OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP — 2025 OASDI Trustees Report
| Single-Year Tables | Historical data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Percentage of GDP | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OASDI | HI | Combined | ||||||||||||||||||
| Calendar year | Income a | Cost b | Balance b | Income a | Cost | Balance | Income a | Cost b | Balance b |
GDP in dollars (billions) |
||||||||||
Historical data: |
||||||||||||||||||||
| 1970 | 3.28 | 3.08 | 0.20 | 0.53 | 0.51 | 0.02 | 3.81 | 3.59 | 0.22 | $1,073 | ||||||||||
| 1971 | 3.34 | 3.31 | .03 | .47 | .52 | -.05 | 3.81 | 3.83 | -.02 | 1,165 | ||||||||||
| 1972 | 3.39 | 3.38 | .01 | .47 | .52 | -.05 | 3.86 | 3.90 | -.04 | 1,279 | ||||||||||
| 1973 | 3.68 | 3.73 | -.05 | .80 | .54 | .26 | 4.47 | 4.27 | .20 | 1,425 | ||||||||||
| 1974 | 3.84 | 3.92 | -.08 | .75 | .61 | .14 | 4.60 | 4.53 | .06 | 1,545 | ||||||||||
| 1975 | 3.84 | 4.11 | -.26 | .73 | .69 | .04 | 4.57 | 4.79 | -.22 | 1,685 | ||||||||||
| 1976 | 3.86 | 4.18 | -.32 | .69 | .74 | -.05 | 4.55 | 4.92 | -.37 | 1,873 | ||||||||||
| 1977 | 3.82 | 4.19 | -.37 | .72 | .77 | -.05 | 4.54 | 4.96 | -.42 | 2,082 | ||||||||||
| 1978 | 3.81 | 4.08 | -.27 | .79 | .79 | c | 4.60 | 4.87 | -.27 | 2,352 | ||||||||||
| 1979 | 3.95 | 4.08 | -.14 | .86 | .82 | .04 | 4.81 | 4.90 | -.09 | 2,627 | ||||||||||
| 1980 | 4.11 | 4.32 | -.22 | .87 | .91 | -.04 | 4.98 | 5.23 | -.26 | 2,857 | ||||||||||
| 1981 | 4.37 | 4.50 | -.13 | 1.05 | .97 | .08 | 5.42 | 5.47 | -.05 | 3,207 | ||||||||||
| 1982 | 4.38 | 4.79 | -.41 | 1.06 | 1.08 | -.02 | 5.44 | 5.87 | -.43 | 3,344 | ||||||||||
| 1983 | 4.49 | 4.71 | -.23 | 1.13 | 1.11 | .02 | 5.61 | 5.82 | -.21 | 3,634 | ||||||||||
| 1984 | 4.54 | 4.47 | .07 | 1.10 | 1.12 | -.03 | 5.64 | 5.59 | .04 | 4,038 | ||||||||||
| 1985 | 4.63 | 4.39 | .23 | 1.14 | 1.11 | .03 | 5.77 | 5.51 | .26 | 4,339 | ||||||||||
| 1986 | 4.65 | 4.40 | .25 | 1.23 | 1.09 | .14 | 5.88 | 5.49 | .39 | 4,580 | ||||||||||
| 1987 | 4.65 | 4.31 | .34 | 1.23 | 1.07 | .15 | 5.88 | 5.38 | .50 | 4,855 | ||||||||||
| 1988 | 4.88 | 4.25 | .63 | 1.22 | 1.02 | .20 | 6.09 | 5.27 | .82 | 5,236 | ||||||||||
| 1989 | 4.91 | 4.19 | .72 | 1.21 | 1.09 | .12 | 6.11 | 5.28 | .84 | 5,642 | ||||||||||
| 1990 | 5.00 | 4.24 | .76 | 1.21 | 1.12 | .09 | 6.21 | 5.36 | .84 | 5,963 | ||||||||||
| 1991 | 5.00 | 4.45 | .55 | 1.30 | 1.19 | .11 | 6.30 | 5.64 | .66 | 6,158 | ||||||||||
| 1992 | 4.87 | 4.48 | .39 | 1.30 | 1.30 | c | 6.16 | 5.78 | .39 | 6,520 | ||||||||||
| 1993 | 4.78 | 4.50 | .28 | 1.28 | 1.39 | -.11 | 6.06 | 5.89 | .17 | 6,859 | ||||||||||
| 1994 | 4.80 | 4.43 | .37 | 1.40 | 1.48 | -.08 | 6.20 | 5.91 | .29 | 7,287 | ||||||||||
| 1995 | 4.77 | 4.45 | .32 | 1.41 | 1.55 | -.14 | 6.18 | 6.00 | .18 | 7,640 | ||||||||||
| 1996 | 4.78 | 4.38 | .40 | 1.41 | 1.60 | -.18 | 6.19 | 5.98 | .21 | 8,073 | ||||||||||
| 1997 | 4.83 | 4.30 | .52 | 1.43 | 1.60 | -.17 | 6.26 | 5.90 | .36 | 8,578 | ||||||||||
| 1998 | 4.85 | 4.22 | .64 | 1.47 | 1.46 | .02 | 6.33 | 5.67 | .65 | 9,063 | ||||||||||
| 1999 | 4.89 | 4.08 | .81 | 1.49 | 1.35 | .14 | 6.39 | 5.43 | .95 | 9,631 | ||||||||||
| 2000 | 4.92 | 4.05 | .87 | 1.52 | 1.28 | .24 | 6.44 | 5.33 | 1.11 | 10,251 | ||||||||||
| 2001 | 5.00 | 4.15 | .85 | 1.50 | 1.35 | .15 | 6.50 | 5.50 | 1.00 | 10,582 | ||||||||||
| 2002 | 5.00 | 4.22 | .78 | 1.46 | 1.40 | .06 | 6.46 | 5.62 | .84 | 10,929 | ||||||||||
| 2003 | 4.77 | 4.18 | .59 | 1.44 | 1.39 | .04 | 6.21 | 5.58 | .63 | 11,456 | ||||||||||
| 2004 | 4.66 | 4.11 | .55 | 1.43 | 1.41 | .02 | 6.09 | 5.52 | .57 | 12,217 | ||||||||||
| 2005 | 4.66 | 4.06 | .59 | 1.41 | 1.44 | -.02 | 6.07 | 5.50 | .57 | 13,039 | ||||||||||
| 2006 | 4.65 | 4.02 | .63 | 1.42 | 1.43 | -.01 | 6.07 | 5.45 | .62 | 13,816 | ||||||||||
| 2007 | 4.66 | 4.11 | .55 | 1.44 | 1.45 | -.01 | 6.10 | 5.55 | .54 | 14,474 | ||||||||||
| 2008 | 4.66 | 4.23 | .43 | 1.43 | 1.53 | -.09 | 6.10 | 5.76 | .34 | 14,770 | ||||||||||
| 2009 | 4.76 | 4.74 | .02 | 1.42 | 1.65 | -.24 | 6.18 | 6.39 | -.21 | 14,478 | ||||||||||
| 2010 | 4.41 | 4.73 | -.32 | 1.39 | 1.63 | -.24 | 5.80 | 6.37 | -.57 | 15,049 | ||||||||||
| 2011 | 4.43 | 4.72 | -.29 | 1.40 | 1.64 | -.24 | 5.83 | 6.36 | -.53 | 15,600 | ||||||||||
| 2012 | 4.50 | 4.83 | -.34 | 1.42 | 1.62 | -.19 | 5.92 | 6.45 | -.53 | 16,254 | ||||||||||
| 2013 | 4.46 | 4.87 | -.42 | 1.44 | 1.59 | -.15 | 5.90 | 6.47 | -.57 | 16,881 | ||||||||||
| 2014 | 4.46 | 4.88 | -.42 | 1.46 | 1.53 | -.07 | 5.93 | 6.41 | -.48 | 17,608 | ||||||||||
| 2015 | 4.52 | 4.90 | -.38 | 1.48 | 1.52 | -.04 | 6.00 | 6.42 | -.42 | 18,295 | ||||||||||
| 2016 | 4.62 | 4.90 | -.28 | 1.48 | 1.54 | -.05 | 6.10 | 6.44 | -.34 | 18,805 | ||||||||||
| 2017 | 4.65 | 4.86 | -.21 | 1.49 | 1.53 | -.04 | 6.14 | 6.39 | -.25 | 19,612 | ||||||||||
| 2018 | 4.45 | 4.84 | -.39 | 1.47 | 1.51 | -.04 | 5.92 | 6.35 | -.43 | 20,657 | ||||||||||
| 2019 | 4.55 | 4.92 | -.36 | 1.48 | 1.54 | -.06 | 6.04 | 6.46 | -.42 | 21,540 | ||||||||||
| 2020 | 4.88 | 5.19 | -.31 | 1.53 | 1.61 | -.08 | 6.41 | 6.79 | -.38 | 21,354 | ||||||||||
| 2021 | 4.30 | 4.83 | -.53 | 1.53 | 1.51 | .02 | 5.83 | 6.34 | -.51 | 23,681 | ||||||||||
| 2022 | 4.44 | 4.78 | -.34 | 1.49 | 1.46 | .03 | 5.93 | 6.25 | -.31 | 26,007 | ||||||||||
| 2023 | 4.63 | 5.02 | -.39 | 1.49 | 1.46 | .03 | 6.12 | 6.48 | -.36 | 27,721 | ||||||||||
| 2024 | 4.62 | 5.09 | -.47 | 1.49 | 1.46 | .03 | 6.11 | 6.55 | -.44 | 29,170 | ||||||||||
Intermediate: |
||||||||||||||||||||
| 2025 | 4.46 | 5.28 | -.82 | 1.51 | 1.49 | .02 | 5.97 | 6.76 | -.80 | 30,480 | ||||||||||
| 2026 | 4.57 | 5.36 | -.79 | 1.55 | 1.54 | .01 | 6.12 | 6.90 | -.78 | 31,754 | ||||||||||
| 2027 | 4.60 | 5.44 | -.84 | 1.57 | 1.59 | -.02 | 6.17 | 7.03 | -.87 | 33,058 | ||||||||||
| 2028 | 4.63 | 5.50 | -.87 | 1.58 | 1.64 | -.06 | 6.21 | 7.14 | -.93 | 34,455 | ||||||||||
| 2029 | 4.64 | 5.55 | -.90 | 1.59 | 1.69 | -.10 | 6.24 | 7.24 | -1.00 | 35,907 | ||||||||||
| 2030 | 4.66 | 5.60 | -.94 | 1.61 | 1.73 | -.12 | 6.27 | 7.32 | -1.06 | 37,377 | ||||||||||
| 2031 | 4.68 | 5.64 | -.97 | 1.62 | 1.77 | -.14 | 6.30 | 7.41 | -1.11 | 38,903 | ||||||||||
| 2032 | 4.69 | 5.68 | -.99 | 1.64 | 1.80 | -.16 | 6.32 | 7.48 | -1.16 | 40,497 | ||||||||||
| 2033 | 4.71 | 5.71 | -1.01 | 1.65 | 1.86 | -.21 | 6.36 | 7.58 | -1.22 | 42,145 | ||||||||||
| 2034 | 4.72 | 5.74 | -1.02 | 1.66 | 1.90 | -.23 | 6.38 | 7.64 | -1.26 | 43,836 | ||||||||||
| 2035 | 4.72 | 5.77 | -1.05 | 1.67 | 1.92 | -.25 | 6.39 | 7.69 | -1.30 | 45,586 | ||||||||||
| 2036 | 4.72 | 5.79 | -1.08 | 1.68 | 1.94 | -.26 | 6.39 | 7.73 | -1.34 | 47,402 | ||||||||||
| 2037 | 4.71 | 5.82 | -1.11 | 1.68 | 1.96 | -.27 | 6.40 | 7.78 | -1.38 | 49,277 | ||||||||||
| 2038 | 4.71 | 5.83 | -1.13 | 1.69 | 1.97 | -.28 | 6.40 | 7.81 | -1.41 | 51,237 | ||||||||||
| 2039 | 4.70 | 5.85 | -1.15 | 1.69 | 1.99 | -.29 | 6.40 | 7.83 | -1.44 | 53,261 | ||||||||||
| 2040 | 4.70 | 5.86 | -1.16 | 1.70 | 1.99 | -.30 | 6.40 | 7.85 | -1.46 | 55,363 | ||||||||||
| 2041 | 4.69 | 5.86 | -1.17 | 1.70 | 2.00 | -.30 | 6.39 | 7.87 | -1.47 | 57,541 | ||||||||||
| 2042 | 4.69 | 5.87 | -1.18 | 1.71 | 2.01 | -.30 | 6.39 | 7.87 | -1.48 | 59,808 | ||||||||||
| 2043 | 4.68 | 5.87 | -1.19 | 1.71 | 2.01 | -.30 | 6.39 | 7.88 | -1.49 | 62,157 | ||||||||||
| 2044 | 4.67 | 5.87 | -1.20 | 1.71 | 2.01 | -.30 | 6.39 | 7.88 | -1.50 | 64,603 | ||||||||||
| 2045 | 4.67 | 5.87 | -1.20 | 1.72 | 2.01 | -.30 | 6.39 | 7.89 | -1.50 | 67,136 | ||||||||||
| 2046 | 4.66 | 5.88 | -1.21 | 1.72 | 2.01 | -.29 | 6.38 | 7.89 | -1.50 | 69,760 | ||||||||||
| 2047 | 4.66 | 5.88 | -1.22 | 1.72 | 2.01 | -.29 | 6.38 | 7.89 | -1.51 | 72,499 | ||||||||||
| 2048 | 4.65 | 5.88 | -1.23 | 1.73 | 2.01 | -.28 | 6.38 | 7.89 | -1.51 | 75,343 | ||||||||||
| 2049 | 4.65 | 5.89 | -1.24 | 1.73 | 2.01 | -.28 | 6.38 | 7.90 | -1.52 | 78,296 | ||||||||||
| 2050 | 4.64 | 5.90 | -1.26 | 1.74 | 2.00 | -.27 | 6.38 | 7.91 | -1.53 | 81,378 | ||||||||||
| 2051 | 4.64 | 5.91 | -1.27 | 1.74 | 2.00 | -.26 | 6.38 | 7.91 | -1.53 | 84,581 | ||||||||||
| 2052 | 4.64 | 5.92 | -1.29 | 1.74 | 2.00 | -.25 | 6.38 | 7.92 | -1.54 | 87,914 | ||||||||||
| 2053 | 4.63 | 5.94 | -1.31 | 1.75 | 1.99 | -.24 | 6.38 | 7.93 | -1.55 | 91,390 | ||||||||||
| 2054 | 4.63 | 5.96 | -1.33 | 1.75 | 1.99 | -.23 | 6.38 | 7.94 | -1.56 | 94,996 | ||||||||||
| 2055 | 4.63 | 5.98 | -1.35 | 1.76 | 1.98 | -.23 | 6.38 | 7.96 | -1.58 | 98,744 | ||||||||||
| 2056 | 4.62 | 6.00 | -1.38 | 1.76 | 1.98 | -.22 | 6.38 | 7.98 | -1.60 | 102,652 | ||||||||||
| 2057 | 4.62 | 6.03 | -1.41 | 1.77 | 1.98 | -.21 | 6.39 | 8.01 | -1.62 | 106,711 | ||||||||||
| 2058 | 4.62 | 6.05 | -1.43 | 1.77 | 1.98 | -.21 | 6.39 | 8.03 | -1.64 | 110,930 | ||||||||||
| 2059 | 4.61 | 6.07 | -1.46 | 1.78 | 1.98 | -.20 | 6.39 | 8.05 | -1.66 | 115,324 | ||||||||||
| 2060 | 4.61 | 6.10 | -1.48 | 1.78 | 1.97 | -.19 | 6.39 | 8.07 | -1.68 | 119,893 | ||||||||||
| 2061 | 4.61 | 6.12 | -1.51 | 1.79 | 1.97 | -.19 | 6.40 | 8.09 | -1.69 | 124,643 | ||||||||||
| 2062 | 4.61 | 6.13 | -1.53 | 1.79 | 1.98 | -.18 | 6.40 | 8.11 | -1.71 | 129,581 | ||||||||||
| 2063 | 4.60 | 6.15 | -1.55 | 1.80 | 1.98 | -.18 | 6.40 | 8.13 | -1.73 | 134,700 | ||||||||||
| 2064 | 4.60 | 6.17 | -1.57 | 1.80 | 1.98 | -.18 | 6.40 | 8.15 | -1.75 | 140,004 | ||||||||||
| 2065 | 4.60 | 6.19 | -1.59 | 1.80 | 1.98 | -.18 | 6.40 | 8.17 | -1.77 | 145,507 | ||||||||||
| 2066 | 4.60 | 6.20 | -1.61 | 1.81 | 1.99 | -.18 | 6.40 | 8.19 | -1.79 | 151,216 | ||||||||||
| 2067 | 4.59 | 6.22 | -1.63 | 1.81 | 1.99 | -.18 | 6.41 | 8.21 | -1.80 | 157,138 | ||||||||||
| 2068 | 4.59 | 6.24 | -1.65 | 1.82 | 1.99 | -.18 | 6.41 | 8.23 | -1.82 | 163,282 | ||||||||||
| 2069 | 4.59 | 6.26 | -1.67 | 1.82 | 2.00 | -.17 | 6.41 | 8.25 | -1.84 | 169,644 | ||||||||||
| 2070 | 4.59 | 6.28 | -1.69 | 1.83 | 2.00 | -.17 | 6.41 | 8.28 | -1.86 | 176,236 | ||||||||||
| 2071 | 4.58 | 6.29 | -1.71 | 1.83 | 2.00 | -.17 | 6.41 | 8.30 | -1.88 | 183,086 | ||||||||||
| 2072 | 4.58 | 6.31 | -1.73 | 1.83 | 2.00 | -.17 | 6.41 | 8.32 | -1.90 | 190,184 | ||||||||||
| 2073 | 4.58 | 6.33 | -1.75 | 1.84 | 2.01 | -.17 | 6.42 | 8.34 | -1.92 | 197,546 | ||||||||||
| 2074 | 4.57 | 6.35 | -1.77 | 1.84 | 2.01 | -.17 | 6.42 | 8.36 | -1.94 | 205,203 | ||||||||||
| 2075 | 4.57 | 6.36 | -1.79 | 1.85 | 2.01 | -.16 | 6.42 | 8.37 | -1.95 | 213,176 | ||||||||||
| 2076 | 4.57 | 6.37 | -1.80 | 1.85 | 2.01 | -.16 | 6.42 | 8.38 | -1.96 | 221,462 | ||||||||||
| 2077 | 4.57 | 6.38 | -1.81 | 1.85 | 2.01 | -.16 | 6.42 | 8.39 | -1.97 | 230,072 | ||||||||||
| 2078 | 4.56 | 6.39 | -1.82 | 1.86 | 2.01 | -.15 | 6.42 | 8.39 | -1.97 | 239,042 | ||||||||||
| 2079 | 4.56 | 6.39 | -1.83 | 1.86 | 2.01 | -.15 | 6.42 | 8.39 | -1.97 | 248,394 | ||||||||||
| 2080 | 4.56 | 6.38 | -1.83 | 1.86 | 2.00 | -.14 | 6.42 | 8.39 | -1.97 | 258,141 | ||||||||||
| 2081 | 4.55 | 6.38 | -1.83 | 1.86 | 2.00 | -.13 | 6.42 | 8.38 | -1.96 | 268,290 | ||||||||||
| 2082 | 4.55 | 6.37 | -1.82 | 1.87 | 1.99 | -.13 | 6.41 | 8.36 | -1.95 | 278,887 | ||||||||||
| 2083 | 4.54 | 6.36 | -1.82 | 1.87 | 1.99 | -.12 | 6.41 | 8.35 | -1.94 | 289,948 | ||||||||||
| 2084 | 4.54 | 6.34 | -1.81 | 1.87 | 1.98 | -.12 | 6.41 | 8.33 | -1.92 | 301,471 | ||||||||||
| 2085 | 4.54 | 6.33 | -1.79 | 1.87 | 1.98 | -.11 | 6.40 | 8.31 | -1.90 | 313,485 | ||||||||||
| 2086 | 4.53 | 6.30 | -1.77 | 1.87 | 1.97 | -.10 | 6.40 | 8.28 | -1.88 | 326,029 | ||||||||||
| 2087 | 4.53 | 6.28 | -1.76 | 1.87 | 1.97 | -.10 | 6.40 | 8.25 | -1.85 | 339,109 | ||||||||||
| 2088 | 4.52 | 6.26 | -1.73 | 1.87 | 1.96 | -.09 | 6.39 | 8.22 | -1.83 | 352,750 | ||||||||||
| 2089 | 4.52 | 6.23 | -1.71 | 1.87 | 1.96 | -.08 | 6.39 | 8.19 | -1.80 | 366,974 | ||||||||||
| 2090 | 4.51 | 6.20 | -1.69 | 1.87 | 1.95 | -.08 | 6.38 | 8.15 | -1.77 | 381,790 | ||||||||||
| 2091 | 4.51 | 6.18 | -1.67 | 1.87 | 1.94 | -.07 | 6.38 | 8.12 | -1.74 | 397,210 | ||||||||||
| 2092 | 4.50 | 6.16 | -1.65 | 1.87 | 1.94 | -.06 | 6.37 | 8.09 | -1.72 | 413,267 | ||||||||||
| 2093 | 4.50 | 6.14 | -1.64 | 1.87 | 1.93 | -.06 | 6.37 | 8.07 | -1.70 | 429,964 | ||||||||||
| 2094 | 4.49 | 6.12 | -1.63 | 1.87 | 1.92 | -.05 | 6.37 | 8.04 | -1.68 | 447,320 | ||||||||||
| 2095 | 4.49 | 6.11 | -1.62 | 1.87 | 1.91 | -.04 | 6.36 | 8.02 | -1.66 | 465,356 | ||||||||||
| 2096 | 4.48 | 6.09 | -1.61 | 1.87 | 1.91 | -.03 | 6.36 | 8.00 | -1.64 | 484,092 | ||||||||||
| 2097 | 4.48 | 6.09 | -1.61 | 1.88 | 1.90 | -.02 | 6.36 | 7.98 | -1.63 | 503,555 | ||||||||||
| 2098 | 4.48 | 6.08 | -1.60 | 1.88 | 1.89 | -.01 | 6.35 | 7.97 | -1.61 | 523,755 | ||||||||||
| 2099 | 4.47 | 6.08 | -1.61 | 1.88 | 1.88 | c | 6.35 | 7.96 | -1.61 | 544,719 | ||||||||||
| 2100 | 4.47 | 6.08 | -1.61 | 1.88 | 1.87 | .01 | 6.35 | 7.95 | -1.60 | 566,475 | ||||||||||
Low-cost: |
||||||||||||||||||||
| 2025 | 4.46 | 5.18 | -.73 | 1.51 | 1.44 | .07 | 5.97 | 6.62 | -.65 | 30,953 | ||||||||||
| 2026 | 4.63 | 5.17 | -.54 | 1.55 | 1.44 | .11 | 6.18 | 6.61 | -.43 | 32,824 | ||||||||||
| 2027 | 4.64 | 5.19 | -.55 | 1.57 | 1.47 | .10 | 6.21 | 6.65 | -.45 | 34,655 | ||||||||||
| 2028 | 4.67 | 5.20 | -.52 | 1.58 | 1.48 | .10 | 6.26 | 6.68 | -.42 | 36,548 | ||||||||||
| 2029 | 4.70 | 5.20 | -.49 | 1.60 | 1.50 | .09 | 6.30 | 6.70 | -.40 | 38,544 | ||||||||||
| 2030 | 4.73 | 5.19 | -.46 | 1.61 | 1.51 | .10 | 6.34 | 6.70 | -.36 | 40,637 | ||||||||||
| 2031 | 4.76 | 5.19 | -.43 | 1.62 | 1.51 | .11 | 6.38 | 6.70 | -.31 | 42,832 | ||||||||||
| 2032 | 4.78 | 5.18 | -.40 | 1.64 | 1.51 | .13 | 6.42 | 6.69 | -.27 | 45,152 | ||||||||||
| 2033 | 4.81 | 5.16 | -.35 | 1.65 | 1.53 | .12 | 6.46 | 6.70 | -.23 | 47,581 | ||||||||||
| 2034 | 4.83 | 5.14 | -.31 | 1.66 | 1.53 | .13 | 6.49 | 6.68 | -.18 | 50,108 | ||||||||||
| 2035 | 4.83 | 5.13 | -.30 | 1.67 | 1.52 | .15 | 6.50 | 6.65 | -.15 | 52,761 | ||||||||||
| 2036 | 4.83 | 5.12 | -.29 | 1.68 | 1.51 | .17 | 6.51 | 6.63 | -.12 | 55,547 | ||||||||||
| 2037 | 4.83 | 5.11 | -.28 | 1.69 | 1.49 | .19 | 6.51 | 6.60 | -.09 | 58,460 | ||||||||||
| 2038 | 4.82 | 5.09 | -.27 | 1.69 | 1.48 | .22 | 6.52 | 6.57 | -.05 | 61,536 | ||||||||||
| 2039 | 4.82 | 5.08 | -.26 | 1.70 | 1.46 | .24 | 6.52 | 6.53 | -.01 | 64,756 | ||||||||||
| 2040 | 4.82 | 5.06 | -.24 | 1.70 | 1.44 | .27 | 6.52 | 6.49 | .03 | 68,138 | ||||||||||
| 2041 | 4.81 | 5.04 | -.23 | 1.71 | 1.41 | .30 | 6.52 | 6.45 | .07 | 71,691 | ||||||||||
| 2042 | 4.81 | 5.02 | -.21 | 1.71 | 1.39 | .32 | 6.52 | 6.41 | .11 | 75,435 | ||||||||||
| 2043 | 4.80 | 5.00 | -.20 | 1.72 | 1.37 | .35 | 6.52 | 6.37 | .16 | 79,374 | ||||||||||
| 2044 | 4.80 | 4.99 | -.19 | 1.72 | 1.34 | .38 | 6.52 | 6.33 | .20 | 83,533 | ||||||||||
| 2045 | 4.80 | 4.97 | -.17 | 1.73 | 1.31 | .42 | 6.52 | 6.28 | .24 | 87,910 | ||||||||||
| 2046 | 4.79 | 4.95 | -.16 | 1.73 | 1.29 | .45 | 6.53 | 6.24 | .28 | 92,516 | ||||||||||
| 2047 | 4.79 | 4.94 | -.15 | 1.74 | 1.26 | .48 | 6.53 | 6.20 | .33 | 97,394 | ||||||||||
| 2048 | 4.79 | 4.93 | -.14 | 1.75 | 1.24 | .51 | 6.53 | 6.17 | .36 | 102,536 | ||||||||||
| 2049 | 4.78 | 4.92 | -.14 | 1.75 | 1.21 | .54 | 6.53 | 6.13 | .40 | 107,956 | ||||||||||
| 2050 | 4.78 | 4.91 | -.13 | 1.76 | 1.19 | .57 | 6.54 | 6.10 | .44 | 113,690 | ||||||||||
| 2051 | 4.78 | 4.91 | -.13 | 1.76 | 1.16 | .60 | 6.54 | 6.07 | .47 | 119,739 | ||||||||||
| 2052 | 4.78 | 4.91 | -.13 | 1.77 | 1.14 | .63 | 6.55 | 6.05 | .50 | 126,127 | ||||||||||
| 2053 | 4.78 | 4.91 | -.13 | 1.77 | 1.12 | .66 | 6.55 | 6.03 | .52 | 132,879 | ||||||||||
| 2054 | 4.78 | 4.91 | -.14 | 1.78 | 1.10 | .68 | 6.56 | 6.01 | .55 | 139,992 | ||||||||||
| 2055 | 4.78 | 4.92 | -.15 | 1.79 | 1.08 | .71 | 6.56 | 6.00 | .56 | 147,493 | ||||||||||
| 2056 | 4.77 | 4.93 | -.15 | 1.79 | 1.06 | .73 | 6.57 | 5.99 | .57 | 155,420 | ||||||||||
| 2057 | 4.78 | 4.94 | -.16 | 1.80 | 1.05 | .75 | 6.58 | 5.99 | .59 | 163,772 | ||||||||||
| 2058 | 4.78 | 4.95 | -.18 | 1.81 | 1.03 | .77 | 6.58 | 5.99 | .60 | 172,570 | ||||||||||
| 2059 | 4.78 | 4.96 | -.19 | 1.81 | 1.02 | .79 | 6.59 | 5.98 | .61 | 181,855 | ||||||||||
| 2060 | 4.78 | 4.97 | -.19 | 1.82 | 1.01 | .81 | 6.60 | 5.98 | .62 | 191,638 | ||||||||||
| 2061 | 4.78 | 4.98 | -.20 | 1.83 | 1.00 | .83 | 6.60 | 5.98 | .63 | 201,947 | ||||||||||
| 2062 | 4.78 | 4.98 | -.21 | 1.83 | .99 | .84 | 6.61 | 5.97 | .63 | 212,799 | ||||||||||
| 2063 | 4.78 | 4.99 | -.21 | 1.84 | .98 | .86 | 6.62 | 5.97 | .64 | 224,211 | ||||||||||
| 2064 | 4.78 | 4.99 | -.21 | 1.84 | .98 | .87 | 6.62 | 5.97 | .65 | 236,208 | ||||||||||
| 2065 | 4.78 | 5.00 | -.22 | 1.85 | .97 | .88 | 6.63 | 5.97 | .66 | 248,819 | ||||||||||
| 2066 | 4.78 | 5.00 | -.22 | 1.85 | .97 | .89 | 6.63 | 5.97 | .67 | 262,077 | ||||||||||
| 2067 | 4.78 | 5.00 | -.22 | 1.86 | .97 | .89 | 6.64 | 5.97 | .67 | 276,020 | ||||||||||
| 2068 | 4.78 | 5.01 | -.23 | 1.86 | .96 | .90 | 6.65 | 5.97 | .67 | 290,686 | ||||||||||
| 2069 | 4.78 | 5.01 | -.23 | 1.87 | .96 | .91 | 6.65 | 5.97 | .68 | 306,084 | ||||||||||
| 2070 | 4.78 | 5.02 | -.24 | 1.88 | .96 | .91 | 6.66 | 5.98 | .68 | 322,268 | ||||||||||
| 2071 | 4.78 | 5.02 | -.24 | 1.88 | .96 | .92 | 6.66 | 5.98 | .68 | 339,327 | ||||||||||
| 2072 | 4.78 | 5.03 | -.24 | 1.89 | .96 | .92 | 6.67 | 5.99 | .68 | 357,267 | ||||||||||
| 2073 | 4.79 | 5.03 | -.25 | 1.89 | .96 | .93 | 6.68 | 5.99 | .68 | 376,130 | ||||||||||
| 2074 | 4.79 | 5.04 | -.25 | 1.89 | .96 | .93 | 6.68 | 6.00 | .68 | 396,032 | ||||||||||
| 2075 | 4.79 | 5.04 | -.25 | 1.90 | .97 | .93 | 6.69 | 6.00 | .69 | 417,048 | ||||||||||
| 2076 | 4.79 | 5.03 | -.24 | 1.90 | .97 | .94 | 6.69 | 6.00 | .69 | 439,188 | ||||||||||
| 2077 | 4.79 | 5.03 | -.24 | 1.91 | .97 | .94 | 6.70 | 6.00 | .70 | 462,540 | ||||||||||
| 2078 | 4.79 | 5.02 | -.23 | 1.91 | .97 | .94 | 6.70 | 5.99 | .71 | 487,217 | ||||||||||
| 2079 | 4.79 | 5.01 | -.22 | 1.91 | .97 | .95 | 6.70 | 5.98 | .73 | 513,310 | ||||||||||
| 2080 | 4.79 | 4.99 | -.20 | 1.92 | .97 | .95 | 6.71 | 5.96 | .75 | 540,899 | ||||||||||
| 2081 | 4.79 | 4.98 | -.19 | 1.92 | .97 | .95 | 6.71 | 5.94 | .77 | 570,063 | ||||||||||
| 2082 | 4.79 | 4.96 | -.17 | 1.92 | .97 | .96 | 6.71 | 5.92 | .79 | 600,949 | ||||||||||
| 2083 | 4.79 | 4.93 | -.14 | 1.93 | .96 | .96 | 6.72 | 5.90 | .82 | 633,640 | ||||||||||
| 2084 | 4.79 | 4.91 | -.12 | 1.93 | .96 | .97 | 6.72 | 5.87 | .85 | 668,180 | ||||||||||
| 2085 | 4.79 | 4.88 | -.09 | 1.93 | .96 | .97 | 6.72 | 5.84 | .88 | 704,729 | ||||||||||
| 2086 | 4.79 | 4.85 | -.06 | 1.93 | .96 | .97 | 6.72 | 5.81 | .91 | 743,422 | ||||||||||
| 2087 | 4.79 | 4.82 | -.03 | 1.93 | .96 | .98 | 6.72 | 5.78 | .95 | 784,324 | ||||||||||
| 2088 | 4.79 | 4.78 | c | 1.94 | .96 | .98 | 6.72 | 5.74 | .98 | 827,538 | ||||||||||
| 2089 | 4.79 | 4.75 | .04 | 1.94 | .95 | .98 | 6.73 | 5.71 | 1.02 | 873,216 | ||||||||||
| 2090 | 4.79 | 4.72 | .07 | 1.94 | .95 | .99 | 6.73 | 5.67 | 1.06 | 921,433 | ||||||||||
| 2091 | 4.79 | 4.69 | .10 | 1.94 | .95 | .99 | 6.73 | 5.64 | 1.09 | 972,282 | ||||||||||
| 2092 | 4.79 | 4.67 | .12 | 1.94 | .95 | 1.00 | 6.73 | 5.62 | 1.12 | 1,025,892 | ||||||||||
| 2093 | 4.79 | 4.65 | .14 | 1.95 | .95 | 1.00 | 6.73 | 5.59 | 1.14 | 1,082,367 | ||||||||||
| 2094 | 4.79 | 4.63 | .16 | 1.95 | .94 | 1.01 | 6.74 | 5.58 | 1.16 | 1,141,858 | ||||||||||
| 2095 | 4.79 | 4.62 | .17 | 1.95 | .94 | 1.01 | 6.74 | 5.56 | 1.18 | 1,204,430 | ||||||||||
| 2096 | 4.79 | 4.62 | .17 | 1.96 | .94 | 1.02 | 6.75 | 5.55 | 1.19 | 1,270,262 | ||||||||||
| 2097 | 4.79 | 4.62 | .18 | 1.96 | .93 | 1.03 | 6.75 | 5.55 | 1.20 | 1,339,513 | ||||||||||
| 2098 | 4.79 | 4.62 | .17 | 1.96 | .93 | 1.03 | 6.76 | 5.55 | 1.21 | 1,412,344 | ||||||||||
| 2099 | 4.80 | 4.63 | .17 | 1.97 | .93 | 1.04 | 6.76 | 5.55 | 1.21 | 1,488,919 | ||||||||||
| 2100 | 4.80 | 4.64 | .16 | 1.97 | .92 | 1.05 | 6.77 | 5.56 | 1.21 | 1,569,426 | ||||||||||
High-cost: |
||||||||||||||||||||
| 2025 | 4.47 | 5.45 | -.98 | 1.50 | 1.55 | -.05 | 5.97 | 7.00 | -1.03 | 29,618 | ||||||||||
| 2026 | 4.46 | 5.66 | -1.20 | 1.53 | 1.65 | -.12 | 6.00 | 7.31 | -1.31 | 30,162 | ||||||||||
| 2027 | 4.53 | 5.74 | -1.21 | 1.55 | 1.73 | -.18 | 6.08 | 7.47 | -1.39 | 31,327 | ||||||||||
| 2028 | 4.55 | 5.82 | -1.27 | 1.57 | 1.83 | -.25 | 6.12 | 7.65 | -1.53 | 32,445 | ||||||||||
| 2029 | 4.56 | 5.91 | -1.34 | 1.59 | 1.93 | -.34 | 6.15 | 7.83 | -1.68 | 33,506 | ||||||||||
| 2030 | 4.58 | 6.01 | -1.43 | 1.61 | 2.01 | -.40 | 6.19 | 8.01 | -1.83 | 34,482 | ||||||||||
| 2031 | 4.59 | 6.11 | -1.52 | 1.62 | 2.09 | -.47 | 6.22 | 8.20 | -1.99 | 35,456 | ||||||||||
| 2032 | 4.60 | 6.21 | -1.61 | 1.64 | 2.17 | -.53 | 6.24 | 8.38 | -2.14 | 36,458 | ||||||||||
| 2033 | 4.61 | 6.30 | -1.69 | 1.66 | 2.29 | -.63 | 6.27 | 8.59 | -2.32 | 37,475 | ||||||||||
| 2034 | 4.61 | 6.39 | -1.78 | 1.67 | 2.37 | -.70 | 6.28 | 8.76 | -2.48 | 38,504 | ||||||||||
| 2035 | 4.61 | 6.46 | -1.85 | 1.68 | 2.45 | -.77 | 6.29 | 8.91 | -2.62 | 39,553 | ||||||||||
| 2036 | 4.61 | 6.54 | -1.93 | 1.69 | 2.52 | -.84 | 6.29 | 9.06 | -2.76 | 40,626 | ||||||||||
| 2037 | 4.61 | 6.60 | -2.00 | 1.69 | 2.60 | -.91 | 6.30 | 9.20 | -2.90 | 41,721 | ||||||||||
| 2038 | 4.60 | 6.67 | -2.07 | 1.70 | 2.67 | -.97 | 6.30 | 9.33 | -3.04 | 42,853 | ||||||||||
| 2039 | 4.60 | 6.72 | -2.13 | 1.70 | 2.74 | -1.03 | 6.30 | 9.46 | -3.16 | 44,006 | ||||||||||
| 2040 | 4.59 | 6.77 | -2.18 | 1.71 | 2.80 | -1.10 | 6.30 | 9.57 | -3.28 | 45,191 | ||||||||||
| 2041 | 4.58 | 6.82 | -2.23 | 1.71 | 2.87 | -1.16 | 6.29 | 9.68 | -3.39 | 46,400 | ||||||||||
| 2042 | 4.58 | 6.85 | -2.27 | 1.71 | 2.93 | -1.22 | 6.29 | 9.78 | -3.49 | 47,638 | ||||||||||
| 2043 | 4.57 | 6.89 | -2.32 | 1.72 | 2.99 | -1.28 | 6.29 | 9.88 | -3.59 | 48,898 | ||||||||||
| 2044 | 4.57 | 6.93 | -2.36 | 1.72 | 3.05 | -1.33 | 6.29 | 9.98 | -3.69 | 50,185 | ||||||||||
| 2045 | 4.56 | 6.97 | -2.41 | 1.72 | 3.11 | -1.39 | 6.28 | 10.08 | -3.80 | 51,491 | ||||||||||
| 2046 | 4.55 | 7.01 | -2.45 | 1.73 | 3.17 | -1.45 | 6.28 | 10.18 | -3.90 | 52,809 | ||||||||||
| 2047 | 4.55 | 7.04 | -2.50 | 1.73 | 3.23 | -1.50 | 6.28 | 10.28 | -4.00 | 54,160 | ||||||||||
| 2048 | 4.54 | 7.09 | -2.54 | 1.73 | 3.29 | -1.56 | 6.28 | 10.38 | -4.10 | 55,537 | ||||||||||
| 2049 | 4.54 | 7.13 | -2.59 | 1.74 | 3.35 | -1.61 | 6.27 | 10.48 | -4.20 | 56,936 | ||||||||||
| 2050 | 4.53 | 7.17 | -2.64 | 1.74 | 3.41 | -1.67 | 6.27 | 10.58 | -4.30 | 58,371 | ||||||||||
| 2051 | 4.53 | 7.21 | -2.68 | 1.74 | 3.46 | -1.72 | 6.27 | 10.68 | -4.40 | 59,829 | ||||||||||
| 2052 | 4.52 | 7.26 | -2.73 | 1.75 | 3.51 | -1.77 | 6.27 | 10.77 | -4.50 | 61,314 | ||||||||||
| 2053 | 4.52 | 7.30 | -2.79 | 1.75 | 3.56 | -1.81 | 6.27 | 10.87 | -4.60 | 62,835 | ||||||||||
| 2054 | 4.51 | 7.35 | -2.84 | 1.75 | 3.61 | -1.86 | 6.27 | 10.97 | -4.70 | 64,383 | ||||||||||
| 2055 | 4.51 | 7.41 | -2.90 | 1.76 | 3.67 | -1.91 | 6.27 | 11.07 | -4.81 | 65,965 | ||||||||||
| 2056 | 4.50 | 7.46 | -2.95 | 1.76 | 3.72 | -1.95 | 6.27 | 11.18 | -4.91 | 67,587 | ||||||||||
| 2057 | 4.50 | 7.51 | -3.01 | 1.77 | 3.76 | -2.00 | 6.27 | 11.28 | -5.01 | 69,242 | ||||||||||
| 2058 | 4.50 | 7.57 | -3.07 | 1.77 | 3.80 | -2.03 | 6.27 | 11.37 | -5.10 | 70,936 | ||||||||||
| 2059 | 4.49 | 7.62 | -3.13 | 1.78 | 3.84 | -2.07 | 6.27 | 11.46 | -5.20 | 72,672 | ||||||||||
| 2060 | 4.49 | 7.67 | -3.18 | 1.78 | 3.88 | -2.11 | 6.27 | 11.56 | -5.29 | 74,447 | ||||||||||
| 2061 | 4.48 | 7.72 | -3.24 | 1.78 | 3.92 | -2.14 | 6.27 | 11.64 | -5.38 | 76,263 | ||||||||||
| 2062 | 4.48 | 7.77 | -3.29 | 1.79 | 3.96 | -2.17 | 6.27 | 11.73 | -5.46 | 78,120 | ||||||||||
| 2063 | 4.47 | 7.82 | -3.34 | 1.79 | 3.99 | -2.20 | 6.27 | 11.81 | -5.54 | 80,013 | ||||||||||
| 2064 | 4.47 | 7.86 | -3.39 | 1.80 | 4.03 | -2.23 | 6.26 | 11.89 | -5.62 | 81,937 | ||||||||||
| 2065 | 4.47 | 7.91 | -3.44 | 1.80 | 4.06 | -2.26 | 6.26 | 11.97 | -5.71 | 83,908 | ||||||||||
| 2066 | 4.46 | 7.95 | -3.49 | 1.80 | 4.10 | -2.29 | 6.26 | 12.05 | -5.79 | 85,923 | ||||||||||
| 2067 | 4.46 | 8.00 | -3.54 | 1.81 | 4.13 | -2.32 | 6.26 | 12.12 | -5.86 | 87,973 | ||||||||||
| 2068 | 4.45 | 8.04 | -3.59 | 1.81 | 4.15 | -2.34 | 6.26 | 12.19 | -5.93 | 90,065 | ||||||||||
| 2069 | 4.45 | 8.09 | -3.64 | 1.81 | 4.17 | -2.35 | 6.26 | 12.26 | -6.00 | 92,198 | ||||||||||
| 2070 | 4.44 | 8.14 | -3.70 | 1.82 | 4.18 | -2.37 | 6.26 | 12.32 | -6.06 | 94,364 | ||||||||||
| 2071 | 4.44 | 8.19 | -3.75 | 1.82 | 4.20 | -2.38 | 6.26 | 12.39 | -6.13 | 96,575 | ||||||||||
| 2072 | 4.43 | 8.24 | -3.80 | 1.82 | 4.21 | -2.38 | 6.26 | 12.44 | -6.18 | 98,828 | ||||||||||
| 2073 | 4.43 | 8.29 | -3.86 | 1.83 | 4.21 | -2.38 | 6.26 | 12.50 | -6.24 | 101,123 | ||||||||||
| 2074 | 4.43 | 8.33 | -3.91 | 1.83 | 4.21 | -2.38 | 6.26 | 12.54 | -6.29 | 103,466 | ||||||||||
| 2075 | 4.42 | 8.38 | -3.96 | 1.83 | 4.21 | -2.37 | 6.26 | 12.59 | -6.33 | 105,860 | ||||||||||
| 2076 | 4.42 | 8.42 | -4.01 | 1.84 | 4.20 | -2.37 | 6.25 | 12.63 | -6.37 | 108,302 | ||||||||||
| 2077 | 4.41 | 8.46 | -4.05 | 1.84 | 4.20 | -2.36 | 6.25 | 12.66 | -6.41 | 110,795 | ||||||||||
| 2078 | 4.41 | 8.50 | -4.09 | 1.84 | 4.19 | -2.35 | 6.25 | 12.69 | -6.44 | 113,336 | ||||||||||
| 2079 | 4.40 | 8.53 | -4.13 | 1.85 | 4.18 | -2.33 | 6.25 | 12.71 | -6.46 | 115,933 | ||||||||||
| 2080 | 4.40 | 8.56 | -4.17 | 1.85 | 4.17 | -2.32 | 6.24 | 12.73 | -6.49 | 118,590 | ||||||||||
| 2081 | 4.39 | 8.59 | -4.20 | 1.85 | 4.16 | -2.31 | 6.24 | 12.74 | -6.51 | 121,308 | ||||||||||
| 2082 | 4.38 | 8.61 | -4.23 | 1.85 | 4.14 | -2.29 | 6.24 | 12.75 | -6.52 | 124,099 | ||||||||||
| 2083 | 4.38 | 8.63 | -4.25 | 1.85 | 4.13 | -2.28 | 6.23 | 12.76 | -6.53 | 126,961 | ||||||||||
| 2084 | 4.37 | 8.65 | -4.27 | 1.85 | 4.11 | -2.26 | 6.23 | 12.76 | -6.53 | 129,887 | ||||||||||
| 2085 | 4.37 | 8.66 | -4.29 | 1.86 | 4.10 | -2.24 | 6.22 | 12.76 | -6.54 | 132,881 | ||||||||||
| 2086 | 4.36 | 8.66 | -4.31 | 1.86 | 4.08 | -2.23 | 6.21 | 12.75 | -6.53 | 135,948 | ||||||||||
| 2087 | 4.35 | 8.67 | -4.32 | 1.86 | 4.07 | -2.21 | 6.21 | 12.73 | -6.53 | 139,094 | ||||||||||
| 2088 | 4.34 | 8.67 | -4.32 | 1.86 | 4.05 | -2.19 | 6.20 | 12.72 | -6.52 | 142,330 | ||||||||||
| 2089 | 4.34 | 8.67 | -4.33 | 1.86 | 4.03 | -2.18 | 6.19 | 12.70 | -6.51 | 145,642 | ||||||||||
| 2090 | 4.33 | 8.66 | -4.33 | 1.86 | 4.01 | -2.16 | 6.19 | 12.67 | -6.49 | 149,041 | ||||||||||
| 2091 | 4.32 | 8.65 | -4.33 | 1.86 | 4.00 | -2.14 | 6.18 | 12.65 | -6.47 | 152,532 | ||||||||||
| 2092 | 4.31 | 8.64 | -4.33 | 1.86 | 3.98 | -2.12 | 6.17 | 12.62 | -6.45 | 156,112 | ||||||||||
| 2093 | 4.30 | 8.64 | -4.33 | 1.86 | 3.96 | -2.10 | 6.16 | 12.59 | -6.43 | 159,782 | ||||||||||
| 2094 | 4.30 | 8.63 | -4.33 | 1.86 | 3.94 | -2.08 | 6.15 | 12.56 | -6.41 | 163,544 | ||||||||||
| 2095 | 4.29 | 8.62 | -4.33 | 1.85 | 3.92 | -2.06 | 6.14 | 12.53 | -6.39 | 167,401 | ||||||||||
| 2096 | 4.28 | 8.60 | -4.32 | 1.85 | 3.89 | -2.04 | 6.13 | 12.50 | -6.37 | 171,350 | ||||||||||
| 2097 | 4.27 | 8.59 | -4.32 | 1.85 | 3.87 | -2.02 | 6.13 | 12.46 | -6.34 | 175,396 | ||||||||||
| 2098 | 4.26 | 8.58 | -4.32 | 1.85 | 3.85 | -2.00 | 6.12 | 12.43 | -6.31 | 179,538 | ||||||||||
| 2099 | 4.26 | 8.57 | -4.31 | 1.85 | 3.83 | -1.98 | 6.11 | 12.40 | -6.29 | 183,779 | ||||||||||
| 2100 | 4.25 | 8.56 | -4.31 | 1.85 | 3.81 | -1.96 | 6.10 | 12.36 | -6.27 | 188,119 | ||||||||||
|
a
Income for individual years excludes interest on the trust
funds. 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 reserves reflect the 12 months of benefits scheduled for payment each year. c Between -0.005 and 0.005 percent of GDP. Notes: 1. The Trustees show income and cost estimates generally on a cash basis for the OASDI program and on an incurred basis for the HI program. 2. Components may not sum to totals because of rounding. |