OASDI and HI Annual Non-Interest Income, Cost, and Balance in CPI-Indexed 2025 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 b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $284 | $267 | $17 | $46 | $44 | $2 | $330 | $311 | $19 | |||||||||
| 1971 | 301 | 298 | 3 | 42 | 47 | -4 | 343 | 345 | -2 | |||||||||
| 1972 | 325 | 324 | 1 | 45 | 50 | -5 | 370 | 374 | -4 | |||||||||
| 1973 | 369 | 375 | -5 | 80 | 54 | 26 | 449 | 429 | 21 | |||||||||
| 1974 | 377 | 385 | -8 | 74 | 60 | 13 | 451 | 445 | 6 | |||||||||
| 1975 | 377 | 403 | -26 | 71 | 67 | 4 | 449 | 470 | -22 | |||||||||
| 1976 | 398 | 431 | -33 | 71 | 76 | -5 | 469 | 507 | -38 | |||||||||
| 1977 | 411 | 451 | -40 | 78 | 83 | -5 | 489 | 535 | -45 | |||||||||
| 1978 | 431 | 461 | -31 | 89 | 89 | c | 520 | 551 | -31 | |||||||||
| 1979 | 447 | 463 | -16 | 98 | 93 | 5 | 545 | 555 | -11 | |||||||||
| 1980 | 446 | 470 | -23 | 94 | 99 | -4 | 541 | 568 | -28 | |||||||||
| 1981 | 483 | 498 | -14 | 116 | 107 | 8 | 599 | 605 | -6 | |||||||||
| 1982 | 476 | 521 | -44 | 116 | 118 | -2 | 592 | 638 | -47 | |||||||||
| 1983 | 515 | 540 | -26 | 129 | 128 | 2 | 644 | 668 | -24 | |||||||||
| 1984 | 559 | 550 | 8 | 135 | 138 | -3 | 694 | 689 | 5 | |||||||||
| 1985 | 592 | 562 | 30 | 146 | 142 | 3 | 737 | 704 | 33 | |||||||||
| 1986 | 618 | 585 | 33 | 163 | 145 | 19 | 781 | 729 | 52 | |||||||||
| 1987 | 632 | 586 | 47 | 167 | 146 | 21 | 799 | 732 | 68 | |||||||||
| 1988 | 687 | 599 | 88 | 172 | 144 | 28 | 859 | 743 | 116 | |||||||||
| 1989 | 711 | 607 | 104 | 175 | 158 | 17 | 886 | 765 | 121 | |||||||||
| 1990 | 728 | 618 | 110 | 176 | 163 | 12 | 904 | 781 | 122 | |||||||||
| 1991 | 722 | 643 | 79 | 188 | 172 | 16 | 910 | 815 | 95 | |||||||||
| 1992 | 723 | 665 | 58 | 193 | 193 | c | 916 | 859 | 57 | |||||||||
| 1993 | 727 | 685 | 42 | 195 | 211 | -16 | 921 | 895 | 26 | |||||||||
| 1994 | 757 | 699 | 58 | 221 | 233 | -13 | 978 | 932 | 46 | |||||||||
| 1995 | 767 | 715 | 52 | 227 | 250 | -23 | 994 | 964 | 29 | |||||||||
| 1996 | 789 | 723 | 66 | 233 | 264 | -31 | 1,022 | 987 | 35 | |||||||||
| 1997 | 827 | 738 | 90 | 246 | 274 | -28 | 1,073 | 1,012 | 61 | |||||||||
| 1998 | 868 | 754 | 114 | 264 | 260 | 3 | 1,131 | 1,014 | 117 | |||||||||
| 1999 | 909 | 758 | 151 | 278 | 251 | 26 | 1,187 | 1,010 | 177 | |||||||||
| 2000 | 940 | 774 | 166 | 291 | 245 | 46 | 1,231 | 1,020 | 211 | |||||||||
| 2001 | 961 | 797 | 164 | 289 | 260 | 29 | 1,249 | 1,057 | 192 | |||||||||
| 2002 | 979 | 827 | 152 | 286 | 274 | 12 | 1,265 | 1,100 | 164 | |||||||||
| 2003 | 958 | 839 | 119 | 288 | 280 | 8 | 1,247 | 1,119 | 127 | |||||||||
| 2004 | 971 | 857 | 115 | 299 | 295 | 4 | 1,270 | 1,151 | 118 | |||||||||
| 2005 | 1,002 | 874 | 128 | 304 | 309 | -5 | 1,306 | 1,183 | 123 | |||||||||
| 2006 | 1,027 | 888 | 139 | 314 | 317 | -3 | 1,340 | 1,205 | 136 | |||||||||
| 2007 | 1,048 | 924 | 125 | 323 | 325 | -2 | 1,372 | 1,249 | 122 | |||||||||
| 2008 | 1,029 | 933 | 95 | 316 | 337 | -21 | 1,344 | 1,270 | 75 | |||||||||
| 2009 | 1,036 | 1,031 | 5 | 308 | 360 | -52 | 1,344 | 1,390 | -47 | |||||||||
| 2010 | 977 | 1,049 | -72 | 309 | 362 | -53 | 1,286 | 1,411 | -125 | |||||||||
| 2011 | 982 | 1,047 | -65 | 312 | 364 | -53 | 1,294 | 1,411 | -117 | |||||||||
| 2012 | 1,018 | 1,094 | -76 | 322 | 366 | -43 | 1,341 | 1,460 | -119 | |||||||||
| 2013 | 1,033 | 1,131 | -97 | 335 | 369 | -34 | 1,368 | 1,500 | -132 | |||||||||
| 2014 | 1,064 | 1,163 | -99 | 349 | 365 | -16 | 1,413 | 1,528 | -115 | |||||||||
| 2015 | 1,124 | 1,219 | -96 | 368 | 377 | -9 | 1,492 | 1,597 | -105 | |||||||||
| 2016 | 1,170 | 1,241 | -72 | 375 | 389 | -14 | 1,545 | 1,630 | -85 | |||||||||
| 2017 | 1,201 | 1,255 | -54 | 385 | 396 | -11 | 1,586 | 1,651 | -65 | |||||||||
| 2018 | 1,182 | 1,285 | -103 | 390 | 400 | -10 | 1,573 | 1,686 | -113 | |||||||||
| 2019 | 1,240 | 1,339 | -99 | 403 | 419 | -15 | 1,644 | 1,758 | -114 | |||||||||
| 2020 | 1,301 | 1,383 | -81 | 409 | 429 | -20 | 1,710 | 1,812 | -102 | |||||||||
| 2021 | 1,208 | 1,358 | -150 | 431 | 424 | 6 | 1,639 | 1,783 | -144 | |||||||||
| 2022 | 1,264 | 1,361 | -97 | 425 | 416 | 8 | 1,689 | 1,777 | -88 | |||||||||
| 2023 | 1,353 | 1,467 | -114 | 436 | 427 | 8 | 1,788 | 1,894 | -106 | |||||||||
| 2024 | 1,382 | 1,521 | -139 | 445 | 435 | 9 | 1,826 | 1,957 | -130 | |||||||||
Intermediate: |
||||||||||||||||||
| 2025 | 1,359 | 1,609 | -250 | 460 | 453 | 7 | 1,819 | 2,062 | -243 | |||||||||
| 2026 | 1,415 | 1,660 | -244 | 480 | 477 | 4 | 1,896 | 2,137 | -241 | |||||||||
| 2027 | 1,449 | 1,715 | -265 | 494 | 501 | -7 | 1,943 | 2,216 | -273 | |||||||||
| 2028 | 1,483 | 1,763 | -280 | 507 | 526 | -19 | 1,990 | 2,290 | -300 | |||||||||
| 2029 | 1,515 | 1,810 | -295 | 520 | 552 | -32 | 2,036 | 2,362 | -327 | |||||||||
| 2030 | 1,546 | 1,856 | -310 | 533 | 574 | -40 | 2,079 | 2,429 | -350 | |||||||||
| 2031 | 1,576 | 1,903 | -326 | 547 | 595 | -48 | 2,123 | 2,498 | -374 | |||||||||
| 2032 | 1,607 | 1,947 | -341 | 561 | 617 | -56 | 2,168 | 2,564 | -397 | |||||||||
| 2033 | 1,640 | 1,991 | -350 | 575 | 649 | -74 | 2,216 | 2,639 | -424 | |||||||||
| 2034 | 1,669 | 2,032 | -362 | 589 | 670 | -82 | 2,258 | 2,702 | -444 | |||||||||
| 2035 | 1,696 | 2,073 | -377 | 601 | 690 | -89 | 2,296 | 2,763 | -467 | |||||||||
| 2036 | 1,720 | 2,114 | -393 | 612 | 708 | -96 | 2,333 | 2,822 | -489 | |||||||||
| 2037 | 1,745 | 2,155 | -409 | 624 | 726 | -102 | 2,369 | 2,880 | -511 | |||||||||
| 2038 | 1,770 | 2,194 | -424 | 635 | 742 | -107 | 2,406 | 2,936 | -530 | |||||||||
| 2039 | 1,795 | 2,233 | -437 | 647 | 758 | -111 | 2,442 | 2,991 | -548 | |||||||||
| 2040 | 1,821 | 2,270 | -450 | 658 | 773 | -115 | 2,479 | 3,043 | -564 | |||||||||
| 2041 | 1,846 | 2,306 | -461 | 670 | 788 | -118 | 2,515 | 3,095 | -579 | |||||||||
| 2042 | 1,871 | 2,342 | -471 | 681 | 802 | -121 | 2,552 | 3,144 | -592 | |||||||||
| 2043 | 1,897 | 2,378 | -481 | 693 | 815 | -123 | 2,590 | 3,193 | -604 | |||||||||
| 2044 | 1,923 | 2,415 | -492 | 705 | 828 | -124 | 2,627 | 3,243 | -615 | |||||||||
| 2045 | 1,949 | 2,452 | -503 | 717 | 841 | -124 | 2,666 | 3,292 | -627 | |||||||||
| 2046 | 1,975 | 2,488 | -513 | 729 | 853 | -124 | 2,704 | 3,341 | -637 | |||||||||
| 2047 | 2,003 | 2,527 | -524 | 741 | 865 | -124 | 2,744 | 3,392 | -648 | |||||||||
| 2048 | 2,030 | 2,567 | -537 | 754 | 877 | -123 | 2,784 | 3,444 | -660 | |||||||||
| 2049 | 2,058 | 2,609 | -551 | 767 | 889 | -122 | 2,825 | 3,498 | -673 | |||||||||
| 2050 | 2,087 | 2,652 | -565 | 780 | 901 | -121 | 2,867 | 3,553 | -686 | |||||||||
| 2051 | 2,117 | 2,696 | -580 | 793 | 913 | -119 | 2,910 | 3,609 | -699 | |||||||||
| 2052 | 2,147 | 2,743 | -596 | 807 | 924 | -117 | 2,954 | 3,667 | -713 | |||||||||
| 2053 | 2,177 | 2,792 | -614 | 822 | 935 | -114 | 2,999 | 3,727 | -728 | |||||||||
| 2054 | 2,209 | 2,842 | -634 | 836 | 947 | -111 | 3,045 | 3,789 | -745 | |||||||||
| 2055 | 2,240 | 2,895 | -655 | 851 | 961 | -110 | 3,091 | 3,856 | -765 | |||||||||
| 2056 | 2,273 | 2,950 | -677 | 866 | 975 | -109 | 3,139 | 3,925 | -786 | |||||||||
| 2057 | 2,306 | 3,007 | -701 | 882 | 989 | -107 | 3,188 | 3,996 | -808 | |||||||||
| 2058 | 2,340 | 3,066 | -726 | 898 | 1,002 | -104 | 3,238 | 4,068 | -831 | |||||||||
| 2059 | 2,374 | 3,125 | -751 | 914 | 1,016 | -102 | 3,288 | 4,141 | -853 | |||||||||
| 2060 | 2,409 | 3,184 | -775 | 931 | 1,031 | -101 | 3,340 | 4,216 | -876 | |||||||||
| 2061 | 2,444 | 3,243 | -799 | 947 | 1,047 | -99 | 3,392 | 4,290 | -898 | |||||||||
| 2062 | 2,480 | 3,303 | -823 | 964 | 1,063 | -99 | 3,444 | 4,366 | -922 | |||||||||
| 2063 | 2,516 | 3,362 | -846 | 981 | 1,080 | -98 | 3,497 | 4,442 | -945 | |||||||||
| 2064 | 2,552 | 3,422 | -870 | 999 | 1,097 | -99 | 3,551 | 4,519 | -968 | |||||||||
| 2065 | 2,589 | 3,483 | -894 | 1,016 | 1,116 | -100 | 3,605 | 4,599 | -994 | |||||||||
| 2066 | 2,626 | 3,544 | -919 | 1,034 | 1,135 | -101 | 3,659 | 4,679 | -1,020 | |||||||||
| 2067 | 2,663 | 3,607 | -944 | 1,052 | 1,154 | -102 | 3,715 | 4,761 | -1,046 | |||||||||
| 2068 | 2,701 | 3,670 | -970 | 1,070 | 1,173 | -103 | 3,770 | 4,843 | -1,073 | |||||||||
| 2069 | 2,739 | 3,735 | -996 | 1,088 | 1,192 | -104 | 3,826 | 4,927 | -1,100 | |||||||||
| 2070 | 2,777 | 3,801 | -1,024 | 1,106 | 1,211 | -105 | 3,883 | 5,012 | -1,129 | |||||||||
| 2071 | 2,816 | 3,867 | -1,052 | 1,125 | 1,230 | -106 | 3,940 | 5,098 | -1,157 | |||||||||
| 2072 | 2,855 | 3,934 | -1,080 | 1,143 | 1,250 | -106 | 3,998 | 5,184 | -1,186 | |||||||||
| 2073 | 2,894 | 4,002 | -1,108 | 1,162 | 1,269 | -106 | 4,056 | 5,271 | -1,215 | |||||||||
| 2074 | 2,934 | 4,071 | -1,137 | 1,182 | 1,288 | -107 | 4,116 | 5,359 | -1,243 | |||||||||
| 2075 | 2,975 | 4,139 | -1,164 | 1,201 | 1,308 | -106 | 4,176 | 5,447 | -1,271 | |||||||||
| 2076 | 3,016 | 4,206 | -1,190 | 1,221 | 1,327 | -105 | 4,238 | 5,533 | -1,296 | |||||||||
| 2077 | 3,058 | 4,273 | -1,215 | 1,241 | 1,346 | -104 | 4,299 | 5,619 | -1,319 | |||||||||
| 2078 | 3,100 | 4,339 | -1,238 | 1,261 | 1,364 | -103 | 4,362 | 5,703 | -1,341 | |||||||||
| 2079 | 3,144 | 4,403 | -1,260 | 1,282 | 1,383 | -101 | 4,426 | 5,786 | -1,360 | |||||||||
| 2080 | 3,188 | 4,467 | -1,279 | 1,303 | 1,401 | -99 | 4,491 | 5,868 | -1,378 | |||||||||
| 2081 | 3,233 | 4,530 | -1,297 | 1,324 | 1,419 | -96 | 4,557 | 5,950 | -1,393 | |||||||||
| 2082 | 3,279 | 4,593 | -1,314 | 1,345 | 1,438 | -93 | 4,624 | 6,031 | -1,407 | |||||||||
| 2083 | 3,326 | 4,655 | -1,329 | 1,367 | 1,456 | -90 | 4,693 | 6,112 | -1,419 | |||||||||
| 2084 | 3,374 | 4,716 | -1,342 | 1,389 | 1,475 | -86 | 4,763 | 6,191 | -1,428 | |||||||||
| 2085 | 3,423 | 4,775 | -1,352 | 1,411 | 1,495 | -83 | 4,834 | 6,270 | -1,436 | |||||||||
| 2086 | 3,473 | 4,833 | -1,360 | 1,434 | 1,513 | -80 | 4,907 | 6,347 | -1,440 | |||||||||
| 2087 | 3,524 | 4,891 | -1,367 | 1,457 | 1,533 | -76 | 4,981 | 6,423 | -1,443 | |||||||||
| 2088 | 3,576 | 4,948 | -1,372 | 1,480 | 1,553 | -72 | 5,056 | 6,500 | -1,445 | |||||||||
| 2089 | 3,629 | 5,006 | -1,377 | 1,504 | 1,572 | -68 | 5,133 | 6,578 | -1,445 | |||||||||
| 2090 | 3,683 | 5,064 | -1,382 | 1,528 | 1,592 | -64 | 5,211 | 6,656 | -1,446 | |||||||||
| 2091 | 3,737 | 5,125 | -1,387 | 1,553 | 1,612 | -59 | 5,291 | 6,737 | -1,446 | |||||||||
| 2092 | 3,793 | 5,188 | -1,395 | 1,578 | 1,632 | -54 | 5,372 | 6,820 | -1,448 | |||||||||
| 2093 | 3,850 | 5,254 | -1,404 | 1,604 | 1,653 | -49 | 5,454 | 6,907 | -1,452 | |||||||||
| 2094 | 3,908 | 5,323 | -1,415 | 1,630 | 1,672 | -42 | 5,538 | 6,996 | -1,458 | |||||||||
| 2095 | 3,967 | 5,396 | -1,430 | 1,657 | 1,692 | -35 | 5,623 | 7,088 | -1,465 | |||||||||
| 2096 | 4,026 | 5,472 | -1,446 | 1,684 | 1,711 | -27 | 5,710 | 7,183 | -1,473 | |||||||||
| 2097 | 4,086 | 5,551 | -1,465 | 1,711 | 1,729 | -19 | 5,797 | 7,280 | -1,483 | |||||||||
| 2098 | 4,147 | 5,633 | -1,486 | 1,739 | 1,748 | -10 | 5,886 | 7,382 | -1,496 | |||||||||
| 2099 | 4,209 | 5,719 | -1,510 | 1,767 | 1,768 | -1 | 5,976 | 7,487 | -1,511 | |||||||||
| 2100 | 4,271 | 5,809 | -1,537 | 1,796 | 1,787 | 8 | 6,067 | 7,596 | -1,529 | |||||||||
Low-cost: |
||||||||||||||||||
| 2025 | 1,379 | 1,605 | -225 | 468 | 446 | 23 | 1,848 | 2,050 | -202 | |||||||||
| 2026 | 1,475 | 1,647 | -172 | 495 | 460 | 35 | 1,970 | 2,107 | -137 | |||||||||
| 2027 | 1,515 | 1,694 | -180 | 513 | 479 | 34 | 2,028 | 2,173 | -146 | |||||||||
| 2028 | 1,564 | 1,738 | -175 | 530 | 497 | 33 | 2,093 | 2,235 | -142 | |||||||||
| 2029 | 1,611 | 1,780 | -168 | 547 | 515 | 32 | 2,158 | 2,294 | -137 | |||||||||
| 2030 | 1,658 | 1,820 | -161 | 564 | 528 | 36 | 2,223 | 2,348 | -125 | |||||||||
| 2031 | 1,707 | 1,861 | -154 | 583 | 541 | 41 | 2,290 | 2,402 | -112 | |||||||||
| 2032 | 1,755 | 1,900 | -145 | 601 | 554 | 47 | 2,356 | 2,455 | -98 | |||||||||
| 2033 | 1,807 | 1,939 | -131 | 620 | 576 | 44 | 2,427 | 2,515 | -87 | |||||||||
| 2034 | 1,855 | 1,976 | -120 | 638 | 588 | 50 | 2,494 | 2,564 | -70 | |||||||||
| 2035 | 1,897 | 2,015 | -117 | 656 | 598 | 59 | 2,554 | 2,612 | -59 | |||||||||
| 2036 | 1,938 | 2,054 | -116 | 674 | 605 | 68 | 2,612 | 2,659 | -47 | |||||||||
| 2037 | 1,979 | 2,094 | -114 | 691 | 613 | 79 | 2,670 | 2,706 | -36 | |||||||||
| 2038 | 2,021 | 2,133 | -112 | 709 | 619 | 90 | 2,730 | 2,752 | -22 | |||||||||
| 2039 | 2,064 | 2,173 | -109 | 727 | 624 | 103 | 2,791 | 2,797 | -6 | |||||||||
| 2040 | 2,106 | 2,212 | -106 | 745 | 628 | 117 | 2,851 | 2,840 | 12 | |||||||||
| 2041 | 2,150 | 2,251 | -102 | 764 | 632 | 132 | 2,913 | 2,883 | 30 | |||||||||
| 2042 | 2,194 | 2,291 | -97 | 782 | 635 | 148 | 2,976 | 2,926 | 51 | |||||||||
| 2043 | 2,239 | 2,332 | -93 | 802 | 637 | 165 | 3,041 | 2,969 | 72 | |||||||||
| 2044 | 2,286 | 2,375 | -89 | 822 | 638 | 183 | 3,108 | 3,014 | 94 | |||||||||
| 2045 | 2,334 | 2,418 | -85 | 842 | 640 | 202 | 3,176 | 3,058 | 118 | |||||||||
| 2046 | 2,383 | 2,463 | -80 | 863 | 641 | 222 | 3,246 | 3,104 | 142 | |||||||||
| 2047 | 2,434 | 2,511 | -77 | 885 | 642 | 242 | 3,318 | 3,153 | 165 | |||||||||
| 2048 | 2,486 | 2,561 | -74 | 907 | 643 | 264 | 3,393 | 3,204 | 189 | |||||||||
| 2049 | 2,540 | 2,613 | -73 | 930 | 644 | 286 | 3,470 | 3,257 | 213 | |||||||||
| 2050 | 2,596 | 2,669 | -73 | 954 | 645 | 309 | 3,550 | 3,313 | 236 | |||||||||
| 2051 | 2,653 | 2,726 | -73 | 979 | 646 | 333 | 3,632 | 3,372 | 260 | |||||||||
| 2052 | 2,713 | 2,787 | -74 | 1,004 | 648 | 357 | 3,717 | 3,435 | 282 | |||||||||
| 2053 | 2,774 | 2,851 | -77 | 1,031 | 649 | 382 | 3,805 | 3,500 | 304 | |||||||||
| 2054 | 2,837 | 2,919 | -82 | 1,058 | 652 | 406 | 3,895 | 3,570 | 324 | |||||||||
| 2055 | 2,902 | 2,990 | -88 | 1,086 | 656 | 430 | 3,987 | 3,646 | 342 | |||||||||
| 2056 | 2,968 | 3,064 | -96 | 1,115 | 662 | 453 | 4,083 | 3,726 | 357 | |||||||||
| 2057 | 3,037 | 3,142 | -105 | 1,145 | 667 | 478 | 4,182 | 3,809 | 373 | |||||||||
| 2058 | 3,107 | 3,222 | -115 | 1,175 | 673 | 502 | 4,283 | 3,895 | 387 | |||||||||
| 2059 | 3,179 | 3,303 | -124 | 1,207 | 680 | 527 | 4,386 | 3,983 | 403 | |||||||||
| 2060 | 3,253 | 3,386 | -132 | 1,239 | 687 | 552 | 4,492 | 4,073 | 419 | |||||||||
| 2061 | 3,329 | 3,469 | -140 | 1,272 | 696 | 576 | 4,600 | 4,165 | 436 | |||||||||
| 2062 | 3,406 | 3,553 | -147 | 1,305 | 706 | 599 | 4,711 | 4,258 | 452 | |||||||||
| 2063 | 3,484 | 3,638 | -154 | 1,340 | 717 | 623 | 4,824 | 4,354 | 470 | |||||||||
| 2064 | 3,564 | 3,723 | -160 | 1,375 | 729 | 646 | 4,939 | 4,452 | 487 | |||||||||
| 2065 | 3,645 | 3,811 | -166 | 1,410 | 741 | 669 | 5,056 | 4,553 | 503 | |||||||||
| 2066 | 3,728 | 3,900 | -172 | 1,446 | 755 | 691 | 5,175 | 4,656 | 519 | |||||||||
| 2067 | 3,813 | 3,992 | -179 | 1,483 | 770 | 713 | 5,296 | 4,761 | 535 | |||||||||
| 2068 | 3,899 | 4,085 | -186 | 1,521 | 785 | 736 | 5,420 | 4,870 | 550 | |||||||||
| 2069 | 3,987 | 4,180 | -193 | 1,559 | 802 | 758 | 5,546 | 4,981 | 565 | |||||||||
| 2070 | 4,076 | 4,277 | -201 | 1,598 | 819 | 779 | 5,674 | 5,096 | 578 | |||||||||
| 2071 | 4,167 | 4,377 | -209 | 1,638 | 837 | 801 | 5,805 | 5,214 | 592 | |||||||||
| 2072 | 4,261 | 4,477 | -217 | 1,679 | 856 | 823 | 5,940 | 5,333 | 606 | |||||||||
| 2073 | 4,356 | 4,580 | -224 | 1,720 | 875 | 845 | 6,076 | 5,456 | 620 | |||||||||
| 2074 | 4,454 | 4,685 | -231 | 1,763 | 897 | 866 | 6,217 | 5,582 | 635 | |||||||||
| 2075 | 4,554 | 4,790 | -236 | 1,807 | 918 | 888 | 6,361 | 5,709 | 652 | |||||||||
| 2076 | 4,657 | 4,895 | -238 | 1,851 | 940 | 911 | 6,508 | 5,836 | 673 | |||||||||
| 2077 | 4,763 | 5,001 | -238 | 1,897 | 962 | 935 | 6,659 | 5,963 | 697 | |||||||||
| 2078 | 4,871 | 5,106 | -234 | 1,943 | 984 | 959 | 6,814 | 6,090 | 725 | |||||||||
| 2079 | 4,983 | 5,210 | -227 | 1,991 | 1,006 | 985 | 6,974 | 6,216 | 758 | |||||||||
| 2080 | 5,098 | 5,314 | -216 | 2,041 | 1,029 | 1,012 | 7,139 | 6,343 | 795 | |||||||||
| 2081 | 5,216 | 5,419 | -203 | 2,091 | 1,052 | 1,039 | 7,308 | 6,471 | 837 | |||||||||
| 2082 | 5,339 | 5,524 | -185 | 2,144 | 1,076 | 1,068 | 7,483 | 6,600 | 883 | |||||||||
| 2083 | 5,465 | 5,629 | -164 | 2,197 | 1,100 | 1,097 | 7,663 | 6,729 | 933 | |||||||||
| 2084 | 5,595 | 5,734 | -139 | 2,252 | 1,125 | 1,128 | 7,848 | 6,859 | 989 | |||||||||
| 2085 | 5,729 | 5,838 | -108 | 2,309 | 1,150 | 1,159 | 8,038 | 6,988 | 1,050 | |||||||||
| 2086 | 5,867 | 5,941 | -74 | 2,368 | 1,176 | 1,192 | 8,235 | 7,117 | 1,118 | |||||||||
| 2087 | 6,009 | 6,045 | -35 | 2,427 | 1,202 | 1,225 | 8,437 | 7,247 | 1,190 | |||||||||
| 2088 | 6,155 | 6,149 | 6 | 2,489 | 1,230 | 1,259 | 8,644 | 7,379 | 1,265 | |||||||||
| 2089 | 6,305 | 6,257 | 48 | 2,552 | 1,257 | 1,295 | 8,857 | 7,514 | 1,344 | |||||||||
| 2090 | 6,459 | 6,367 | 92 | 2,617 | 1,285 | 1,332 | 9,076 | 7,652 | 1,424 | |||||||||
| 2091 | 6,617 | 6,484 | 133 | 2,684 | 1,313 | 1,371 | 9,301 | 7,797 | 1,504 | |||||||||
| 2092 | 6,778 | 6,607 | 171 | 2,753 | 1,342 | 1,410 | 9,531 | 7,950 | 1,581 | |||||||||
| 2093 | 6,944 | 6,740 | 204 | 2,823 | 1,372 | 1,451 | 9,767 | 8,112 | 1,656 | |||||||||
| 2094 | 7,113 | 6,881 | 232 | 2,896 | 1,401 | 1,495 | 10,009 | 8,282 | 1,727 | |||||||||
| 2095 | 7,286 | 7,032 | 254 | 2,970 | 1,430 | 1,540 | 10,256 | 8,462 | 1,794 | |||||||||
| 2096 | 7,462 | 7,192 | 270 | 3,047 | 1,460 | 1,587 | 10,509 | 8,652 | 1,857 | |||||||||
| 2097 | 7,642 | 7,362 | 280 | 3,125 | 1,489 | 1,636 | 10,767 | 8,851 | 1,916 | |||||||||
| 2098 | 7,826 | 7,542 | 284 | 3,205 | 1,519 | 1,687 | 11,031 | 9,061 | 1,971 | |||||||||
| 2099 | 8,014 | 7,731 | 282 | 3,287 | 1,549 | 1,738 | 11,301 | 9,280 | 2,021 | |||||||||
| 2100 | 8,205 | 7,930 | 275 | 3,371 | 1,580 | 1,792 | 11,576 | 9,509 | 2,067 | |||||||||
High-cost: |
||||||||||||||||||
| 2025 | 1,325 | 1,613 | -289 | 443 | 459 | -16 | 1,768 | 2,073 | -305 | |||||||||
| 2026 | 1,322 | 1,676 | -354 | 454 | 489 | -35 | 1,776 | 2,165 | -389 | |||||||||
| 2027 | 1,369 | 1,735 | -366 | 469 | 523 | -54 | 1,838 | 2,258 | -420 | |||||||||
| 2028 | 1,398 | 1,789 | -392 | 483 | 562 | -78 | 1,881 | 2,351 | -470 | |||||||||
| 2029 | 1,423 | 1,842 | -418 | 496 | 601 | -105 | 1,919 | 2,442 | -523 | |||||||||
| 2030 | 1,444 | 1,894 | -450 | 507 | 633 | -126 | 1,950 | 2,527 | -576 | |||||||||
| 2031 | 1,462 | 1,947 | -485 | 517 | 665 | -148 | 1,979 | 2,612 | -633 | |||||||||
| 2032 | 1,479 | 1,998 | -519 | 527 | 698 | -170 | 2,006 | 2,696 | -690 | |||||||||
| 2033 | 1,497 | 2,047 | -550 | 538 | 743 | -205 | 2,036 | 2,790 | -755 | |||||||||
| 2034 | 1,512 | 2,094 | -582 | 548 | 778 | -230 | 2,060 | 2,872 | -812 | |||||||||
| 2035 | 1,526 | 2,137 | -612 | 556 | 811 | -255 | 2,081 | 2,948 | -867 | |||||||||
| 2036 | 1,538 | 2,181 | -643 | 563 | 842 | -280 | 2,101 | 3,023 | -922 | |||||||||
| 2037 | 1,550 | 2,223 | -673 | 569 | 874 | -305 | 2,120 | 3,098 | -978 | |||||||||
| 2038 | 1,563 | 2,265 | -702 | 576 | 906 | -329 | 2,139 | 3,170 | -1,031 | |||||||||
| 2039 | 1,575 | 2,304 | -729 | 583 | 937 | -354 | 2,158 | 3,241 | -1,083 | |||||||||
| 2040 | 1,587 | 2,341 | -754 | 590 | 968 | -378 | 2,176 | 3,309 | -1,133 | |||||||||
| 2041 | 1,598 | 2,376 | -778 | 596 | 1,000 | -404 | 2,194 | 3,376 | -1,181 | |||||||||
| 2042 | 1,610 | 2,410 | -800 | 602 | 1,031 | -428 | 2,212 | 3,440 | -1,228 | |||||||||
| 2043 | 1,621 | 2,443 | -822 | 608 | 1,061 | -452 | 2,229 | 3,503 | -1,274 | |||||||||
| 2044 | 1,632 | 2,476 | -844 | 615 | 1,091 | -477 | 2,246 | 3,567 | -1,320 | |||||||||
| 2045 | 1,643 | 2,510 | -867 | 621 | 1,121 | -501 | 2,263 | 3,631 | -1,367 | |||||||||
| 2046 | 1,653 | 2,542 | -889 | 626 | 1,151 | -525 | 2,279 | 3,693 | -1,414 | |||||||||
| 2047 | 1,663 | 2,576 | -912 | 632 | 1,182 | -550 | 2,295 | 3,757 | -1,462 | |||||||||
| 2048 | 1,673 | 2,609 | -936 | 638 | 1,212 | -574 | 2,311 | 3,821 | -1,510 | |||||||||
| 2049 | 1,683 | 2,643 | -960 | 644 | 1,242 | -598 | 2,327 | 3,885 | -1,558 | |||||||||
| 2050 | 1,693 | 2,677 | -984 | 650 | 1,273 | -624 | 2,343 | 3,951 | -1,608 | |||||||||
| 2051 | 1,703 | 2,712 | -1,009 | 655 | 1,303 | -647 | 2,358 | 4,014 | -1,656 | |||||||||
| 2052 | 1,712 | 2,747 | -1,035 | 661 | 1,331 | -669 | 2,374 | 4,078 | -1,704 | |||||||||
| 2053 | 1,722 | 2,784 | -1,062 | 667 | 1,359 | -691 | 2,389 | 4,142 | -1,753 | |||||||||
| 2054 | 1,731 | 2,821 | -1,090 | 673 | 1,386 | -713 | 2,404 | 4,207 | -1,803 | |||||||||
| 2055 | 1,741 | 2,859 | -1,118 | 679 | 1,416 | -737 | 2,419 | 4,275 | -1,855 | |||||||||
| 2056 | 1,750 | 2,898 | -1,148 | 685 | 1,445 | -760 | 2,435 | 4,343 | -1,908 | |||||||||
| 2057 | 1,760 | 2,938 | -1,178 | 691 | 1,471 | -780 | 2,451 | 4,409 | -1,959 | |||||||||
| 2058 | 1,769 | 2,979 | -1,209 | 697 | 1,496 | -799 | 2,466 | 4,475 | -2,009 | |||||||||
| 2059 | 1,779 | 3,019 | -1,240 | 703 | 1,522 | -819 | 2,482 | 4,540 | -2,058 | |||||||||
| 2060 | 1,789 | 3,058 | -1,269 | 709 | 1,548 | -839 | 2,498 | 4,606 | -2,108 | |||||||||
| 2061 | 1,798 | 3,096 | -1,298 | 715 | 1,573 | -858 | 2,513 | 4,669 | -2,156 | |||||||||
| 2062 | 1,807 | 3,135 | -1,327 | 721 | 1,598 | -877 | 2,529 | 4,733 | -2,204 | |||||||||
| 2063 | 1,817 | 3,173 | -1,356 | 727 | 1,622 | -894 | 2,544 | 4,795 | -2,251 | |||||||||
| 2064 | 1,826 | 3,210 | -1,385 | 733 | 1,645 | -912 | 2,559 | 4,855 | -2,296 | |||||||||
| 2065 | 1,835 | 3,248 | -1,414 | 739 | 1,669 | -930 | 2,574 | 4,918 | -2,344 | |||||||||
| 2066 | 1,844 | 3,286 | -1,443 | 745 | 1,693 | -948 | 2,588 | 4,979 | -2,391 | |||||||||
| 2067 | 1,852 | 3,324 | -1,472 | 751 | 1,715 | -964 | 2,603 | 5,039 | -2,436 | |||||||||
| 2068 | 1,861 | 3,362 | -1,502 | 757 | 1,734 | -978 | 2,617 | 5,097 | -2,479 | |||||||||
| 2069 | 1,869 | 3,401 | -1,532 | 762 | 1,752 | -989 | 2,632 | 5,153 | -2,521 | |||||||||
| 2070 | 1,878 | 3,441 | -1,563 | 768 | 1,768 | -1,000 | 2,646 | 5,208 | -2,563 | |||||||||
| 2071 | 1,886 | 3,479 | -1,594 | 774 | 1,783 | -1,010 | 2,659 | 5,263 | -2,603 | |||||||||
| 2072 | 1,894 | 3,518 | -1,624 | 779 | 1,796 | -1,017 | 2,673 | 5,314 | -2,641 | |||||||||
| 2073 | 1,902 | 3,557 | -1,655 | 785 | 1,807 | -1,023 | 2,686 | 5,364 | -2,678 | |||||||||
| 2074 | 1,910 | 3,596 | -1,686 | 790 | 1,816 | -1,026 | 2,700 | 5,412 | -2,712 | |||||||||
| 2075 | 1,917 | 3,634 | -1,717 | 796 | 1,825 | -1,029 | 2,713 | 5,458 | -2,746 | |||||||||
| 2076 | 1,925 | 3,670 | -1,745 | 801 | 1,832 | -1,031 | 2,726 | 5,502 | -2,777 | |||||||||
| 2077 | 1,932 | 3,706 | -1,774 | 806 | 1,839 | -1,032 | 2,738 | 5,544 | -2,806 | |||||||||
| 2078 | 1,939 | 3,740 | -1,801 | 811 | 1,844 | -1,033 | 2,750 | 5,584 | -2,834 | |||||||||
| 2079 | 1,946 | 3,773 | -1,826 | 816 | 1,849 | -1,032 | 2,762 | 5,621 | -2,859 | |||||||||
| 2080 | 1,953 | 3,804 | -1,851 | 821 | 1,853 | -1,032 | 2,774 | 5,657 | -2,882 | |||||||||
| 2081 | 1,960 | 3,834 | -1,874 | 826 | 1,856 | -1,030 | 2,786 | 5,690 | -2,904 | |||||||||
| 2082 | 1,967 | 3,863 | -1,896 | 831 | 1,859 | -1,028 | 2,798 | 5,722 | -2,924 | |||||||||
| 2083 | 1,974 | 3,891 | -1,917 | 836 | 1,862 | -1,026 | 2,810 | 5,753 | -2,944 | |||||||||
| 2084 | 1,981 | 3,918 | -1,937 | 840 | 1,865 | -1,024 | 2,821 | 5,783 | -2,961 | |||||||||
| 2085 | 1,988 | 3,942 | -1,955 | 845 | 1,867 | -1,022 | 2,833 | 5,810 | -2,977 | |||||||||
| 2086 | 1,995 | 3,966 | -1,971 | 850 | 1,869 | -1,019 | 2,844 | 5,834 | -2,990 | |||||||||
| 2087 | 2,001 | 3,987 | -1,986 | 854 | 1,871 | -1,016 | 2,855 | 5,858 | -3,002 | |||||||||
| 2088 | 2,008 | 4,008 | -1,999 | 859 | 1,873 | -1,014 | 2,867 | 5,880 | -3,013 | |||||||||
| 2089 | 2,015 | 4,027 | -2,012 | 863 | 1,874 | -1,011 | 2,878 | 5,901 | -3,023 | |||||||||
| 2090 | 2,022 | 4,046 | -2,024 | 867 | 1,875 | -1,008 | 2,890 | 5,921 | -3,032 | |||||||||
| 2091 | 2,029 | 4,064 | -2,035 | 872 | 1,877 | -1,005 | 2,901 | 5,940 | -3,039 | |||||||||
| 2092 | 2,036 | 4,082 | -2,045 | 876 | 1,878 | -1,002 | 2,913 | 5,960 | -3,047 | |||||||||
| 2093 | 2,044 | 4,100 | -2,056 | 881 | 1,880 | -999 | 2,925 | 5,979 | -3,055 | |||||||||
| 2094 | 2,051 | 4,117 | -2,067 | 885 | 1,880 | -995 | 2,936 | 5,998 | -3,061 | |||||||||
| 2095 | 2,058 | 4,135 | -2,077 | 890 | 1,880 | -990 | 2,948 | 6,015 | -3,067 | |||||||||
| 2096 | 2,066 | 4,153 | -2,087 | 895 | 1,880 | -985 | 2,960 | 6,032 | -3,072 | |||||||||
| 2097 | 2,073 | 4,170 | -2,096 | 899 | 1,879 | -980 | 2,972 | 6,048 | -3,076 | |||||||||
| 2098 | 2,081 | 4,187 | -2,106 | 904 | 1,878 | -974 | 2,984 | 6,065 | -3,081 | |||||||||
| 2099 | 2,088 | 4,205 | -2,116 | 908 | 1,878 | -969 | 2,996 | 6,082 | -3,086 | |||||||||
| 2100 | 2,096 | 4,222 | -2,126 | 913 | 1,877 | -964 | 3,009 | 6,100 | -3,091 | |||||||||
|
a
CPI-indexed 2025 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 reserves reflect the 12 months of benefits scheduled for payment each year. c Between -$500 million and $500 million. Note: Components may not sum to totals because of rounding. |