OASDI and HI Annual Non-Interest Income, Cost, and Balance in Current Dollars — 2022 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 | -64 | |||||||||
| 2017 | 911 | 952 | -41 | 292 | 300 | -8 | 1,203 | 1,253 | -49 | |||||||||
| 2018 | 920 | 1,000 | -80 | 303 | 312 | -8 | 1,223 | 1,312 | -88 | |||||||||
| 2019 | 981 | 1,059 | -78 | 319 | 330 | -11 | 1,300 | 1,389 | -89 | |||||||||
| 2020 | 1,042 | 1,107 | -65 | 327 | 342 | -15 | 1,369 | 1,450 | -80 | |||||||||
| 2021 | 1,018 | 1,145 | -126 | 356 | 359 | -3 | 1,375 | 1,504 | -129 | |||||||||
Intermediate: |
||||||||||||||||||
| 2022 | 1,131 | 1,243 | -111 | 387 | 391 | -4 | 1,518 | 1,633 | -116 | |||||||||
| 2023 | 1,214 | 1,332 | -118 | 408 | 418 | -10 | 1,622 | 1,750 | -128 | |||||||||
| 2024 | 1,268 | 1,414 | -146 | 429 | 447 | -18 | 1,697 | 1,861 | -164 | |||||||||
| 2025 | 1,328 | 1,501 | -173 | 450 | 479 | -29 | 1,779 | 1,981 | -202 | |||||||||
| 2026 | 1,399 | 1,592 | -193 | 479 | 513 | -34 | 1,878 | 2,106 | -227 | |||||||||
| 2027 | 1,464 | 1,687 | -224 | 503 | 548 | -45 | 1,966 | 2,235 | -269 | |||||||||
| 2028 | 1,531 | 1,786 | -255 | 527 | 583 | -56 | 2,058 | 2,369 | -311 | |||||||||
| 2029 | 1,600 | 1,886 | -286 | 552 | 619 | -67 | 2,152 | 2,505 | -353 | |||||||||
| 2030 | 1,669 | 1,988 | -319 | 578 | 652 | -74 | 2,248 | 2,641 | -393 | |||||||||
| 2031 | 1,742 | 2,095 | -352 | 606 | 688 | -82 | 2,348 | 2,782 | -434 | |||||||||
| 2032 | 1,813 | 2,199 | -386 | 634 | 748 | -114 | 2,446 | 2,946 | -500 | |||||||||
| 2033 | 1,885 | 2,304 | -419 | 662 | 789 | -127 | 2,547 | 3,094 | -546 | |||||||||
| 2034 | 1,960 | 2,412 | -452 | 691 | 832 | -140 | 2,651 | 3,243 | -592 | |||||||||
| 2035 | 2,037 | 2,520 | -483 | 721 | 875 | -154 | 2,758 | 3,395 | -637 | |||||||||
| 2036 | 2,117 | 2,630 | -513 | 752 | 920 | -167 | 2,869 | 3,549 | -680 | |||||||||
| 2037 | 2,198 | 2,742 | -544 | 784 | 965 | -181 | 2,982 | 3,708 | -725 | |||||||||
| 2038 | 2,283 | 2,857 | -575 | 818 | 1,012 | -194 | 3,100 | 3,869 | -769 | |||||||||
| 2039 | 2,370 | 2,974 | -604 | 852 | 1,059 | -207 | 3,221 | 4,033 | -812 | |||||||||
| 2040 | 2,460 | 3,092 | -633 | 887 | 1,107 | -220 | 3,347 | 4,200 | -853 | |||||||||
| 2041 | 2,553 | 3,213 | -660 | 924 | 1,157 | -234 | 3,477 | 4,370 | -894 | |||||||||
| 2042 | 2,650 | 3,339 | -690 | 962 | 1,208 | -246 | 3,612 | 4,547 | -935 | |||||||||
| 2043 | 2,751 | 3,470 | -719 | 1,001 | 1,258 | -256 | 3,752 | 4,728 | -975 | |||||||||
| 2044 | 2,855 | 3,606 | -750 | 1,043 | 1,310 | -267 | 3,898 | 4,915 | -1,017 | |||||||||
| 2045 | 2,965 | 3,747 | -783 | 1,086 | 1,363 | -277 | 4,051 | 5,110 | -1,060 | |||||||||
| 2046 | 3,079 | 3,895 | -816 | 1,131 | 1,418 | -287 | 4,210 | 5,313 | -1,103 | |||||||||
| 2047 | 3,197 | 4,050 | -853 | 1,178 | 1,473 | -295 | 4,376 | 5,523 | -1,148 | |||||||||
| 2048 | 3,322 | 4,213 | -892 | 1,228 | 1,530 | -302 | 4,550 | 5,744 | -1,194 | |||||||||
| 2049 | 3,451 | 4,384 | -933 | 1,280 | 1,589 | -309 | 4,731 | 5,973 | -1,241 | |||||||||
| 2050 | 3,587 | 4,564 | -977 | 1,335 | 1,651 | -316 | 4,921 | 6,215 | -1,293 | |||||||||
| 2051 | 3,728 | 4,752 | -1,024 | 1,392 | 1,715 | -323 | 5,120 | 6,466 | -1,347 | |||||||||
| 2052 | 3,875 | 4,948 | -1,073 | 1,451 | 1,780 | -328 | 5,326 | 6,727 | -1,401 | |||||||||
| 2053 | 4,028 | 5,154 | -1,126 | 1,514 | 1,846 | -333 | 5,542 | 7,001 | -1,459 | |||||||||
| 2054 | 4,188 | 5,371 | -1,183 | 1,579 | 1,917 | -338 | 5,767 | 7,288 | -1,521 | |||||||||
| 2055 | 4,355 | 5,600 | -1,245 | 1,647 | 1,993 | -346 | 6,002 | 7,593 | -1,591 | |||||||||
| 2056 | 4,529 | 5,840 | -1,311 | 1,719 | 2,074 | -355 | 6,248 | 7,914 | -1,666 | |||||||||
| 2057 | 4,710 | 6,093 | -1,383 | 1,794 | 2,156 | -362 | 6,504 | 8,249 | -1,745 | |||||||||
| 2058 | 4,899 | 6,358 | -1,459 | 1,872 | 2,241 | -368 | 6,772 | 8,599 | -1,827 | |||||||||
| 2059 | 5,096 | 6,634 | -1,539 | 1,954 | 2,328 | -374 | 7,050 | 8,962 | -1,913 | |||||||||
| 2060 | 5,300 | 6,923 | -1,623 | 2,039 | 2,422 | -383 | 7,339 | 9,344 | -2,006 | |||||||||
| 2061 | 5,512 | 7,222 | -1,710 | 2,127 | 2,519 | -392 | 7,639 | 9,741 | -2,102 | |||||||||
| 2062 | 5,732 | 7,533 | -1,801 | 2,220 | 2,622 | -402 | 7,951 | 10,154 | -2,203 | |||||||||
| 2063 | 5,960 | 7,855 | -1,895 | 2,315 | 2,729 | -413 | 8,275 | 10,583 | -2,308 | |||||||||
| 2064 | 6,197 | 8,189 | -1,992 | 2,415 | 2,840 | -425 | 8,612 | 11,029 | -2,417 | |||||||||
| 2065 | 6,443 | 8,536 | -2,093 | 2,519 | 2,960 | -441 | 8,961 | 11,495 | -2,534 | |||||||||
| 2066 | 6,698 | 8,897 | -2,199 | 2,627 | 3,084 | -458 | 9,324 | 11,981 | -2,657 | |||||||||
| 2067 | 6,963 | 9,274 | -2,311 | 2,739 | 3,212 | -473 | 9,701 | 12,486 | -2,784 | |||||||||
| 2068 | 7,238 | 9,666 | -2,428 | 2,856 | 3,345 | -490 | 10,094 | 13,011 | -2,918 | |||||||||
| 2069 | 7,523 | 10,076 | -2,553 | 2,977 | 3,482 | -505 | 10,500 | 13,558 | -3,057 | |||||||||
| 2070 | 7,819 | 10,503 | -2,683 | 3,103 | 3,626 | -522 | 10,923 | 14,128 | -3,206 | |||||||||
| 2071 | 8,127 | 10,946 | -2,819 | 3,235 | 3,774 | -539 | 11,362 | 14,719 | -3,358 | |||||||||
| 2072 | 8,447 | 11,407 | -2,960 | 3,372 | 3,927 | -556 | 11,819 | 15,334 | -3,515 | |||||||||
| 2073 | 8,781 | 11,888 | -3,107 | 3,514 | 4,087 | -573 | 12,295 | 15,975 | -3,680 | |||||||||
| 2074 | 9,128 | 12,388 | -3,259 | 3,663 | 4,254 | -591 | 12,791 | 16,641 | -3,850 | |||||||||
| 2075 | 9,489 | 12,905 | -3,415 | 3,818 | 4,426 | -608 | 13,307 | 17,331 | -4,024 | |||||||||
| 2076 | 9,865 | 13,437 | -3,572 | 3,979 | 4,604 | -625 | 13,844 | 18,042 | -4,198 | |||||||||
| 2077 | 10,255 | 13,984 | -3,729 | 4,147 | 4,787 | -641 | 14,402 | 18,771 | -4,370 | |||||||||
| 2078 | 10,661 | 14,545 | -3,883 | 4,321 | 4,977 | -656 | 14,982 | 19,521 | -4,539 | |||||||||
| 2079 | 11,085 | 15,119 | -4,034 | 4,502 | 5,171 | -669 | 15,587 | 20,290 | -4,703 | |||||||||
| 2080 | 11,527 | 15,709 | -4,182 | 4,691 | 5,372 | -681 | 16,218 | 21,081 | -4,864 | |||||||||
| 2081 | 11,987 | 16,316 | -4,329 | 4,888 | 5,580 | -692 | 16,874 | 21,896 | -5,021 | |||||||||
| 2082 | 12,466 | 16,940 | -4,474 | 5,092 | 5,795 | -702 | 17,558 | 22,735 | -5,176 | |||||||||
| 2083 | 12,966 | 17,584 | -4,618 | 5,306 | 6,019 | -713 | 18,272 | 23,603 | -5,331 | |||||||||
| 2084 | 13,486 | 18,247 | -4,762 | 5,529 | 6,250 | -722 | 19,014 | 24,498 | -5,483 | |||||||||
| 2085 | 14,029 | 18,931 | -4,902 | 5,760 | 6,492 | -732 | 19,789 | 25,423 | -5,633 | |||||||||
| 2086 | 14,594 | 19,634 | -5,040 | 6,002 | 6,743 | -741 | 20,596 | 26,377 | -5,781 | |||||||||
| 2087 | 15,184 | 20,360 | -5,176 | 6,253 | 7,003 | -749 | 21,438 | 27,362 | -5,925 | |||||||||
| 2088 | 15,799 | 21,112 | -5,314 | 6,516 | 7,272 | -756 | 22,314 | 28,384 | -6,070 | |||||||||
| 2089 | 16,439 | 21,898 | -5,459 | 6,789 | 7,549 | -759 | 23,229 | 29,447 | -6,218 | |||||||||
| 2090 | 17,108 | 22,720 | -5,611 | 7,075 | 7,835 | -760 | 24,183 | 30,554 | -6,371 | |||||||||
| 2091 | 17,805 | 23,584 | -5,779 | 7,373 | 8,129 | -756 | 25,178 | 31,713 | -6,535 | |||||||||
| 2092 | 18,531 | 24,495 | -5,964 | 7,685 | 8,439 | -754 | 26,216 | 32,934 | -6,719 | |||||||||
| 2093 | 19,287 | 25,455 | -6,168 | 8,010 | 8,761 | -751 | 27,297 | 34,216 | -6,920 | |||||||||
| 2094 | 20,074 | 26,466 | -6,392 | 8,349 | 9,090 | -741 | 28,423 | 35,556 | -7,134 | |||||||||
| 2095 | 20,893 | 27,531 | -6,638 | 8,702 | 9,429 | -727 | 29,595 | 36,960 | -7,365 | |||||||||
| 2096 | 21,744 | 28,650 | -6,906 | 9,069 | 9,776 | -707 | 30,813 | 38,426 | -7,613 | |||||||||
| 2097 | 22,630 | 29,827 | -7,198 | 9,453 | 10,136 | -683 | 32,082 | 39,963 | -7,881 | |||||||||
| 2098 | 23,546 | 31,066 | -7,520 | 9,850 | 10,509 | -659 | 33,396 | 41,575 | -8,179 | |||||||||
| 2099 | 24,498 | 32,367 | -7,868 | 10,265 | 10,896 | -631 | 34,763 | 43,262 | -8,500 | |||||||||
| 2100 | 25,486 | 33,730 | -8,244 | 10,696 | 11,297 | -601 | 36,183 | 45,027 | -8,845 | |||||||||
Low-cost: |
||||||||||||||||||
| 2022 | 1,138 | 1,241 | -103 | 389 | 384 | 6 | 1,527 | 1,625 | -98 | |||||||||
| 2023 | 1,250 | 1,338 | -88 | 419 | 404 | 15 | 1,669 | 1,742 | -73 | |||||||||
| 2024 | 1,323 | 1,424 | -101 | 447 | 430 | 16 | 1,770 | 1,854 | -85 | |||||||||
| 2025 | 1,408 | 1,516 | -108 | 475 | 459 | 16 | 1,883 | 1,975 | -93 | |||||||||
| 2026 | 1,507 | 1,613 | -106 | 511 | 488 | 22 | 2,017 | 2,101 | -84 | |||||||||
| 2027 | 1,599 | 1,713 | -114 | 542 | 518 | 25 | 2,141 | 2,231 | -89 | |||||||||
| 2028 | 1,697 | 1,818 | -121 | 575 | 547 | 28 | 2,272 | 2,365 | -93 | |||||||||
| 2029 | 1,800 | 1,926 | -126 | 610 | 577 | 33 | 2,410 | 2,504 | -93 | |||||||||
| 2030 | 1,906 | 2,039 | -132 | 647 | 604 | 42 | 2,553 | 2,643 | -90 | |||||||||
| 2031 | 2,019 | 2,157 | -138 | 686 | 633 | 53 | 2,705 | 2,790 | -85 | |||||||||
| 2032 | 2,127 | 2,275 | -148 | 727 | 684 | 43 | 2,854 | 2,959 | -105 | |||||||||
| 2033 | 2,240 | 2,398 | -157 | 769 | 717 | 52 | 3,010 | 3,115 | -105 | |||||||||
| 2034 | 2,359 | 2,524 | -165 | 814 | 751 | 63 | 3,173 | 3,274 | -102 | |||||||||
| 2035 | 2,483 | 2,654 | -171 | 860 | 784 | 76 | 3,343 | 3,438 | -95 | |||||||||
| 2036 | 2,612 | 2,788 | -176 | 909 | 819 | 91 | 3,521 | 3,607 | -85 | |||||||||
| 2037 | 2,747 | 2,928 | -181 | 960 | 854 | 107 | 3,707 | 3,782 | -74 | |||||||||
| 2038 | 2,889 | 3,073 | -184 | 1,014 | 889 | 126 | 3,903 | 3,962 | -59 | |||||||||
| 2039 | 3,038 | 3,224 | -186 | 1,071 | 924 | 147 | 4,109 | 4,148 | -39 | |||||||||
| 2040 | 3,194 | 3,379 | -184 | 1,131 | 961 | 170 | 4,325 | 4,339 | -14 | |||||||||
| 2041 | 3,359 | 3,539 | -180 | 1,194 | 998 | 196 | 4,553 | 4,537 | 16 | |||||||||
| 2042 | 3,533 | 3,708 | -175 | 1,261 | 1,035 | 226 | 4,794 | 4,743 | 51 | |||||||||
| 2043 | 3,718 | 3,885 | -167 | 1,331 | 1,072 | 259 | 5,049 | 4,957 | 92 | |||||||||
| 2044 | 3,913 | 4,073 | -160 | 1,406 | 1,110 | 296 | 5,319 | 5,183 | 136 | |||||||||
| 2045 | 4,119 | 4,271 | -152 | 1,486 | 1,149 | 337 | 5,605 | 5,420 | 185 | |||||||||
| 2046 | 4,337 | 4,481 | -143 | 1,570 | 1,192 | 379 | 5,907 | 5,672 | 235 | |||||||||
| 2047 | 4,568 | 4,704 | -136 | 1,660 | 1,231 | 429 | 6,228 | 5,935 | 293 | |||||||||
| 2048 | 4,814 | 4,942 | -129 | 1,756 | 1,273 | 483 | 6,569 | 6,215 | 354 | |||||||||
| 2049 | 5,073 | 5,195 | -122 | 1,858 | 1,317 | 541 | 6,931 | 6,512 | 419 | |||||||||
| 2050 | 5,349 | 5,466 | -118 | 1,966 | 1,363 | 603 | 7,314 | 6,829 | 485 | |||||||||
| 2051 | 5,639 | 5,753 | -114 | 2,080 | 1,412 | 668 | 7,720 | 7,165 | 555 | |||||||||
| 2052 | 5,947 | 6,057 | -111 | 2,202 | 1,463 | 739 | 8,149 | 7,521 | 628 | |||||||||
| 2053 | 6,272 | 6,382 | -110 | 2,331 | 1,517 | 813 | 8,602 | 7,899 | 703 | |||||||||
| 2054 | 6,615 | 6,726 | -111 | 2,467 | 1,576 | 891 | 9,082 | 8,302 | 780 | |||||||||
| 2055 | 6,978 | 7,093 | -116 | 2,612 | 1,641 | 971 | 9,590 | 8,735 | 855 | |||||||||
| 2056 | 7,361 | 7,484 | -123 | 2,766 | 1,710 | 1,056 | 10,127 | 9,195 | 932 | |||||||||
| 2057 | 7,766 | 7,901 | -134 | 2,929 | 1,782 | 1,146 | 10,695 | 9,683 | 1,012 | |||||||||
| 2058 | 8,194 | 8,342 | -148 | 3,101 | 1,859 | 1,242 | 11,295 | 10,200 | 1,094 | |||||||||
| 2059 | 8,644 | 8,808 | -163 | 3,282 | 1,939 | 1,343 | 11,927 | 10,747 | 1,180 | |||||||||
| 2060 | 9,119 | 9,299 | -180 | 3,475 | 2,028 | 1,446 | 12,594 | 11,327 | 1,266 | |||||||||
| 2061 | 9,619 | 9,815 | -196 | 3,677 | 2,123 | 1,554 | 13,296 | 11,938 | 1,357 | |||||||||
| 2062 | 10,145 | 10,357 | -213 | 3,891 | 2,224 | 1,667 | 14,035 | 12,581 | 1,454 | |||||||||
| 2063 | 10,699 | 10,926 | -227 | 4,116 | 2,331 | 1,784 | 14,814 | 13,257 | 1,557 | |||||||||
| 2064 | 11,282 | 11,521 | -239 | 4,353 | 2,447 | 1,906 | 15,635 | 13,969 | 1,667 | |||||||||
| 2065 | 11,897 | 12,148 | -252 | 4,604 | 2,574 | 2,030 | 16,501 | 14,723 | 1,778 | |||||||||
| 2066 | 12,544 | 12,809 | -265 | 4,868 | 2,710 | 2,158 | 17,413 | 15,519 | 1,893 | |||||||||
| 2067 | 13,227 | 13,505 | -277 | 5,147 | 2,855 | 2,292 | 18,375 | 16,360 | 2,015 | |||||||||
| 2068 | 13,947 | 14,238 | -292 | 5,442 | 3,008 | 2,435 | 19,389 | 17,246 | 2,143 | |||||||||
| 2069 | 14,704 | 15,011 | -307 | 5,753 | 3,170 | 2,583 | 20,457 | 18,181 | 2,276 | |||||||||
| 2070 | 15,503 | 15,825 | -322 | 6,081 | 3,346 | 2,735 | 21,584 | 19,171 | 2,413 | |||||||||
| 2071 | 16,347 | 16,682 | -335 | 6,427 | 3,534 | 2,894 | 22,774 | 20,216 | 2,559 | |||||||||
| 2072 | 17,238 | 17,583 | -346 | 6,794 | 3,732 | 3,062 | 24,032 | 21,315 | 2,716 | |||||||||
| 2073 | 18,179 | 18,534 | -355 | 7,181 | 3,942 | 3,240 | 25,360 | 22,476 | 2,885 | |||||||||
| 2074 | 19,175 | 19,534 | -359 | 7,592 | 4,163 | 3,428 | 26,767 | 23,697 | 3,069 | |||||||||
| 2075 | 20,227 | 20,582 | -355 | 8,026 | 4,397 | 3,628 | 28,253 | 24,979 | 3,274 | |||||||||
| 2076 | 21,338 | 21,673 | -335 | 8,483 | 4,643 | 3,840 | 29,821 | 26,316 | 3,505 | |||||||||
| 2077 | 22,511 | 22,810 | -299 | 8,967 | 4,900 | 4,067 | 31,478 | 27,710 | 3,767 | |||||||||
| 2078 | 23,753 | 23,993 | -240 | 9,478 | 5,171 | 4,307 | 33,232 | 29,164 | 4,067 | |||||||||
| 2079 | 25,068 | 25,221 | -153 | 10,020 | 5,455 | 4,565 | 35,088 | 30,676 | 4,412 | |||||||||
| 2080 | 26,460 | 26,497 | -37 | 10,592 | 5,754 | 4,838 | 37,052 | 32,251 | 4,801 | |||||||||
| 2081 | 27,932 | 27,828 | 104 | 11,198 | 6,068 | 5,130 | 39,130 | 33,896 | 5,234 | |||||||||
| 2082 | 29,490 | 29,217 | 273 | 11,840 | 6,399 | 5,441 | 41,330 | 35,616 | 5,714 | |||||||||
| 2083 | 31,139 | 30,669 | 470 | 12,519 | 6,749 | 5,770 | 43,658 | 37,418 | 6,240 | |||||||||
| 2084 | 32,881 | 32,189 | 692 | 13,236 | 7,116 | 6,119 | 46,117 | 39,306 | 6,811 | |||||||||
| 2085 | 34,725 | 33,778 | 946 | 13,995 | 7,505 | 6,490 | 48,720 | 41,283 | 7,437 | |||||||||
| 2086 | 36,673 | 35,443 | 1,230 | 14,798 | 7,914 | 6,884 | 51,472 | 43,358 | 8,114 | |||||||||
| 2087 | 38,733 | 37,191 | 1,542 | 15,648 | 8,344 | 7,303 | 54,381 | 45,536 | 8,845 | |||||||||
| 2088 | 40,909 | 39,044 | 1,866 | 16,547 | 8,796 | 7,750 | 57,456 | 47,840 | 9,616 | |||||||||
| 2089 | 43,211 | 41,021 | 2,189 | 17,498 | 9,269 | 8,229 | 60,709 | 50,290 | 10,418 | |||||||||
| 2090 | 45,643 | 43,136 | 2,507 | 18,507 | 9,764 | 8,743 | 64,150 | 52,901 | 11,249 | |||||||||
| 2091 | 48,211 | 45,408 | 2,803 | 19,574 | 10,282 | 9,292 | 67,786 | 55,690 | 12,096 | |||||||||
| 2092 | 50,922 | 47,852 | 3,070 | 20,704 | 10,831 | 9,872 | 71,626 | 58,683 | 12,942 | |||||||||
| 2093 | 53,783 | 50,477 | 3,306 | 21,899 | 11,409 | 10,490 | 75,682 | 61,886 | 13,796 | |||||||||
| 2094 | 56,802 | 53,291 | 3,511 | 23,163 | 12,011 | 11,153 | 79,965 | 65,301 | 14,664 | |||||||||
| 2095 | 59,984 | 56,302 | 3,682 | 24,499 | 12,639 | 11,860 | 84,483 | 68,941 | 15,542 | |||||||||
| 2096 | 63,337 | 59,521 | 3,816 | 25,911 | 13,294 | 12,617 | 89,248 | 72,815 | 16,433 | |||||||||
| 2097 | 66,866 | 62,959 | 3,908 | 27,395 | 13,508 | 13,887 | 94,261 | 76,466 | 17,794 | |||||||||
| 2098 | 70,583 | 66,622 | 3,961 | 28,962 | 13,725 | 15,237 | 99,545 | 80,347 | 19,198 | |||||||||
| 2099 | 74,500 | 70,518 | 3,982 | 30,620 | 13,945 | 16,674 | 105,120 | 84,464 | 20,657 | |||||||||
| 2100 | 78,628 | 74,659 | 3,970 | 32,372 | 14,170 | 18,203 | 111,001 | 88,828 | 22,172 | |||||||||
High-cost: |
||||||||||||||||||
| 2022 | 1,105 | 1,245 | -140 | 374 | 396 | -23 | 1,478 | 1,641 | -163 | |||||||||
| 2023 | 1,128 | 1,329 | -201 | 379 | 421 | -42 | 1,507 | 1,750 | -243 | |||||||||
| 2024 | 1,174 | 1,396 | -222 | 397 | 454 | -57 | 1,571 | 1,850 | -279 | |||||||||
| 2025 | 1,217 | 1,476 | -258 | 415 | 493 | -78 | 1,632 | 1,969 | -337 | |||||||||
| 2026 | 1,271 | 1,560 | -290 | 439 | 535 | -95 | 1,710 | 2,095 | -385 | |||||||||
| 2027 | 1,313 | 1,648 | -336 | 457 | 576 | -119 | 1,769 | 2,224 | -455 | |||||||||
| 2028 | 1,354 | 1,738 | -385 | 473 | 617 | -143 | 1,827 | 2,355 | -528 | |||||||||
| 2029 | 1,395 | 1,828 | -434 | 490 | 659 | -168 | 1,885 | 2,487 | -602 | |||||||||
| 2030 | 1,434 | 1,919 | -485 | 508 | 698 | -190 | 1,942 | 2,617 | -675 | |||||||||
| 2031 | 1,475 | 2,013 | -538 | 526 | 740 | -214 | 2,001 | 2,753 | -752 | |||||||||
| 2032 | 1,515 | 2,100 | -585 | 544 | 809 | -265 | 2,059 | 2,909 | -851 | |||||||||
| 2033 | 1,556 | 2,188 | -632 | 561 | 859 | -298 | 2,117 | 3,047 | -930 | |||||||||
| 2034 | 1,598 | 2,276 | -678 | 578 | 911 | -332 | 2,176 | 3,186 | -1,010 | |||||||||
| 2035 | 1,640 | 2,363 | -722 | 596 | 964 | -368 | 2,236 | 3,327 | -1,090 | |||||||||
| 2036 | 1,684 | 2,449 | -766 | 614 | 1,020 | -406 | 2,298 | 3,469 | -1,172 | |||||||||
| 2037 | 1,727 | 2,537 | -810 | 632 | 1,078 | -446 | 2,359 | 3,615 | -1,256 | |||||||||
| 2038 | 1,771 | 2,624 | -854 | 651 | 1,137 | -486 | 2,422 | 3,761 | -1,340 | |||||||||
| 2039 | 1,815 | 2,711 | -896 | 669 | 1,198 | -528 | 2,485 | 3,909 | -1,424 | |||||||||
| 2040 | 1,860 | 2,797 | -937 | 688 | 1,261 | -572 | 2,548 | 4,058 | -1,510 | |||||||||
| 2041 | 1,905 | 2,884 | -979 | 707 | 1,326 | -618 | 2,613 | 4,210 | -1,597 | |||||||||
| 2042 | 1,951 | 2,975 | -1,024 | 727 | 1,391 | -664 | 2,678 | 4,366 | -1,688 | |||||||||
| 2043 | 1,998 | 3,067 | -1,069 | 747 | 1,458 | -711 | 2,745 | 4,525 | -1,781 | |||||||||
| 2044 | 2,045 | 3,162 | -1,116 | 767 | 1,527 | -760 | 2,812 | 4,689 | -1,876 | |||||||||
| 2045 | 2,094 | 3,259 | -1,165 | 787 | 1,598 | -811 | 2,881 | 4,856 | -1,975 | |||||||||
| 2046 | 2,144 | 3,358 | -1,214 | 808 | 1,677 | -869 | 2,952 | 5,034 | -2,083 | |||||||||
| 2047 | 2,194 | 3,460 | -1,266 | 830 | 1,750 | -920 | 3,024 | 5,210 | -2,187 | |||||||||
| 2048 | 2,246 | 3,566 | -1,320 | 852 | 1,825 | -973 | 3,098 | 5,391 | -2,293 | |||||||||
| 2049 | 2,300 | 3,675 | -1,375 | 875 | 1,899 | -1,024 | 3,174 | 5,574 | -2,399 | |||||||||
| 2050 | 2,354 | 3,788 | -1,434 | 898 | 1,978 | -1,080 | 3,253 | 5,766 | -2,513 | |||||||||
| 2051 | 2,411 | 3,904 | -1,494 | 922 | 2,057 | -1,134 | 3,333 | 5,961 | -2,628 | |||||||||
| 2052 | 2,468 | 4,023 | -1,555 | 947 | 2,135 | -1,188 | 3,415 | 6,158 | -2,743 | |||||||||
| 2053 | 2,527 | 4,146 | -1,619 | 973 | 2,214 | -1,241 | 3,500 | 6,360 | -2,860 | |||||||||
| 2054 | 2,587 | 4,273 | -1,686 | 999 | 2,294 | -1,295 | 3,586 | 6,567 | -2,981 | |||||||||
| 2055 | 2,650 | 4,404 | -1,754 | 1,026 | 2,379 | -1,353 | 3,676 | 6,783 | -3,107 | |||||||||
| 2056 | 2,714 | 4,539 | -1,825 | 1,054 | 2,468 | -1,414 | 3,768 | 7,008 | -3,239 | |||||||||
| 2057 | 2,780 | 4,680 | -1,900 | 1,083 | 2,557 | -1,474 | 3,863 | 7,237 | -3,374 | |||||||||
| 2058 | 2,848 | 4,826 | -1,978 | 1,113 | 2,644 | -1,532 | 3,961 | 7,471 | -3,509 | |||||||||
| 2059 | 2,918 | 4,975 | -2,058 | 1,143 | 2,732 | -1,588 | 4,061 | 7,707 | -3,646 | |||||||||
| 2060 | 2,989 | 5,129 | -2,141 | 1,175 | 2,823 | -1,648 | 4,164 | 7,953 | -3,789 | |||||||||
| 2061 | 3,061 | 5,287 | -2,226 | 1,207 | 2,914 | -1,707 | 4,268 | 8,201 | -3,933 | |||||||||
| 2062 | 3,135 | 5,448 | -2,313 | 1,240 | 3,009 | -1,769 | 4,375 | 8,458 | -4,083 | |||||||||
| 2063 | 3,211 | 5,614 | -2,403 | 1,273 | 3,105 | -1,831 | 4,484 | 8,718 | -4,234 | |||||||||
| 2064 | 3,288 | 5,782 | -2,494 | 1,308 | 3,201 | -1,893 | 4,595 | 8,983 | -4,387 | |||||||||
| 2065 | 3,366 | 5,956 | -2,589 | 1,343 | 3,299 | -1,956 | 4,709 | 9,255 | -4,546 | |||||||||
| 2066 | 3,446 | 6,134 | -2,688 | 1,379 | 3,397 | -2,018 | 4,825 | 9,532 | -4,706 | |||||||||
| 2067 | 3,528 | 6,318 | -2,790 | 1,416 | 3,493 | -2,077 | 4,943 | 9,811 | -4,867 | |||||||||
| 2068 | 3,611 | 6,508 | -2,897 | 1,453 | 3,591 | -2,137 | 5,064 | 10,099 | -5,034 | |||||||||
| 2069 | 3,696 | 6,704 | -3,009 | 1,492 | 3,686 | -2,194 | 5,188 | 10,390 | -5,202 | |||||||||
| 2070 | 3,782 | 6,906 | -3,124 | 1,531 | 3,780 | -2,249 | 5,313 | 10,686 | -5,373 | |||||||||
| 2071 | 3,869 | 7,112 | -3,242 | 1,571 | 3,871 | -2,300 | 5,440 | 10,982 | -5,542 | |||||||||
| 2072 | 3,958 | 7,323 | -3,364 | 1,612 | 3,963 | -2,351 | 5,570 | 11,286 | -5,715 | |||||||||
| 2073 | 4,050 | 7,540 | -3,490 | 1,654 | 4,057 | -2,403 | 5,704 | 11,597 | -5,893 | |||||||||
| 2074 | 4,143 | 7,762 | -3,618 | 1,697 | 4,153 | -2,456 | 5,841 | 11,915 | -6,074 | |||||||||
| 2075 | 4,239 | 7,989 | -3,750 | 1,741 | 4,250 | -2,509 | 5,980 | 12,239 | -6,259 | |||||||||
| 2076 | 4,336 | 8,219 | -3,883 | 1,786 | 4,347 | -2,561 | 6,122 | 12,567 | -6,445 | |||||||||
| 2077 | 4,434 | 8,452 | -4,018 | 1,832 | 4,444 | -2,612 | 6,266 | 12,896 | -6,630 | |||||||||
| 2078 | 4,535 | 8,688 | -4,153 | 1,878 | 4,542 | -2,664 | 6,413 | 13,229 | -6,816 | |||||||||
| 2079 | 4,638 | 8,924 | -4,286 | 1,926 | 4,639 | -2,713 | 6,564 | 13,563 | -6,999 | |||||||||
| 2080 | 4,743 | 9,162 | -4,419 | 1,974 | 4,737 | -2,763 | 6,717 | 13,899 | -7,182 | |||||||||
| 2081 | 4,850 | 9,403 | -4,553 | 2,023 | 4,836 | -2,812 | 6,874 | 14,239 | -7,365 | |||||||||
| 2082 | 4,960 | 9,646 | -4,686 | 2,074 | 4,935 | -2,861 | 7,034 | 14,581 | -7,547 | |||||||||
| 2083 | 5,073 | 9,891 | -4,818 | 2,126 | 5,037 | -2,911 | 7,198 | 14,928 | -7,730 | |||||||||
| 2084 | 5,188 | 10,139 | -4,951 | 2,179 | 5,140 | -2,962 | 7,366 | 15,279 | -7,913 | |||||||||
| 2085 | 5,306 | 10,388 | -5,082 | 2,233 | 5,247 | -3,014 | 7,539 | 15,635 | -8,096 | |||||||||
| 2086 | 5,427 | 10,638 | -5,211 | 2,288 | 5,356 | -3,067 | 7,715 | 15,994 | -8,279 | |||||||||
| 2087 | 5,551 | 10,889 | -5,338 | 2,345 | 5,466 | -3,121 | 7,896 | 16,355 | -8,459 | |||||||||
| 2088 | 5,679 | 11,141 | -5,462 | 2,403 | 5,579 | -3,176 | 8,082 | 16,720 | -8,638 | |||||||||
| 2089 | 5,809 | 11,395 | -5,585 | 2,462 | 5,692 | -3,230 | 8,272 | 17,086 | -8,815 | |||||||||
| 2090 | 5,943 | 11,652 | -5,709 | 2,523 | 5,806 | -3,283 | 8,466 | 17,458 | -8,992 | |||||||||
| 2091 | 6,080 | 11,914 | -5,834 | 2,585 | 5,922 | -3,336 | 8,666 | 17,836 | -9,170 | |||||||||
| 2092 | 6,221 | 12,182 | -5,960 | 2,649 | 6,043 | -3,394 | 8,871 | 18,225 | -9,354 | |||||||||
| 2093 | 6,366 | 12,456 | -6,090 | 2,715 | 6,168 | -3,453 | 9,081 | 18,624 | -9,543 | |||||||||
| 2094 | 6,515 | 12,738 | -6,223 | 2,783 | 6,293 | -3,510 | 9,297 | 19,031 | -9,733 | |||||||||
| 2095 | 6,667 | 13,028 | -6,361 | 2,852 | 6,418 | -3,567 | 9,519 | 19,446 | -9,927 | |||||||||
| 2096 | 6,823 | 13,326 | -6,503 | 2,923 | 6,544 | -3,622 | 9,746 | 19,870 | -10,125 | |||||||||
| 2097 | 6,984 | 13,633 | -6,649 | 2,999 | 6,921 | -3,922 | 9,983 | 20,554 | -10,571 | |||||||||
| 2098 | 7,147 | 13,951 | -6,804 | 3,077 | 7,319 | -4,242 | 10,224 | 21,271 | -11,047 | |||||||||
| 2099 | 7,313 | 14,280 | -6,967 | 3,157 | 7,741 | -4,584 | 10,470 | 22,021 | -11,551 | |||||||||
| 2100 | 7,483 | 14,620 | -7,137 | 3,239 | 8,186 | -4,947 | 10,722 | 22,806 | -12,084 | |||||||||
|
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 asset 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. |