Annual Income Rates, Cost Rates, and Balances (as a percentage of GDP) — 2026 OASDI Trustees Report
| Single-Year Tables | Historical data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| OASI | DI | OASDI | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Calendar year | Income b | Cost c | Balance c | Income b | Cost c | Balance c | Income b | Cost c | Balance c | |||||||||||
Historical data: |
||||||||||||||||||||
| 1970 | 2.86 | 2.78 | 0.08 | 0.42 | 0.30 | 0.12 | 3.28 | 3.08 | 0.20 | |||||||||||
| 1971 | 2.94 | 2.97 | -.03 | .40 | .34 | .06 | 3.34 | 3.31 | .03 | |||||||||||
| 1972 | 2.99 | 3.01 | -.02 | .40 | .37 | .03 | 3.39 | 3.38 | .01 | |||||||||||
| 1973 | 3.26 | 3.31 | -.05 | .42 | .42 | d | 3.68 | 3.73 | -.05 | |||||||||||
| 1974 | 3.40 | 3.46 | -.06 | .45 | .47 | -.02 | 3.84 | 3.92 | -.08 | |||||||||||
| 1975 | 3.40 | 3.58 | -.19 | .45 | .52 | -.07 | 3.84 | 4.11 | -.26 | |||||||||||
| 1976 | 3.41 | 3.62 | -.21 | .44 | .55 | -.11 | 3.86 | 4.18 | -.32 | |||||||||||
| 1977 | 3.37 | 3.62 | -.25 | .45 | .57 | -.13 | 3.82 | 4.19 | -.37 | |||||||||||
| 1978 | 3.24 | 3.53 | -.30 | .58 | .55 | .03 | 3.81 | 4.08 | -.27 | |||||||||||
| 1979 | 3.37 | 3.54 | -.18 | .58 | .54 | .04 | 3.95 | 4.08 | -.14 | |||||||||||
| 1980 | 3.64 | 3.77 | -.13 | .47 | .56 | -.09 | 4.11 | 4.32 | -.22 | |||||||||||
| 1981 | 3.84 | 3.95 | -.11 | .53 | .55 | -.02 | 4.37 | 4.50 | -.13 | |||||||||||
| 1982 | 3.72 | 4.25 | -.53 | .66 | .54 | .12 | 4.38 | 4.79 | -.41 | |||||||||||
| 1983 | 3.96 | 4.21 | -.25 | .53 | .50 | .03 | 4.49 | 4.71 | -.23 | |||||||||||
| 1984 | 4.14 | 4.01 | .13 | .40 | .46 | -.06 | 4.54 | 4.47 | .07 | |||||||||||
| 1985 | 4.20 | 3.94 | .26 | .42 | .45 | -.02 | 4.63 | 4.39 | .23 | |||||||||||
| 1986 | 4.24 | 3.95 | .29 | .41 | .45 | -.04 | 4.65 | 4.40 | .25 | |||||||||||
| 1987 | 4.24 | 3.87 | .38 | .40 | .44 | -.04 | 4.65 | 4.31 | .34 | |||||||||||
| 1988 | 4.45 | 3.82 | .63 | .42 | .43 | -.01 | 4.88 | 4.25 | .63 | |||||||||||
| 1989 | 4.48 | 3.77 | .71 | .43 | .42 | .01 | 4.91 | 4.19 | .72 | |||||||||||
| 1990 | 4.53 | 3.82 | .72 | .47 | .43 | .04 | 5.00 | 4.24 | .76 | |||||||||||
| 1991 | 4.52 | 3.99 | .53 | .48 | .46 | .01 | 5.00 | 4.45 | .55 | |||||||||||
| 1992 | 4.40 | 3.99 | .41 | .47 | .49 | -.03 | 4.87 | 4.48 | .39 | |||||||||||
| 1993 | 4.32 | 3.98 | .34 | .46 | .52 | -.06 | 4.78 | 4.50 | .28 | |||||||||||
| 1994 | 4.09 | 3.90 | .19 | .71 | .53 | .18 | 4.80 | 4.43 | .37 | |||||||||||
| 1995 | 4.06 | 3.90 | .16 | .71 | .55 | .16 | 4.77 | 4.45 | .32 | |||||||||||
| 1996 | 4.06 | 3.82 | .25 | .71 | .56 | .15 | 4.78 | 4.38 | .40 | |||||||||||
| 1997 | 4.17 | 3.75 | .41 | .66 | .55 | .11 | 4.83 | 4.30 | .52 | |||||||||||
| 1998 | 4.20 | 3.67 | .53 | .66 | .55 | .11 | 4.85 | 4.22 | .64 | |||||||||||
| 1999 | 4.23 | 3.53 | .70 | .66 | .55 | .11 | 4.89 | 4.08 | .81 | |||||||||||
| 2000 | 4.22 | 3.50 | .73 | .69 | .55 | .14 | 4.92 | 4.05 | .87 | |||||||||||
| 2001 | 4.28 | 3.57 | .72 | .72 | .58 | .14 | 5.00 | 4.15 | .85 | |||||||||||
| 2002 | 4.29 | 3.60 | .68 | .72 | .62 | .09 | 5.00 | 4.22 | .78 | |||||||||||
| 2003 | 4.09 | 3.54 | .55 | .68 | .64 | .05 | 4.77 | 4.18 | .59 | |||||||||||
| 2004 | 3.99 | 3.45 | .54 | .67 | .66 | .01 | 4.66 | 4.11 | .55 | |||||||||||
| 2005 | 3.99 | 3.39 | .60 | .67 | .68 | -.01 | 4.66 | 4.06 | .59 | |||||||||||
| 2006 | 3.98 | 3.34 | .65 | .67 | .68 | -.02 | 4.65 | 4.02 | .63 | |||||||||||
| 2007 | 3.99 | 3.42 | .57 | .67 | .68 | -.01 | 4.66 | 4.11 | .55 | |||||||||||
| 2008 | 4.00 | 3.49 | .50 | .67 | .74 | -.07 | 4.66 | 4.23 | .43 | |||||||||||
| 2009 | 4.08 | 3.90 | .18 | .68 | .84 | -.16 | 4.76 | 4.74 | .02 | |||||||||||
| 2010 | 3.78 | 3.89 | -.11 | .63 | .85 | -.22 | 4.41 | 4.73 | -.32 | |||||||||||
| 2011 | 3.80 | 3.87 | -.07 | .63 | .85 | -.22 | 4.43 | 4.72 | -.29 | |||||||||||
| 2012 | 3.87 | 3.97 | -.11 | .63 | .86 | -.23 | 4.50 | 4.83 | -.34 | |||||||||||
| 2013 | 3.82 | 4.03 | -.20 | .63 | .85 | -.22 | 4.46 | 4.87 | -.42 | |||||||||||
| 2014 | 3.83 | 4.06 | -.22 | .63 | .82 | -.19 | 4.46 | 4.88 | -.42 | |||||||||||
| 2015 | 3.88 | 4.10 | -.22 | .64 | .80 | -.16 | 4.52 | 4.90 | -.38 | |||||||||||
| 2016 | 3.78 | 4.13 | -.35 | .84 | .78 | .07 | 4.62 | 4.90 | -.28 | |||||||||||
| 2017 | 3.79 | 4.11 | -.33 | .86 | .74 | .12 | 4.65 | 4.86 | -.21 | |||||||||||
| 2018 | 3.63 | 4.13 | -.50 | .82 | .71 | .11 | 4.45 | 4.84 | -.39 | |||||||||||
| 2019 | 3.90 | 4.23 | -.33 | .65 | .69 | -.03 | 4.55 | 4.92 | -.36 | |||||||||||
| 2020 | 4.19 | 4.50 | -.31 | .69 | .68 | d | 4.87 | 5.18 | -.31 | |||||||||||
| 2021 | 3.69 | 4.22 | -.53 | .60 | .60 | d | 4.29 | 4.82 | -.53 | |||||||||||
| 2022 | 3.81 | 4.21 | -.40 | .62 | .56 | .06 | 4.43 | 4.77 | -.34 | |||||||||||
| 2023 | 3.97 | 4.45 | -.48 | .65 | .56 | .09 | 4.62 | 5.01 | -.39 | |||||||||||
| 2024 | 3.96 | 4.53 | -.57 | .64 | .54 | .11 | 4.60 | 5.07 | -.46 | |||||||||||
| 2025 | 3.86 | 4.71 | -.85 | .63 | .52 | .11 | 4.48 | 5.23 | -.74 | |||||||||||
Intermediate: |
||||||||||||||||||||
| 2026 | 3.80 | 4.73 | -.93 | .62 | .52 | .09 | 4.42 | 5.26 | -.84 | |||||||||||
| 2027 | 3.80 | 4.84 | -1.03 | .62 | .53 | .08 | 4.42 | 5.37 | -.95 | |||||||||||
| 2028 | 3.89 | 4.93 | -1.04 | .63 | .53 | .10 | 4.52 | 5.45 | -.94 | |||||||||||
| 2029 | 3.95 | 5.00 | -1.06 | .64 | .52 | .12 | 4.58 | 5.52 | -.94 | |||||||||||
| 2030 | 3.98 | 5.06 | -1.08 | .64 | .51 | .13 | 4.63 | 5.57 | -.94 | |||||||||||
| 2031 | 4.02 | 5.11 | -1.09 | .65 | .50 | .15 | 4.67 | 5.61 | -.94 | |||||||||||
| 2032 | 4.05 | 5.14 | -1.09 | .65 | .50 | .15 | 4.70 | 5.64 | -.94 | |||||||||||
| 2033 | 4.08 | 5.17 | -1.09 | .65 | .50 | .15 | 4.73 | 5.67 | -.93 | |||||||||||
| 2034 | 4.09 | 5.18 | -1.09 | .65 | .50 | .15 | 4.75 | 5.69 | -.94 | |||||||||||
| 2035 | 4.11 | 5.20 | -1.09 | .66 | .51 | .15 | 4.76 | 5.70 | -.94 | |||||||||||
| 2036 | 4.10 | 5.22 | -1.11 | .66 | .51 | .14 | 4.76 | 5.73 | -.97 | |||||||||||
| 2037 | 4.10 | 5.24 | -1.14 | .66 | .52 | .14 | 4.76 | 5.76 | -1.00 | |||||||||||
| 2038 | 4.10 | 5.26 | -1.16 | .65 | .52 | .13 | 4.75 | 5.78 | -1.03 | |||||||||||
| 2039 | 4.09 | 5.27 | -1.18 | .65 | .53 | .12 | 4.75 | 5.80 | -1.06 | |||||||||||
| 2040 | 4.09 | 5.28 | -1.19 | .65 | .54 | .11 | 4.74 | 5.82 | -1.08 | |||||||||||
| 2041 | 4.09 | 5.29 | -1.20 | .65 | .55 | .10 | 4.74 | 5.84 | -1.10 | |||||||||||
| 2042 | 4.08 | 5.29 | -1.21 | .65 | .56 | .09 | 4.73 | 5.86 | -1.12 | |||||||||||
| 2043 | 4.08 | 5.30 | -1.22 | .65 | .57 | .08 | 4.73 | 5.87 | -1.15 | |||||||||||
| 2044 | 4.07 | 5.31 | -1.24 | .65 | .58 | .07 | 4.72 | 5.89 | -1.17 | |||||||||||
| 2045 | 4.07 | 5.32 | -1.25 | .65 | .59 | .06 | 4.72 | 5.91 | -1.20 | |||||||||||
| 2046 | 4.06 | 5.33 | -1.26 | .65 | .60 | .05 | 4.71 | 5.93 | -1.21 | |||||||||||
| 2047 | 4.06 | 5.33 | -1.27 | .65 | .61 | .04 | 4.71 | 5.94 | -1.23 | |||||||||||
| 2048 | 4.06 | 5.34 | -1.29 | .65 | .62 | .03 | 4.70 | 5.96 | -1.26 | |||||||||||
| 2049 | 4.05 | 5.35 | -1.30 | .65 | .62 | .02 | 4.70 | 5.98 | -1.28 | |||||||||||
| 2050 | 4.05 | 5.37 | -1.32 | .65 | .63 | .02 | 4.69 | 6.00 | -1.30 | |||||||||||
| 2051 | 4.04 | 5.39 | -1.34 | .65 | .63 | .01 | 4.69 | 6.02 | -1.33 | |||||||||||
| 2052 | 4.04 | 5.41 | -1.37 | .64 | .64 | .01 | 4.68 | 6.05 | -1.37 | |||||||||||
| 2053 | 4.04 | 5.44 | -1.40 | .64 | .64 | d | 4.68 | 6.08 | -1.40 | |||||||||||
| 2054 | 4.03 | 5.47 | -1.43 | .64 | .65 | d | 4.68 | 6.11 | -1.44 | |||||||||||
| 2055 | 4.03 | 5.50 | -1.47 | .64 | .65 | -.01 | 4.67 | 6.15 | -1.48 | |||||||||||
| 2056 | 4.03 | 5.53 | -1.51 | .64 | .65 | -.01 | 4.67 | 6.19 | -1.52 | |||||||||||
| 2057 | 4.02 | 5.57 | -1.55 | .64 | .65 | -.01 | 4.66 | 6.22 | -1.56 | |||||||||||
| 2058 | 4.02 | 5.61 | -1.59 | .64 | .65 | -.01 | 4.66 | 6.26 | -1.60 | |||||||||||
| 2059 | 4.02 | 5.65 | -1.63 | .64 | .65 | -.01 | 4.66 | 6.30 | -1.64 | |||||||||||
| 2060 | 4.02 | 5.69 | -1.68 | .64 | .65 | -.01 | 4.66 | 6.34 | -1.68 | |||||||||||
| 2061 | 4.01 | 5.73 | -1.71 | .64 | .65 | -.01 | 4.65 | 6.38 | -1.72 | |||||||||||
| 2062 | 4.01 | 5.76 | -1.75 | .64 | .65 | -.01 | 4.65 | 6.41 | -1.76 | |||||||||||
| 2063 | 4.01 | 5.80 | -1.79 | .64 | .65 | -.01 | 4.64 | 6.44 | -1.80 | |||||||||||
| 2064 | 4.01 | 5.83 | -1.82 | .64 | .65 | -.01 | 4.64 | 6.47 | -1.83 | |||||||||||
| 2065 | 4.00 | 5.86 | -1.85 | .63 | .65 | -.01 | 4.64 | 6.51 | -1.87 | |||||||||||
| 2066 | 4.00 | 5.89 | -1.89 | .63 | .65 | -.01 | 4.63 | 6.54 | -1.90 | |||||||||||
| 2067 | 4.00 | 5.92 | -1.92 | .63 | .65 | -.01 | 4.63 | 6.57 | -1.94 | |||||||||||
| 2068 | 4.00 | 5.95 | -1.96 | .63 | .65 | -.01 | 4.63 | 6.60 | -1.97 | |||||||||||
| 2069 | 3.99 | 5.99 | -1.99 | .63 | .65 | -.01 | 4.62 | 6.63 | -2.01 | |||||||||||
| 2070 | 3.99 | 6.02 | -2.03 | .63 | .65 | -.01 | 4.62 | 6.67 | -2.04 | |||||||||||
| 2071 | 3.99 | 6.05 | -2.07 | .63 | .64 | -.01 | 4.62 | 6.70 | -2.08 | |||||||||||
| 2072 | 3.99 | 6.09 | -2.10 | .63 | .64 | -.01 | 4.62 | 6.73 | -2.11 | |||||||||||
| 2073 | 3.98 | 6.12 | -2.14 | .63 | .64 | -.01 | 4.61 | 6.76 | -2.15 | |||||||||||
| 2074 | 3.98 | 6.16 | -2.18 | .63 | .64 | -.01 | 4.61 | 6.79 | -2.18 | |||||||||||
| 2075 | 3.98 | 6.19 | -2.21 | .63 | .63 | -.01 | 4.61 | 6.82 | -2.22 | |||||||||||
| 2076 | 3.98 | 6.22 | -2.24 | .63 | .63 | d | 4.60 | 6.85 | -2.24 | |||||||||||
| 2077 | 3.97 | 6.24 | -2.27 | .63 | .63 | d | 4.60 | 6.87 | -2.27 | |||||||||||
| 2078 | 3.97 | 6.26 | -2.29 | .63 | .63 | d | 4.60 | 6.89 | -2.29 | |||||||||||
| 2079 | 3.97 | 6.28 | -2.31 | .62 | .62 | d | 4.59 | 6.90 | -2.31 | |||||||||||
| 2080 | 3.96 | 6.29 | -2.33 | .62 | .62 | d | 4.59 | 6.91 | -2.33 | |||||||||||
| 2081 | 3.96 | 6.30 | -2.34 | .62 | .62 | d | 4.58 | 6.92 | -2.34 | |||||||||||
| 2082 | 3.96 | 6.31 | -2.36 | .62 | .62 | .01 | 4.58 | 6.93 | -2.35 | |||||||||||
| 2083 | 3.95 | 6.32 | -2.37 | .62 | .61 | .01 | 4.58 | 6.93 | -2.36 | |||||||||||
| 2084 | 3.95 | 6.32 | -2.37 | .62 | .61 | .01 | 4.57 | 6.93 | -2.36 | |||||||||||
| 2085 | 3.95 | 6.32 | -2.38 | .62 | .61 | .01 | 4.57 | 6.93 | -2.36 | |||||||||||
| 2086 | 3.94 | 6.31 | -2.37 | .62 | .61 | .01 | 4.56 | 6.92 | -2.36 | |||||||||||
| 2087 | 3.94 | 6.30 | -2.37 | .62 | .61 | .01 | 4.56 | 6.91 | -2.35 | |||||||||||
| 2088 | 3.93 | 6.29 | -2.36 | .62 | .61 | .01 | 4.55 | 6.90 | -2.34 | |||||||||||
| 2089 | 3.93 | 6.27 | -2.34 | .62 | .61 | .01 | 4.55 | 6.88 | -2.33 | |||||||||||
| 2090 | 3.92 | 6.25 | -2.33 | .62 | .61 | .01 | 4.54 | 6.86 | -2.32 | |||||||||||
| 2091 | 3.92 | 6.23 | -2.31 | .62 | .61 | .01 | 4.54 | 6.84 | -2.30 | |||||||||||
| 2092 | 3.91 | 6.21 | -2.30 | .62 | .61 | .01 | 4.53 | 6.82 | -2.29 | |||||||||||
| 2093 | 3.91 | 6.19 | -2.28 | .62 | .61 | .01 | 4.53 | 6.80 | -2.27 | |||||||||||
| 2094 | 3.91 | 6.17 | -2.26 | .61 | .61 | d | 4.52 | 6.78 | -2.26 | |||||||||||
| 2095 | 3.90 | 6.15 | -2.25 | .61 | .61 | d | 4.52 | 6.76 | -2.24 | |||||||||||
| 2096 | 3.90 | 6.13 | -2.23 | .61 | .61 | d | 4.51 | 6.74 | -2.23 | |||||||||||
| 2097 | 3.89 | 6.11 | -2.22 | .61 | .62 | d | 4.51 | 6.72 | -2.22 | |||||||||||
| 2098 | 3.89 | 6.09 | -2.20 | .61 | .62 | d | 4.50 | 6.71 | -2.21 | |||||||||||
| 2099 | 3.88 | 6.08 | -2.19 | .61 | .62 | -.01 | 4.50 | 6.70 | -2.20 | |||||||||||
| 2100 | 3.88 | 6.07 | -2.19 | .61 | .62 | -.01 | 4.49 | 6.69 | -2.19 | |||||||||||
Low-cost: |
||||||||||||||||||||
| 2026 | 3.80 | 4.67 | -.87 | .62 | .51 | .11 | 4.42 | 5.17 | -.76 | |||||||||||
| 2027 | 3.86 | 4.69 | -.84 | .63 | .50 | .13 | 4.49 | 5.20 | -.71 | |||||||||||
| 2028 | 3.92 | 4.73 | -.80 | .64 | .48 | .15 | 4.56 | 5.21 | -.65 | |||||||||||
| 2029 | 3.98 | 4.75 | -.77 | .64 | .46 | .18 | 4.62 | 5.22 | -.59 | |||||||||||
| 2030 | 4.02 | 4.77 | -.75 | .65 | .44 | .21 | 4.67 | 5.22 | -.54 | |||||||||||
| 2031 | 4.07 | 4.78 | -.71 | .66 | .42 | .23 | 4.72 | 5.20 | -.48 | |||||||||||
| 2032 | 4.11 | 4.77 | -.67 | .66 | .42 | .25 | 4.77 | 5.19 | -.42 | |||||||||||
| 2033 | 4.15 | 4.76 | -.61 | .67 | .41 | .26 | 4.82 | 5.17 | -.35 | |||||||||||
| 2034 | 4.18 | 4.74 | -.55 | .67 | .40 | .27 | 4.86 | 5.14 | -.28 | |||||||||||
| 2035 | 4.22 | 4.72 | -.50 | .68 | .40 | .28 | 4.89 | 5.12 | -.23 | |||||||||||
| 2036 | 4.22 | 4.71 | -.50 | .68 | .40 | .28 | 4.89 | 5.11 | -.22 | |||||||||||
| 2037 | 4.21 | 4.71 | -.49 | .68 | .40 | .28 | 4.89 | 5.10 | -.21 | |||||||||||
| 2038 | 4.21 | 4.70 | -.49 | .68 | .40 | .28 | 4.89 | 5.10 | -.21 | |||||||||||
| 2039 | 4.21 | 4.69 | -.48 | .68 | .40 | .28 | 4.89 | 5.09 | -.20 | |||||||||||
| 2040 | 4.20 | 4.67 | -.47 | .68 | .41 | .27 | 4.88 | 5.08 | -.20 | |||||||||||
| 2041 | 4.20 | 4.66 | -.46 | .68 | .41 | .26 | 4.88 | 5.07 | -.19 | |||||||||||
| 2042 | 4.20 | 4.65 | -.45 | .68 | .42 | .26 | 4.87 | 5.07 | -.19 | |||||||||||
| 2043 | 4.19 | 4.64 | -.44 | .68 | .42 | .25 | 4.87 | 5.06 | -.19 | |||||||||||
| 2044 | 4.19 | 4.63 | -.44 | .67 | .43 | .24 | 4.87 | 5.06 | -.20 | |||||||||||
| 2045 | 4.19 | 4.63 | -.44 | .67 | .44 | .24 | 4.86 | 5.07 | -.20 | |||||||||||
| 2046 | 4.19 | 4.61 | -.43 | .67 | .44 | .23 | 4.86 | 5.06 | -.20 | |||||||||||
| 2047 | 4.18 | 4.61 | -.42 | .67 | .45 | .23 | 4.86 | 5.05 | -.20 | |||||||||||
| 2048 | 4.18 | 4.60 | -.42 | .67 | .45 | .22 | 4.85 | 5.05 | -.20 | |||||||||||
| 2049 | 4.18 | 4.60 | -.42 | .67 | .45 | .22 | 4.85 | 5.05 | -.20 | |||||||||||
| 2050 | 4.17 | 4.59 | -.42 | .67 | .46 | .21 | 4.85 | 5.05 | -.20 | |||||||||||
| 2051 | 4.17 | 4.59 | -.42 | .67 | .46 | .21 | 4.84 | 5.05 | -.21 | |||||||||||
| 2052 | 4.17 | 4.60 | -.43 | .67 | .46 | .21 | 4.84 | 5.06 | -.22 | |||||||||||
| 2053 | 4.17 | 4.61 | -.44 | .67 | .46 | .21 | 4.84 | 5.07 | -.23 | |||||||||||
| 2054 | 4.17 | 4.61 | -.45 | .67 | .47 | .21 | 4.84 | 5.08 | -.24 | |||||||||||
| 2055 | 4.16 | 4.63 | -.46 | .67 | .47 | .20 | 4.84 | 5.09 | -.26 | |||||||||||
| 2056 | 4.16 | 4.64 | -.48 | .67 | .47 | .20 | 4.83 | 5.11 | -.27 | |||||||||||
| 2057 | 4.16 | 4.66 | -.50 | .67 | .46 | .21 | 4.83 | 5.12 | -.29 | |||||||||||
| 2058 | 4.16 | 4.68 | -.51 | .67 | .46 | .21 | 4.83 | 5.14 | -.31 | |||||||||||
| 2059 | 4.16 | 4.69 | -.53 | .67 | .46 | .21 | 4.83 | 5.15 | -.32 | |||||||||||
| 2060 | 4.16 | 4.71 | -.55 | .67 | .46 | .21 | 4.83 | 5.17 | -.34 | |||||||||||
| 2061 | 4.16 | 4.72 | -.56 | .67 | .46 | .21 | 4.83 | 5.18 | -.35 | |||||||||||
| 2062 | 4.16 | 4.73 | -.57 | .67 | .46 | .21 | 4.83 | 5.19 | -.36 | |||||||||||
| 2063 | 4.16 | 4.74 | -.58 | .67 | .46 | .21 | 4.83 | 5.19 | -.37 | |||||||||||
| 2064 | 4.16 | 4.75 | -.59 | .67 | .45 | .21 | 4.83 | 5.20 | -.38 | |||||||||||
| 2065 | 4.16 | 4.75 | -.60 | .67 | .45 | .21 | 4.83 | 5.21 | -.38 | |||||||||||
| 2066 | 4.16 | 4.76 | -.60 | .67 | .45 | .22 | 4.82 | 5.21 | -.39 | |||||||||||
| 2067 | 4.16 | 4.77 | -.61 | .67 | .45 | .22 | 4.82 | 5.22 | -.40 | |||||||||||
| 2068 | 4.16 | 4.78 | -.62 | .67 | .45 | .22 | 4.82 | 5.23 | -.40 | |||||||||||
| 2069 | 4.16 | 4.78 | -.63 | .67 | .45 | .22 | 4.82 | 5.23 | -.41 | |||||||||||
| 2070 | 4.16 | 4.79 | -.64 | .67 | .45 | .22 | 4.82 | 5.24 | -.42 | |||||||||||
| 2071 | 4.15 | 4.80 | -.65 | .67 | .45 | .22 | 4.82 | 5.25 | -.43 | |||||||||||
| 2072 | 4.15 | 4.81 | -.65 | .67 | .45 | .22 | 4.82 | 5.25 | -.43 | |||||||||||
| 2073 | 4.15 | 4.82 | -.66 | .67 | .44 | .22 | 4.82 | 5.26 | -.44 | |||||||||||
| 2074 | 4.15 | 4.82 | -.67 | .67 | .44 | .23 | 4.82 | 5.27 | -.44 | |||||||||||
| 2075 | 4.16 | 4.83 | -.67 | .67 | .44 | .23 | 4.82 | 5.27 | -.45 | |||||||||||
| 2076 | 4.15 | 4.83 | -.68 | .67 | .44 | .23 | 4.82 | 5.27 | -.45 | |||||||||||
| 2077 | 4.15 | 4.83 | -.67 | .67 | .44 | .23 | 4.82 | 5.26 | -.44 | |||||||||||
| 2078 | 4.15 | 4.82 | -.67 | .67 | .43 | .23 | 4.82 | 5.26 | -.44 | |||||||||||
| 2079 | 4.15 | 4.81 | -.66 | .67 | .43 | .23 | 4.82 | 5.25 | -.43 | |||||||||||
| 2080 | 4.15 | 4.80 | -.65 | .67 | .43 | .24 | 4.82 | 5.23 | -.41 | |||||||||||
| 2081 | 4.15 | 4.79 | -.64 | .67 | .43 | .24 | 4.82 | 5.22 | -.40 | |||||||||||
| 2082 | 4.15 | 4.77 | -.62 | .67 | .43 | .24 | 4.82 | 5.20 | -.38 | |||||||||||
| 2083 | 4.15 | 4.75 | -.60 | .67 | .43 | .24 | 4.82 | 5.18 | -.36 | |||||||||||
| 2084 | 4.15 | 4.73 | -.58 | .67 | .43 | .24 | 4.82 | 5.16 | -.34 | |||||||||||
| 2085 | 4.15 | 4.70 | -.55 | .67 | .43 | .24 | 4.82 | 5.13 | -.31 | |||||||||||
| 2086 | 4.15 | 4.67 | -.53 | .67 | .43 | .24 | 4.82 | 5.10 | -.28 | |||||||||||
| 2087 | 4.15 | 4.64 | -.49 | .67 | .43 | .24 | 4.82 | 5.07 | -.25 | |||||||||||
| 2088 | 4.15 | 4.61 | -.46 | .67 | .43 | .24 | 4.82 | 5.03 | -.22 | |||||||||||
| 2089 | 4.15 | 4.57 | -.42 | .67 | .43 | .24 | 4.81 | 5.00 | -.18 | |||||||||||
| 2090 | 4.15 | 4.53 | -.39 | .67 | .43 | .24 | 4.81 | 4.96 | -.15 | |||||||||||
| 2091 | 4.14 | 4.49 | -.35 | .67 | .43 | .23 | 4.81 | 4.93 | -.11 | |||||||||||
| 2092 | 4.14 | 4.46 | -.32 | .67 | .44 | .23 | 4.81 | 4.90 | -.08 | |||||||||||
| 2093 | 4.14 | 4.43 | -.28 | .67 | .44 | .23 | 4.81 | 4.87 | -.05 | |||||||||||
| 2094 | 4.14 | 4.40 | -.26 | .67 | .44 | .23 | 4.81 | 4.84 | -.03 | |||||||||||
| 2095 | 4.14 | 4.38 | -.23 | .67 | .44 | .23 | 4.81 | 4.82 | -.01 | |||||||||||
| 2096 | 4.14 | 4.36 | -.22 | .67 | .45 | .22 | 4.81 | 4.80 | .01 | |||||||||||
| 2097 | 4.14 | 4.34 | -.20 | .67 | .45 | .22 | 4.81 | 4.79 | .02 | |||||||||||
| 2098 | 4.14 | 4.34 | -.19 | .67 | .45 | .22 | 4.81 | 4.79 | .03 | |||||||||||
| 2099 | 4.14 | 4.33 | -.19 | .67 | .45 | .22 | 4.81 | 4.78 | .03 | |||||||||||
| 2100 | 4.15 | 4.33 | -.19 | .67 | .45 | .22 | 4.82 | 4.79 | .03 | |||||||||||
High-cost: |
||||||||||||||||||||
| 2026 | 3.81 | 4.84 | -1.02 | .62 | .54 | .08 | 4.43 | 5.38 | -.95 | |||||||||||
| 2027 | 3.79 | 5.14 | -1.34 | .61 | .59 | .03 | 4.41 | 5.73 | -1.32 | |||||||||||
| 2028 | 3.86 | 5.25 | -1.39 | .62 | .59 | .03 | 4.49 | 5.84 | -1.36 | |||||||||||
| 2029 | 3.88 | 5.34 | -1.46 | .62 | .59 | .04 | 4.50 | 5.92 | -1.42 | |||||||||||
| 2030 | 3.90 | 5.41 | -1.51 | .62 | .58 | .04 | 4.53 | 5.99 | -1.46 | |||||||||||
| 2031 | 3.93 | 5.47 | -1.55 | .63 | .58 | .05 | 4.56 | 6.05 | -1.49 | |||||||||||
| 2032 | 3.96 | 5.54 | -1.58 | .63 | .58 | .05 | 4.59 | 6.12 | -1.54 | |||||||||||
| 2033 | 3.98 | 5.61 | -1.62 | .63 | .59 | .04 | 4.62 | 6.20 | -1.58 | |||||||||||
| 2034 | 4.00 | 5.67 | -1.67 | .64 | .61 | .03 | 4.63 | 6.27 | -1.64 | |||||||||||
| 2035 | 4.01 | 5.72 | -1.72 | .64 | .62 | .02 | 4.64 | 6.34 | -1.70 | |||||||||||
| 2036 | 4.01 | 5.78 | -1.77 | .64 | .63 | d | 4.64 | 6.41 | -1.77 | |||||||||||
| 2037 | 4.00 | 5.83 | -1.83 | .63 | .65 | -.01 | 4.64 | 6.48 | -1.84 | |||||||||||
| 2038 | 4.00 | 5.89 | -1.88 | .63 | .66 | -.03 | 4.63 | 6.55 | -1.91 | |||||||||||
| 2039 | 4.00 | 5.93 | -1.94 | .63 | .68 | -.04 | 4.63 | 6.61 | -1.98 | |||||||||||
| 2040 | 3.99 | 5.97 | -1.98 | .63 | .69 | -.06 | 4.62 | 6.67 | -2.04 | |||||||||||
| 2041 | 3.99 | 6.01 | -2.02 | .63 | .71 | -.08 | 4.62 | 6.72 | -2.10 | |||||||||||
| 2042 | 3.98 | 6.04 | -2.06 | .63 | .73 | -.10 | 4.61 | 6.77 | -2.16 | |||||||||||
| 2043 | 3.98 | 6.08 | -2.10 | .63 | .74 | -.11 | 4.61 | 6.82 | -2.21 | |||||||||||
| 2044 | 3.97 | 6.12 | -2.14 | .63 | .76 | -.13 | 4.60 | 6.87 | -2.27 | |||||||||||
| 2045 | 3.97 | 6.16 | -2.19 | .63 | .77 | -.15 | 4.60 | 6.93 | -2.33 | |||||||||||
| 2046 | 3.97 | 6.19 | -2.23 | .63 | .79 | -.16 | 4.59 | 6.98 | -2.39 | |||||||||||
| 2047 | 3.96 | 6.23 | -2.27 | .63 | .80 | -.17 | 4.59 | 7.03 | -2.44 | |||||||||||
| 2048 | 3.96 | 6.28 | -2.32 | .62 | .81 | -.18 | 4.58 | 7.09 | -2.50 | |||||||||||
| 2049 | 3.95 | 6.32 | -2.37 | .62 | .82 | -.19 | 4.58 | 7.14 | -2.56 | |||||||||||
| 2050 | 3.95 | 6.37 | -2.42 | .62 | .83 | -.21 | 4.57 | 7.20 | -2.63 | |||||||||||
| 2051 | 3.94 | 6.42 | -2.48 | .62 | .84 | -.22 | 4.57 | 7.26 | -2.69 | |||||||||||
| 2052 | 3.94 | 6.48 | -2.54 | .62 | .85 | -.23 | 4.56 | 7.33 | -2.76 | |||||||||||
| 2053 | 3.94 | 6.54 | -2.60 | .62 | .86 | -.24 | 4.56 | 7.40 | -2.84 | |||||||||||
| 2054 | 3.93 | 6.60 | -2.67 | .62 | .86 | -.24 | 4.55 | 7.47 | -2.91 | |||||||||||
| 2055 | 3.93 | 6.67 | -2.74 | .62 | .87 | -.25 | 4.55 | 7.54 | -2.99 | |||||||||||
| 2056 | 3.93 | 6.75 | -2.82 | .62 | .88 | -.26 | 4.54 | 7.62 | -3.08 | |||||||||||
| 2057 | 3.92 | 6.82 | -2.90 | .62 | .88 | -.26 | 4.54 | 7.70 | -3.16 | |||||||||||
| 2058 | 3.92 | 6.90 | -2.98 | .61 | .88 | -.27 | 4.54 | 7.78 | -3.25 | |||||||||||
| 2059 | 3.92 | 6.98 | -3.06 | .61 | .88 | -.27 | 4.53 | 7.86 | -3.33 | |||||||||||
| 2060 | 3.92 | 7.06 | -3.14 | .61 | .88 | -.27 | 4.53 | 7.94 | -3.41 | |||||||||||
| 2061 | 3.91 | 7.14 | -3.22 | .61 | .88 | -.27 | 4.52 | 8.02 | -3.50 | |||||||||||
| 2062 | 3.91 | 7.21 | -3.30 | .61 | .89 | -.28 | 4.52 | 8.10 | -3.58 | |||||||||||
| 2063 | 3.91 | 7.29 | -3.38 | .61 | .89 | -.28 | 4.52 | 8.18 | -3.66 | |||||||||||
| 2064 | 3.91 | 7.36 | -3.46 | .61 | .89 | -.29 | 4.51 | 8.25 | -3.74 | |||||||||||
| 2065 | 3.90 | 7.44 | -3.53 | .61 | .90 | -.29 | 4.51 | 8.33 | -3.82 | |||||||||||
| 2066 | 3.90 | 7.51 | -3.61 | .61 | .90 | -.29 | 4.51 | 8.41 | -3.90 | |||||||||||
| 2067 | 3.90 | 7.59 | -3.69 | .60 | .90 | -.30 | 4.50 | 8.49 | -3.98 | |||||||||||
| 2068 | 3.89 | 7.66 | -3.77 | .60 | .90 | -.30 | 4.50 | 8.56 | -4.07 | |||||||||||
| 2069 | 3.89 | 7.74 | -3.85 | .60 | .90 | -.30 | 4.49 | 8.64 | -4.15 | |||||||||||
| 2070 | 3.89 | 7.82 | -3.93 | .60 | .90 | -.30 | 4.49 | 8.72 | -4.23 | |||||||||||
| 2071 | 3.89 | 7.90 | -4.01 | .60 | .90 | -.30 | 4.49 | 8.80 | -4.32 | |||||||||||
| 2072 | 3.88 | 7.98 | -4.10 | .60 | .90 | -.30 | 4.48 | 8.88 | -4.40 | |||||||||||
| 2073 | 3.88 | 8.06 | -4.18 | .60 | .90 | -.30 | 4.48 | 8.96 | -4.48 | |||||||||||
| 2074 | 3.88 | 8.15 | -4.27 | .60 | .90 | -.30 | 4.47 | 9.04 | -4.57 | |||||||||||
| 2075 | 3.88 | 8.23 | -4.35 | .59 | .89 | -.30 | 4.47 | 9.12 | -4.65 | |||||||||||
| 2076 | 3.87 | 8.31 | -4.43 | .59 | .89 | -.29 | 4.47 | 9.19 | -4.73 | |||||||||||
| 2077 | 3.87 | 8.38 | -4.51 | .59 | .88 | -.29 | 4.46 | 9.27 | -4.80 | |||||||||||
| 2078 | 3.87 | 8.45 | -4.59 | .59 | .88 | -.29 | 4.46 | 9.34 | -4.88 | |||||||||||
| 2079 | 3.86 | 8.52 | -4.66 | .59 | .88 | -.29 | 4.45 | 9.40 | -4.95 | |||||||||||
| 2080 | 3.86 | 8.59 | -4.73 | .59 | .88 | -.29 | 4.45 | 9.47 | -5.02 | |||||||||||
| 2081 | 3.86 | 8.65 | -4.80 | .59 | .87 | -.29 | 4.44 | 9.53 | -5.08 | |||||||||||
| 2082 | 3.85 | 8.72 | -4.86 | .59 | .87 | -.28 | 4.44 | 9.59 | -5.15 | |||||||||||
| 2083 | 3.85 | 8.78 | -4.93 | .58 | .86 | -.28 | 4.43 | 9.64 | -5.21 | |||||||||||
| 2084 | 3.85 | 8.84 | -4.99 | .58 | .86 | -.27 | 4.43 | 9.69 | -5.27 | |||||||||||
| 2085 | 3.84 | 8.89 | -5.05 | .58 | .85 | -.27 | 4.42 | 9.74 | -5.32 | |||||||||||
| 2086 | 3.84 | 8.94 | -5.10 | .58 | .85 | -.27 | 4.42 | 9.78 | -5.37 | |||||||||||
| 2087 | 3.83 | 8.98 | -5.15 | .58 | .84 | -.26 | 4.41 | 9.82 | -5.41 | |||||||||||
| 2088 | 3.83 | 9.02 | -5.19 | .58 | .84 | -.26 | 4.41 | 9.86 | -5.45 | |||||||||||
| 2089 | 3.82 | 9.05 | -5.23 | .58 | .83 | -.26 | 4.40 | 9.88 | -5.49 | |||||||||||
| 2090 | 3.82 | 9.08 | -5.26 | .58 | .83 | -.26 | 4.39 | 9.91 | -5.52 | |||||||||||
| 2091 | 3.81 | 9.10 | -5.29 | .57 | .83 | -.25 | 4.38 | 9.93 | -5.54 | |||||||||||
| 2092 | 3.80 | 9.12 | -5.32 | .57 | .82 | -.25 | 4.38 | 9.94 | -5.57 | |||||||||||
| 2093 | 3.80 | 9.14 | -5.34 | .57 | .82 | -.25 | 4.37 | 9.96 | -5.59 | |||||||||||
| 2094 | 3.79 | 9.15 | -5.36 | .57 | .81 | -.24 | 4.36 | 9.96 | -5.60 | |||||||||||
| 2095 | 3.79 | 9.15 | -5.37 | .57 | .81 | -.24 | 4.35 | 9.97 | -5.61 | |||||||||||
| 2096 | 3.78 | 9.15 | -5.38 | .57 | .81 | -.24 | 4.35 | 9.96 | -5.62 | |||||||||||
| 2097 | 3.77 | 9.15 | -5.38 | .57 | .81 | -.24 | 4.34 | 9.96 | -5.62 | |||||||||||
| 2098 | 3.76 | 9.14 | -5.38 | .57 | .81 | -.24 | 4.33 | 9.95 | -5.62 | |||||||||||
| 2099 | 3.76 | 9.13 | -5.37 | .56 | .81 | -.24 | 4.32 | 9.94 | -5.62 | |||||||||||
| 2100 | 3.75 | 9.11 | -5.36 | .56 | .81 | -.25 | 4.31 | 9.92 | -5.61 | |||||||||||
|
a
Annual GDP values are shown
in table VI.G1. b Income rates include certain reimbursements from the General Fund of the Treasury, but exclude interest income. c 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. d Between -0.005 and 0.005 percent of GDP. Notes: 1. Revisions of GDP may change some historical values. 2. Components may not sum to totals because of rounding. |