,684 | 17,766 | -5,082 | 5,202 | 5,561 | -359 | 17,886 | 23,327 | -5,441 | |||||||||
| 2083 | 13,175 | 18,438 | -5,264 | 5,413 | 5,769 | -355 | 18,588 | 24,207 | -5,619 | |||||||||
| 2084 | 13,686 | 19,128 | -5,442 | 5,633 | 5,983 | -350 | 19,318 | 25,111 | -5,793 | |||||||||
| 2085 | 14,217 | 19,833 | -5,616 | 5,861 | 6,207 | -347 | 20,078 | 26,040 | -5,963 | |||||||||
| 2086 | 14,770 | 20,556 | -5,786 | 6,098 | 6,436 | -338 | 20,868 | 26,992 | -6,124 | |||||||||
| 2087 | 15,346 | 21,299 | -5,953 | 6,345 | 6,675 | -330 | 21,691 | 27,974 | -6,283 | |||||||||
| 2088 | 15,946 | 22,066 | -6,119 | 6,601 | 6,924 | -322 | 22,547 | 28,989 | -6,442 | |||||||||
| 2089 | 16,571 | 22,860 | -6,289 | 6,869 | 7,180 | -311 | 23,440 | 30,040 | -6,600 | |||||||||
| 2090 | 17,221 | 23,682 | -6,462 | 7,147 | 7,445 | -298 | 24,368 | 31,127 | -6,759 | |||||||||
| 2091 | 17,897 | 24,540 | -6,643 | 7,437 | 7,718 | -281 | 25,334 | 32,257 | -6,924 | |||||||||
| 2092 | 18,600 | 25,438 | -6,838 | 7,739 | 8,003 | -264 | 26,339 | 33,441 | -7,102 | |||||||||
| 2093 | 19,333 | 26,381 | -7,048 | 8,053 | 8,298 | -245 | 27,386 | 34,679 | -7,293 | |||||||||
| 2094 | 20,094 | 27,371 | -7,277 | 8,380 | 8,599 | -218 | 28,474 | 35,969 | -7,495 | |||||||||
| 2095 | 20,884 | 28,411 | -7,526 | 8,722 | 8,907 | -186 | 29,606 | 37,318 | -7,712 | |||||||||
| 2096 | 21,706 | 29,503 | -7,797 | 9,076 | 9,223 | -147 | 30,782 | 38,726 | -7,943 | |||||||||
| 2097 | 22,560 | 30,645 | -8,086 | 9,445 | 9,548 | -103 | 32,005 | 40,193 | -8,189 | |||||||||
| 2098 | 23,446 | 31,847 | -8,401 | 9,829 | 9,884 | -55 | 33,275 | 41,731 | -8,456 | |||||||||
| 2099 | 24,366 | 33,109 | -8,743 | 10,228 | 10,233 | -5 | 34,594 | 43,342 | -8,748 | |||||||||
| 2100 | 25,321 | 34,432 | -9,112 | 10,643 | 10,594 | 49 | 35,964 | 45,027 | -9,063 | |||||||||
Low-cost: |
||||||||||||||||||
| 2025 | 1,379 | 1,605 | -225 | 468 | 446 | 23 | 1,848 | 2,050 | -202 | |||||||||
| 2026 | 1,519 | 1,696 | -177 | 510 | 474 | 36 | 2,029 | 2,170 | -141 | |||||||||
| 2027 | 1,607 | 1,798 | -191 | 544 | 508 | 36 | 2,151 | 2,306 | -155 | |||||||||
| 2028 | 1,709 | 1,899 | -191 | 579 | 543 | 36 | 2,287 | 2,442 | -155 | |||||||||
| 2029 | 1,813 | 2,003 | -190 | 615 | 580 | 36 | 2,429 | 2,582 | -154 | |||||||||
| 2030 | 1,923 | 2,110 | -187 | 654 | 613 | 42 | 2,577 | 2,722 | -145 | |||||||||
| 2031 | 2,039 | 2,222 | -183 | 696 | 646 | 49 | 2,734 | 2,868 | -134 | |||||||||
| 2032 | 2,159 | 2,337 | -178 | 739 | 682 | 58 | 2,898 | 3,019 | -121 | |||||||||
| 2033 | 2,289 | 2,456 | -166 | 785 | 730 | 56 | 3,075 | 3,186 | -111 | |||||||||
| 2034 | 2,421 | 2,578 | -157 | 833 | 767 | 66 | 3,254 | 3,345 | -91 | |||||||||
| 2035 | 2,550 | 2,707 | -158 | 882 | 803 | 79 | 3,432 | 3,511 | -79 | |||||||||
| 2036 | 2,683 | 2,843 | -160 | 933 | 838 | 95 | 3,616 | 3,681 | -65 | |||||||||
| 2037 | 2,822 | 2,985 | -163 | 985 | 873 | 112 | 3,807 | 3,858 | -51 | |||||||||
| 2038 | 2,968 | 3,133 | -165 | 1,041 | 908 | 133 | 4,010 | 4,041 | -32 | |||||||||
| 2039 | 3,121 | 3,287 | -165 | 1,100 | 943 | 156 | 4,221 | 4,230 | -9 | |||||||||
| 2040 | 3,281 | 3,446 | -165 | 1,161 | 978 | 183 | 4,442 | 4,424 | 18 | |||||||||
| 2041 | 3,449 | 3,613 | -163 | 1,225 | 1,014 | 212 | 4,675 | 4,626 | 48 | |||||||||
| 2042 | 3,626 | 3,787 | -160 | 1,293 | 1,049 | 244 | 4,920 | 4,835 | 84 | |||||||||
| 2043 | 3,812 | 3,970 | -158 | 1,365 | 1,084 | 281 | 5,177 | 5,054 | 123 | |||||||||
| 2044 | 4,009 | 4,165 | -156 | 1,441 | 1,120 | 321 | 5,449 | 5,285 | 165 | |||||||||
| 2045 | 4,215 | 4,368 | -153 | 1,521 | 1,156 | 365 | 5,736 | 5,524 | 212 | |||||||||
| 2046 | 4,433 | 4,582 | -149 | 1,605 | 1,193 | 412 | 6,038 | 5,775 | 263 | |||||||||
| 2047 | 4,664 | 4,810 | -147 | 1,695 | 1,231 | 464 | 6,358 | 6,041 | 317 | |||||||||
| 2048 | 4,907 | 5,054 | -147 | 1,790 | 1,269 | 521 | 6,697 | 6,323 | 374 | |||||||||
| 2049 | 5,164 | 5,313 | -149 | 1,891 | 1,309 | 582 | 7,054 | 6,622 | 433 | |||||||||
| 2050 | 5,435 | 5,588 | -152 | 1,997 | 1,350 | 647 | 7,433 | 6,938 | 495 | |||||||||
| 2051 | 5,722 | 5,879 | -157 | 2,111 | 1,393 | 717 | 7,833 | 7,272 | 561 | |||||||||
| 2052 | 6,026 | 6,191 | -165 | 2,231 | 1,438 | 792 | 8,257 | 7,629 | 627 | |||||||||
| 2053 | 6,347 | 6,523 | -177 | 2,358 | 1,485 | 873 | 8,705 | 8,009 | 696 | |||||||||
| 2054 | 6,685 | 6,878 | -193 | 2,493 | 1,536 | 957 | 9,178 | 8,414 | 765 | |||||||||
| 2055 | 7,043 | 7,257 | -214 | 2,636 | 1,592 | 1,043 | 9,679 | 8,850 | 829 | |||||||||
| 2056 | 7,421 | 7,661 | -240 | 2,787 | 1,654 | 1,134 | 10,209 | 9,315 | 894 | |||||||||
| 2057 | 7,820 | 8,090 | -270 | 2,948 | 1,718 | 1,230 | 10,768 | 9,808 | 960 | |||||||||
| 2058 | 8,241 | 8,545 | -304 | 3,118 | 1,786 | 1,332 | 11,359 | 10,331 | 1,027 | |||||||||
| 2059 | 8,685 | 9,024 | -339 | 3,297 | 1,856 | 1,441 | 11,982 | 10,880 | 1,102 | |||||||||
| 2060 | 9,154 | 9,526 | -373 | 3,486 | 1,934 | 1,552 | 12,640 | 11,461 | 1,179 | |||||||||
| 2061 | 9,647 | 10,053 | -406 | 3,686 | 2,017 | 1,669 | 13,333 | 12,070 | 1,263 | |||||||||
| 2062 | 10,166 | 10,605 | -439 | 3,897 | 2,107 | 1,789 | 14,063 | 12,712 | 1,351 | |||||||||
| 2063 | 10,713 | 11,185 | -472 | 4,121 | 2,204 | 1,917 | 14,833 | 13,388 | 1,445 | |||||||||
| 2064 | 11,287 | 11,792 | -505 | 4,354 | 2,307 | 2,047 | 15,642 | 14,100 | 1,542 | |||||||||
| 2065 | 11,891 | 12,432 | -541 | 4,601 | 2,419 | 2,182 | 16,492 | 14,851 | 1,641 | |||||||||
| 2066 | 12,526 | 13,105 | -579 | 4,860 | 2,538 | 2,322 | 17,386 | 15,643 | 1,744 | |||||||||
| 2067 | 13,195 | 13,814 | -619 | 5,133 | 2,664 | 2,469 | 18,328 | 16,478 | 1,850 | |||||||||
| 2068 | 13,898 | 14,560 | -662 | 5,421 | 2,799 | 2,622 | 19,319 | 17,359 | 1,960 | |||||||||
| 2069 | 14,637 | 15,345 | -709 | 5,724 | 2,943 | 2,781 | 20,361 | 18,288 | 2,073 | |||||||||
| 2070 | 15,414 | 16,175 | -761 | 6,043 | 3,098 | 2,946 | 21,457 | 19,273 | 2,184 | |||||||||
| 2071 | 16,233 | 17,047 | -815 | 6,380 | 3,260 | 3,121 | 22,613 | 20,307 | 2,306 | |||||||||
| 2072 | 17,094 | 17,963 | -869 | 6,735 | 3,433 | 3,302 | 23,829 | 21,396 | 2,433 | |||||||||
| 2073 | 18,000 | 18,927 | -927 | 7,108 | 3,618 | 3,491 | 25,108 | 22,545 | 2,563 | |||||||||
| 2074 | 18,956 | 19,940 | -984 | 7,503 | 3,816 | 3,687 | 26,459 | 23,757 | 2,703 | |||||||||
| 2075 | 19,966 | 21,000 | -1,034 | 7,920 | 4,025 | 3,894 | 27,886 | 25,026 | 2,860 | |||||||||
| 2076 | 21,029 | 22,105 | -1,076 | 8,358 | 4,245 | 4,114 | 29,388 | 26,350 | 3,038 | |||||||||
| 2077 | 22,150 | 23,258 | -1,107 | 8,821 | 4,474 | 4,348 | 30,971 | 27,731 | 3,240 | |||||||||
| 2078 | 23,334 | 24,457 | -1,123 | 9,310 | 4,714 | 4,596 | 32,644 | 29,171 | 3,473 | |||||||||
| 2079 | 24,586 | 25,706 | -1,120 | 9,826 | 4,965 | 4,860 | 34,411 | 30,671 | 3,740 | |||||||||
| 2080 | 25,908 | 27,008 | -1,100 | 10,371 | 5,230 | 5,141 | 36,279 | 32,238 | 4,041 | |||||||||
| 2081 | 27,306 | 28,366 | -1,060 | 10,947 | 5,508 | 5,440 | 38,253 | 33,874 | 4,379 | |||||||||
| 2082 | 28,786 | 29,784 | -998 | 11,557 | 5,800 | 5,758 | 40,343 | 35,583 | 4,760 | |||||||||
| 2083 | 30,352 | 31,262 | -910 | 12,203 | 6,109 | 6,094 | 42,554 | 37,371 | 5,184 | |||||||||
| 2084 | 32,006 | 32,798 | -793 | 12,884 | 6,433 | 6,451 | 44,890 | 39,232 | 5,658 | |||||||||
| 2085 | 33,755 | 34,393 | -639 | 13,605 | 6,777 | 6,828 | 47,359 | 41,171 | 6,189 | |||||||||
| 2086 | 35,605 | 36,053 | -448 | 14,367 | 7,136 | 7,231 | 49,972 | 43,189 | 6,783 | |||||||||
| 2087 | 37,560 | 37,781 | -221 | 15,173 | 7,515 | 7,658 | 52,733 | 45,296 | 7,437 | |||||||||
| 2088 | 39,626 | 39,589 | 37 | 16,024 | 7,916 | 8,108 | 55,650 | 47,505 | 8,145 | |||||||||
| 2089 | 41,809 | 41,488 | 321 | 16,924 | 8,336 | 8,588 | 58,734 | 49,825 | 8,909 | |||||||||
| 2090 | 44,115 | 43,489 | 626 | 17,876 | 8,777 | 9,099 | 61,991 | 52,266 | 9,725 | |||||||||
| 2091 | 46,547 | 45,612 | 935 | 18,883 | 9,239 | 9,644 | 65,430 | 54,851 | 10,579 | |||||||||
| 2092 | 49,115 | 47,877 | 1,238 | 19,947 | 9,727 | 10,220 | 69,062 | 57,604 | 11,458 | |||||||||
| 2093 | 51,823 | 50,300 | 1,524 | 21,072 | 10,239 | 10,833 | 72,895 | 60,539 | 12,356 | |||||||||
| 2094 | 54,680 | 52,894 | 1,786 | 22,262 | 10,772 | 11,490 | 76,942 | 63,666 | 13,276 | |||||||||
| 2095 | 57,688 | 55,676 | 2,013 | 23,519 | 11,326 | 12,193 | 81,207 | 67,002 | 14,205 | |||||||||
| 2096 | 60,858 | 58,656 | 2,202 | 24,847 | 11,904 | 12,943 | 85,705 | 70,559 | 15,146 | |||||||||
| 2097 | 64,196 | 61,843 | 2,353 | 26,249 | 12,507 | 13,742 | 90,445 | 74,350 | 16,096 | |||||||||
| 2098 | 67,712 | 65,253 | 2,459 | 27,731 | 13,139 | 14,592 | 95,443 | 78,392 | 17,051 | |||||||||
| 2099 | 71,413 | 68,897 | 2,516 | 29,295 | 13,804 | 15,491 | 100,708 | 82,701 | 18,007 | |||||||||
| 2100 | 75,309 | 72,785 | 2,524 | 30,946 | 14,500 | 16,446 | 106,255 | 87,286 | 18,970 | |||||||||
High-cost: |
||||||||||||||||||
| 2025 | 1,325 | 1,613 | -289 | 443 | 459 | -16 | 1,768 | 2,073 | -305 | |||||||||
| 2026 | 1,346 | 1,707 | -361 | 462 | 498 | -35 | 1,809 | 2,205 | -396 | |||||||||
| 2027 | 1,419 | 1,799 | -380 | 487 | 543 | -56 | 1,906 | 2,342 | -436 | |||||||||
| 2028 | 1,475 | 1,889 | -413 | 510 | 593 | -83 | 1,986 | 2,482 | -496 | |||||||||
| 2029 | 1,529 | 1,979 | -450 | 533 | 645 | -113 | 2,062 | 2,624 | -562 | |||||||||
| 2030 | 1,579 | 2,071 | -492 | 554 | 692 | -138 | 2,133 | 2,764 | -631 | |||||||||
| 2031 | 1,628 | 2,168 | -540 | 576 | 741 | -165 | 2,204 | 2,909 | -705 | |||||||||
| 2032 | 1,676 | 2,265 | -589 | 598 | 791 | -193 | 2,274 | 3,056 | -782 | |||||||||
| 2033 | 1,728 | 2,362 | -634 | 621 | 858 | -237 | 2,349 | 3,220 | -871 | |||||||||
| 2034 | 1,776 | 2,460 | -684 | 644 | 914 | -270 | 2,420 | 3,374 | -954 | |||||||||
| 2035 | 1,824 | 2,556 | -732 | 664 | 970 | -305 | 2,489 | 3,526 | -1,037 | |||||||||
| 2036 | 1,872 | 2,655 | -782 | 685 | 1,025 | -340 | 2,557 | 3,680 | -1,123 | |||||||||
| 2037 | 1,921 | 2,756 | -834 | 706 | 1,083 | -378 | 2,627 | 3,839 | -1,212 | |||||||||
| 2038 | 1,972 | 2,857 | -885 | 727 | 1,143 | -416 | 2,699 | 4,000 | -1,301 | |||||||||
| 2039 | 2,023 | 2,959 | -936 | 749 | 1,204 | -455 | 2,771 | 4,162 | -1,391 | |||||||||
| 2040 | 2,074 | 3,061 | -986 | 771 | 1,266 | -495 | 2,846 | 4,326 | -1,481 | |||||||||
| 2041 | 2,127 | 3,162 | -1,035 | 793 | 1,331 | -537 | 2,921 | 4,493 | -1,572 | |||||||||
| 2042 | 2,181 | 3,265 | -1,084 | 816 | 1,396 | -580 | 2,997 | 4,661 | -1,664 | |||||||||
| 2043 | 2,236 | 3,369 | -1,133 | 839 | 1,463 | -624 | 3,075 | 4,832 | -1,757 | |||||||||
| 2044 | 2,292 | 3,476 | -1,185 | 863 | 1,532 | -669 | 3,154 | 5,008 | -1,854 | |||||||||
| 2045 | 2,348 | 3,587 | -1,239 | 887 | 1,603 | -716 | 3,235 | 5,190 | -1,955 | |||||||||
| 2046 | 2,405 | 3,699 | -1,294 | 911 | 1,675 | -764 | 3,317 | 5,375 | -2,058 | |||||||||
| 2047 | 2,464 | 3,815 | -1,352 | 937 | 1,751 | -814 | 3,400 | 5,566 | -2,166 | |||||||||
| 2048 | 2,523 | 3,935 | -1,411 | 962 | 1,827 | -865 | 3,486 | 5,762 | -2,277 | |||||||||
| 2049 | 2,584 | 4,058 | -1,474 | 988 | 1,907 | -918 | 3,572 | 5,965 | -2,392 | |||||||||
| 2050 | 2,646 | 4,184 | -1,538 | 1,015 | 1,990 | -974 | 3,661 | 6,174 | -2,513 | |||||||||
| 2051 | 2,709 | 4,314 | -1,605 | 1,043 | 2,073 | -1,030 | 3,752 | 6,387 | -2,635 | |||||||||
| 2052 | 2,773 | 4,449 | -1,676 | 1,071 | 2,155 | -1,084 | 3,844 | 6,604 | -2,760 | |||||||||
| 2053 | 2,839 | 4,590 | -1,751 | 1,100 | 2,240 | -1,140 | 3,939 | 6,829 | -2,891 | |||||||||
| 2054 | 2,906 | 4,734 | -1,829 | 1,129 | 2,327 | -1,197 | 4,035 | 7,061 | -3,026 | |||||||||
| 2055 | 2,974 | 4,885 | -1,911 | 1,160 | 2,419 | -1,259 | 4,134 | 7,304 | -3,170 | |||||||||
| 2056 | 3,044 | 5,041 | -1,997 | 1,191 | 2,513 | -1,321 | 4,235 | 7,553 | -3,318 | |||||||||
| 2057 | 3,116 | 5,202 | -2,086 | 1,223 | 2,605 | -1,382 | 4,339 | 7,807 | -3,468 | |||||||||
| 2058 | 3,189 | 5,369 | -2,180 | 1,256 | 2,697 | -1,441 | 4,446 | 8,067 | -3,621 | |||||||||
| 2059 | 3,264 | 5,539 | -2,275 | 1,290 | 2,793 | -1,502 | 4,555 | 8,332 | -3,777 | |||||||||
| 2060 | 3,341 | 5,712 | -2,371 | 1,325 | 2,892 | -1,567 | 4,666 | 8,604 | -3,938 | |||||||||
| 2061 | 3,419 | 5,888 | -2,469 | 1,360 | 2,992 | -1,631 | 4,779 | 8,880 | -4,100 | |||||||||
| 2062 | 3,499 | 6,069 | -2,570 | 1,396 | 3,094 | -1,697 | 4,895 | 9,163 | -4,267 | |||||||||
| 2063 | 3,580 | 6,253 | -2,673 | 1,433 | 3,196 | -1,763 | 5,013 | 9,449 | -4,436 | |||||||||
| 2064 | 3,663 | 6,441 | -2,778 | 1,471 | 3,299 | -1,829 | 5,133 | 9,740 | -4,607 | |||||||||
| 2065 | 3,747 | 6,634 | -2,887 | 1,509 | 3,410 | -1,900 | 5,256 | 10,044 | -4,788 | |||||||||
| 2066 | 3,833 | 6,832 | -3,000 | 1,549 | 3,520 | -1,972 | 5,382 | 10,353 | -4,971 | |||||||||
| 2067 | 3,920 | 7,035 | -3,115 | 1,589 | 3,629 | -2,040 | 5,509 | 10,665 | -5,155 | |||||||||
| 2068 | 4,010 | 7,245 | -3,235 | 1,630 | 3,737 | -2,107 | 5,640 | 10,982 | -5,342 | |||||||||
| 2069 | 4,100 | 7,460 | -3,360 | 1,672 | 3,842 | -2,170 | 5,772 | 11,302 | -5,530 | |||||||||
| 2070 | 4,193 | 7,682 | -3,490 | 1,715 | 3,947 | -2,232 | 5,907 | 11,629 | -5,722 | |||||||||
| 2071 | 4,287 | 7,909 | -3,622 | 1,758 | 4,053 | -2,295 | 6,045 | 11,962 | -5,917 | |||||||||
| 2072 | 4,382 | 8,141 | -3,758 | 1,803 | 4,157 | -2,354 | 6,185 | 12,297 | -6,112 | |||||||||
| 2073 | 4,480 | 8,379 | -3,899 | 1,848 | 4,258 | -2,409 | 6,328 | 12,636 | -6,308 | |||||||||
| 2074 | 4,579 | 8,622 | -4,043 | 1,895 | 4,355 | -2,461 | 6,474 | 12,978 | -6,504 | |||||||||
| 2075 | 4,680 | 8,871 | -4,190 | 1,942 | 4,454 | -2,512 | 6,622 | 13,325 | -6,702 | |||||||||
| 2076 | 4,783 | 9,121 | -4,338 | 1,990 | 4,553 | -2,563 | 6,773 | 13,674 | -6,900 | |||||||||
| 2077 | 4,888 | 9,375 | -4,487 | 2,039 | 4,651 | -2,612 | 6,927 | 14,026 | -7,099 | |||||||||
| 2078 | 4,994 | 9,632 | -4,638 | 2,089 | 4,749 | -2,660 | 7,083 | 14,381 | -7,298 | |||||||||
| 2079 | 5,103 | 9,891 | -4,788 | 2,140 | 4,846 | -2,707 | 7,242 | 14,737 | -7,495 | |||||||||
| 2080 | 5,213 | 10,153 | -4,940 | 2,191 | 4,945 | -2,753 | 7,404 | 15,097 | -7,693 | |||||||||
| 2081 | 5,326 | 10,418 | -5,092 | 2,244 | 5,043 | -2,799 | 7,569 | 15,461 | -7,891 | |||||||||
| 2082 | 5,441 | 10,685 | -5,245 | 2,298 | 5,142 | -2,844 | 7,739 | 15,827 | -8,089 | |||||||||
| 2083 | 5,559 | 10,957 | -5,398 | 2,353 | 5,243 | -2,890 | 7,911 | 16,200 | -8,289 | |||||||||
| 2084 | 5,679 | 11,230 | -5,552 | 2,409 | 5,344 | -2,936 | 8,087 | 16,575 | -8,488 | |||||||||
| 2085 | 5,801 | 11,504 | -5,703 | 2,466 | 5,449 | -2,983 | 8,266 | 16,953 | -8,686 | |||||||||
| 2086 | 5,925 | 11,779 | -5,854 | 2,523 | 5,551 | -3,028 | 8,449 | 17,331 | -8,882 | |||||||||
| 2087 | 6,052 | 12,057 | -6,005 | 2,583 | 5,656 | -3,074 | 8,635 | 17,713 | -9,079 | |||||||||
| 2088 | 6,182 | 12,337 | -6,154 | 2,643 | 5,765 | -3,122 | 8,825 | 18,102 | -9,276 | |||||||||
| 2089 | 6,315 | 12,620 | -6,305 | 2,704 | 5,873 | -3,169 | 9,020 | 18,494 | -9,474 | |||||||||
| 2090 | 6,451 | 12,907 | -6,456 | 2,767 | 5,983 | -3,216 | 9,218 | 18,890 | -9,672 | |||||||||
| 2091 | 6,590 | 13,198 | -6,608 | 2,832 | 6,094 | -3,263 | 9,422 | 19,292 | -9,871 | |||||||||
| 2092 | 6,733 | 13,495 | -6,763 | 2,898 | 6,209 | -3,312 | 9,630 | 19,704 | -10,074 | |||||||||
| 2093 | 6,878 | 13,798 | -6,920 | 2,965 | 6,326 | -3,361 | 9,843 | 20,124 | -10,281 | |||||||||
| 2094 | 7,027 | 14,107 | -7,080 | 3,034 | 6,442 | -3,408 | 10,061 | 20,549 | -10,488 | |||||||||
| 2095 | 7,179 | 14,423 | -7,244 | 3,104 | 6,558 | -3,453 | 10,284 | 20,981 | -10,697 | |||||||||
| 2096 | 7,335 | 14,744 | -7,409 | 3,176 | 6,674 | -3,497 | 10,511 | 21,418 | -10,907 | |||||||||
| 2097 | 7,494 | 15,071 | -7,577 | 3,250 | 6,791 | -3,541 | 10,744 | 21,862 | -11,118 | |||||||||
| 2098 | 7,656 | 15,406 | -7,750 | 3,325 | 6,910 | -3,585 | 10,981 | 22,317 | -11,335 | |||||||||
| 2099 | 7,823 | 15,750 | -7,927 | 3,402 | 7,033 | -3,631 | 11,224 | 22,783 | -11,559 | |||||||||
| 2100 | 7,992 | 16,101 | -8,109 | 3,480 | 7,158 | -3,678 | 11,472 | 23,259 | -11,786 | |||||||||
|
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 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. |