OASDI and HI Annual Non-Interest Income, Cost, and Balance in CPI-Indexed 2022 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 b | Balance b |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $251 | $236 | $15 | $40 | $39 | $2 | $291 | $274 | $17 | |||||||||
| 1971 | 265 | 263 | 2 | 37 | 41 | -4 | 302 | 304 | -2 | |||||||||
| 1972 | 286 | 285 | 1 | 40 | 44 | -4 | 326 | 329 | -3 | |||||||||
| 1973 | 325 | 330 | -5 | 70 | 48 | 23 | 396 | 378 | 18 | |||||||||
| 1974 | 332 | 339 | -7 | 65 | 53 | 12 | 397 | 392 | 5 | |||||||||
| 1975 | 332 | 355 | -23 | 63 | 59 | 4 | 395 | 414 | -19 | |||||||||
| 1976 | 351 | 380 | -29 | 63 | 67 | -5 | 414 | 447 | -33 | |||||||||
| 1977 | 362 | 398 | -36 | 69 | 73 | -5 | 431 | 471 | -40 | |||||||||
| 1978 | 379 | 406 | -27 | 78 | 79 | c | 458 | 485 | -27 | |||||||||
| 1979 | 394 | 407 | -14 | 86 | 82 | 4 | 480 | 489 | -9 | |||||||||
| 1980 | 393 | 414 | -21 | 83 | 87 | -4 | 476 | 501 | -25 | |||||||||
| 1981 | 426 | 438 | -13 | 102 | 95 | 7 | 528 | 533 | -5 | |||||||||
| 1982 | 420 | 459 | -39 | 102 | 104 | -2 | 521 | 563 | -41 | |||||||||
| 1983 | 453 | 476 | -23 | 114 | 112 | 2 | 567 | 588 | -21 | |||||||||
| 1984 | 492 | 485 | 7 | 119 | 122 | -3 | 611 | 607 | 5 | |||||||||
| 1985 | 521 | 495 | 26 | 128 | 126 | 3 | 650 | 620 | 29 | |||||||||
| 1986 | 544 | 515 | 29 | 144 | 128 | 16 | 688 | 643 | 46 | |||||||||
| 1987 | 557 | 516 | 41 | 147 | 129 | 19 | 704 | 645 | 60 | |||||||||
| 1988 | 606 | 528 | 78 | 151 | 127 | 25 | 757 | 654 | 102 | |||||||||
| 1989 | 627 | 535 | 92 | 154 | 139 | 15 | 781 | 674 | 107 | |||||||||
| 1990 | 642 | 545 | 97 | 155 | 144 | 11 | 796 | 688 | 108 | |||||||||
| 1991 | 636 | 567 | 69 | 166 | 151 | 14 | 802 | 718 | 84 | |||||||||
| 1992 | 637 | 586 | 51 | 170 | 170 | c | 807 | 756 | 51 | |||||||||
| 1993 | 640 | 603 | 37 | 171 | 186 | -14 | 812 | 789 | 23 | |||||||||
| 1994 | 667 | 616 | 51 | 194 | 205 | -11 | 862 | 821 | 40 | |||||||||
| 1995 | 675 | 630 | 46 | 200 | 220 | -20 | 876 | 850 | 26 | |||||||||
| 1996 | 695 | 637 | 58 | 206 | 233 | -27 | 900 | 869 | 31 | |||||||||
| 1997 | 729 | 650 | 79 | 217 | 242 | -25 | 946 | 892 | 54 | |||||||||
| 1998 | 765 | 664 | 100 | 232 | 229 | 3 | 997 | 894 | 103 | |||||||||
| 1999 | 801 | 668 | 133 | 245 | 221 | 23 | 1,046 | 890 | 156 | |||||||||
| 2000 | 828 | 682 | 146 | 256 | 216 | 40 | 1,084 | 898 | 186 | |||||||||
| 2001 | 846 | 702 | 144 | 254 | 229 | 25 | 1,101 | 931 | 170 | |||||||||
| 2002 | 863 | 728 | 134 | 252 | 241 | 11 | 1,114 | 970 | 145 | |||||||||
| 2003 | 844 | 740 | 105 | 254 | 247 | 7 | 1,098 | 986 | 112 | |||||||||
| 2004 | 856 | 755 | 101 | 263 | 260 | 3 | 1,119 | 1,014 | 104 | |||||||||
| 2005 | 883 | 770 | 113 | 268 | 272 | -5 | 1,151 | 1,043 | 108 | |||||||||
| 2006 | 905 | 782 | 123 | 276 | 279 | -3 | 1,181 | 1,061 | 120 | |||||||||
| 2007 | 924 | 814 | 110 | 285 | 287 | -2 | 1,208 | 1,101 | 108 | |||||||||
| 2008 | 906 | 822 | 84 | 278 | 297 | -18 | 1,184 | 1,119 | 66 | |||||||||
| 2009 | 912 | 908 | 4 | 271 | 317 | -46 | 1,184 | 1,225 | -41 | |||||||||
| 2010 | 861 | 924 | -63 | 272 | 319 | -47 | 1,133 | 1,243 | -110 | |||||||||
| 2011 | 865 | 922 | -57 | 274 | 321 | -46 | 1,140 | 1,243 | -103 | |||||||||
| 2012 | 897 | 964 | -67 | 284 | 322 | -38 | 1,181 | 1,286 | -105 | |||||||||
| 2013 | 910 | 996 | -86 | 295 | 325 | -30 | 1,206 | 1,322 | -116 | |||||||||
| 2014 | 937 | 1,025 | -87 | 307 | 321 | -14 | 1,245 | 1,346 | -101 | |||||||||
| 2015 | 990 | 1,074 | -84 | 324 | 333 | -8 | 1,314 | 1,407 | -93 | |||||||||
| 2016 | 1,031 | 1,094 | -63 | 330 | 343 | -12 | 1,361 | 1,436 | -75 | |||||||||
| 2017 | 1,058 | 1,106 | -48 | 339 | 349 | -10 | 1,397 | 1,454 | -57 | |||||||||
| 2018 | 1,042 | 1,133 | -91 | 343 | 353 | -9 | 1,385 | 1,485 | -100 | |||||||||
| 2019 | 1,093 | 1,180 | -87 | 355 | 368 | -12 | 1,448 | 1,547 | -100 | |||||||||
| 2020 | 1,147 | 1,218 | -72 | 360 | 377 | -17 | 1,507 | 1,595 | -89 | |||||||||
| 2021 | 1,064 | 1,197 | -132 | 373 | 376 | -3 | 1,437 | 1,572 | -135 | |||||||||
Intermediate: |
||||||||||||||||||
| 2022 | 1,131 | 1,243 | -111 | 387 | 391 | -4 | 1,518 | 1,633 | -116 | |||||||||
| 2023 | 1,186 | 1,302 | -116 | 399 | 408 | -10 | 1,585 | 1,710 | -125 | |||||||||
| 2024 | 1,210 | 1,349 | -139 | 409 | 427 | -17 | 1,619 | 1,776 | -157 | |||||||||
| 2025 | 1,238 | 1,399 | -161 | 420 | 447 | -27 | 1,658 | 1,846 | -188 | |||||||||
| 2026 | 1,274 | 1,449 | -176 | 436 | 467 | -31 | 1,710 | 1,917 | -207 | |||||||||
| 2027 | 1,301 | 1,500 | -199 | 447 | 487 | -40 | 1,748 | 1,987 | -239 | |||||||||
| 2028 | 1,329 | 1,550 | -221 | 457 | 506 | -49 | 1,786 | 2,056 | -270 | |||||||||
| 2029 | 1,356 | 1,598 | -242 | 468 | 525 | -57 | 1,824 | 2,123 | -299 | |||||||||
| 2030 | 1,382 | 1,646 | -264 | 479 | 540 | -61 | 1,861 | 2,186 | -325 | |||||||||
| 2031 | 1,408 | 1,693 | -285 | 490 | 556 | -66 | 1,898 | 2,249 | -351 | |||||||||
| 2032 | 1,431 | 1,736 | -305 | 500 | 590 | -90 | 1,931 | 2,326 | -395 | |||||||||
| 2033 | 1,453 | 1,777 | -323 | 510 | 608 | -98 | 1,964 | 2,385 | -421 | |||||||||
| 2034 | 1,476 | 1,816 | -340 | 520 | 626 | -106 | 1,996 | 2,442 | -446 | |||||||||
| 2035 | 1,498 | 1,853 | -355 | 530 | 644 | -113 | 2,028 | 2,496 | -468 | |||||||||
| 2036 | 1,520 | 1,888 | -368 | 540 | 660 | -120 | 2,060 | 2,548 | -488 | |||||||||
| 2037 | 1,541 | 1,923 | -382 | 550 | 677 | -127 | 2,091 | 2,600 | -509 | |||||||||
| 2038 | 1,563 | 1,957 | -394 | 560 | 693 | -133 | 2,123 | 2,649 | -527 | |||||||||
| 2039 | 1,584 | 1,989 | -404 | 570 | 708 | -139 | 2,154 | 2,697 | -543 | |||||||||
| 2040 | 1,606 | 2,019 | -413 | 579 | 723 | -144 | 2,185 | 2,742 | -557 | |||||||||
| 2041 | 1,628 | 2,049 | -421 | 589 | 738 | -149 | 2,217 | 2,787 | -570 | |||||||||
| 2042 | 1,650 | 2,080 | -429 | 599 | 752 | -153 | 2,249 | 2,832 | -582 | |||||||||
| 2043 | 1,673 | 2,110 | -437 | 609 | 765 | -156 | 2,282 | 2,875 | -593 | |||||||||
| 2044 | 1,696 | 2,141 | -446 | 619 | 778 | -158 | 2,315 | 2,919 | -604 | |||||||||
| 2045 | 1,719 | 2,173 | -454 | 630 | 790 | -161 | 2,349 | 2,964 | -615 | |||||||||
| 2046 | 1,744 | 2,206 | -462 | 641 | 803 | -163 | 2,384 | 3,009 | -625 | |||||||||
| 2047 | 1,768 | 2,240 | -472 | 652 | 815 | -163 | 2,420 | 3,055 | -635 | |||||||||
| 2048 | 1,794 | 2,276 | -482 | 663 | 827 | -163 | 2,457 | 3,102 | -645 | |||||||||
| 2049 | 1,820 | 2,312 | -492 | 675 | 838 | -163 | 2,496 | 3,150 | -655 | |||||||||
| 2050 | 1,848 | 2,351 | -503 | 688 | 850 | -163 | 2,535 | 3,201 | -666 | |||||||||
| 2051 | 1,875 | 2,390 | -515 | 700 | 863 | -162 | 2,575 | 3,253 | -677 | |||||||||
| 2052 | 1,904 | 2,431 | -527 | 713 | 874 | -161 | 2,617 | 3,305 | -688 | |||||||||
| 2053 | 1,933 | 2,473 | -540 | 726 | 886 | -160 | 2,659 | 3,359 | -700 | |||||||||
| 2054 | 1,962 | 2,516 | -554 | 740 | 898 | -158 | 2,702 | 3,415 | -713 | |||||||||
| 2055 | 1,992 | 2,562 | -570 | 754 | 912 | -158 | 2,746 | 3,474 | -728 | |||||||||
| 2056 | 2,023 | 2,609 | -586 | 768 | 927 | -159 | 2,791 | 3,536 | -744 | |||||||||
| 2057 | 2,055 | 2,659 | -603 | 783 | 941 | -158 | 2,838 | 3,599 | -761 | |||||||||
| 2058 | 2,088 | 2,709 | -621 | 798 | 955 | -157 | 2,885 | 3,664 | -778 | |||||||||
| 2059 | 2,120 | 2,761 | -640 | 813 | 969 | -156 | 2,933 | 3,729 | -796 | |||||||||
| 2060 | 2,154 | 2,813 | -659 | 829 | 984 | -156 | 2,982 | 3,797 | -815 | |||||||||
| 2061 | 2,187 | 2,866 | -679 | 844 | 1,000 | -155 | 3,031 | 3,865 | -834 | |||||||||
| 2062 | 2,221 | 2,919 | -698 | 860 | 1,016 | -156 | 3,081 | 3,935 | -854 | |||||||||
| 2063 | 2,256 | 2,973 | -717 | 876 | 1,033 | -156 | 3,132 | 4,005 | -874 | |||||||||
| 2064 | 2,290 | 3,026 | -736 | 893 | 1,050 | -157 | 3,183 | 4,076 | -893 | |||||||||
| 2065 | 2,325 | 3,081 | -755 | 909 | 1,068 | -159 | 3,234 | 4,149 | -915 | |||||||||
| 2066 | 2,361 | 3,136 | -775 | 926 | 1,087 | -161 | 3,286 | 4,223 | -936 | |||||||||
| 2067 | 2,397 | 3,192 | -795 | 943 | 1,106 | -163 | 3,339 | 4,298 | -958 | |||||||||
| 2068 | 2,433 | 3,249 | -816 | 960 | 1,124 | -165 | 3,393 | 4,373 | -981 | |||||||||
| 2069 | 2,470 | 3,307 | -838 | 977 | 1,143 | -166 | 3,447 | 4,450 | -1,004 | |||||||||
| 2070 | 2,507 | 3,367 | -860 | 995 | 1,162 | -167 | 3,501 | 4,529 | -1,028 | |||||||||
| 2071 | 2,544 | 3,427 | -882 | 1,013 | 1,181 | -169 | 3,557 | 4,608 | -1,051 | |||||||||
| 2072 | 2,582 | 3,487 | -905 | 1,031 | 1,201 | -170 | 3,613 | 4,688 | -1,075 | |||||||||
| 2073 | 2,621 | 3,549 | -928 | 1,049 | 1,220 | -171 | 3,671 | 4,769 | -1,099 | |||||||||
| 2074 | 2,661 | 3,612 | -950 | 1,068 | 1,240 | -172 | 3,729 | 4,852 | -1,122 | |||||||||
| 2075 | 2,702 | 3,674 | -972 | 1,087 | 1,260 | -173 | 3,789 | 4,934 | -1,146 | |||||||||
| 2076 | 2,743 | 3,736 | -993 | 1,106 | 1,280 | -174 | 3,849 | 5,016 | -1,167 | |||||||||
| 2077 | 2,784 | 3,797 | -1,013 | 1,126 | 1,300 | -174 | 3,910 | 5,097 | -1,187 | |||||||||
| 2078 | 2,827 | 3,857 | -1,030 | 1,146 | 1,320 | -174 | 3,973 | 5,176 | -1,204 | |||||||||
| 2079 | 2,870 | 3,915 | -1,045 | 1,166 | 1,339 | -173 | 4,036 | 5,254 | -1,218 | |||||||||
| 2080 | 2,915 | 3,972 | -1,058 | 1,186 | 1,359 | -172 | 4,101 | 5,331 | -1,230 | |||||||||
| 2081 | 2,960 | 4,029 | -1,069 | 1,207 | 1,378 | -171 | 4,167 | 5,407 | -1,240 | |||||||||
| 2082 | 3,006 | 4,085 | -1,079 | 1,228 | 1,397 | -169 | 4,234 | 5,483 | -1,248 | |||||||||
| 2083 | 3,054 | 4,141 | -1,088 | 1,250 | 1,417 | -168 | 4,303 | 5,559 | -1,255 | |||||||||
| 2084 | 3,102 | 4,197 | -1,095 | 1,272 | 1,438 | -166 | 4,373 | 5,634 | -1,261 | |||||||||
| 2085 | 3,151 | 4,252 | -1,101 | 1,294 | 1,458 | -164 | 4,445 | 5,710 | -1,265 | |||||||||
| 2086 | 3,201 | 4,307 | -1,105 | 1,316 | 1,479 | -163 | 4,517 | 5,786 | -1,268 | |||||||||
| 2087 | 3,252 | 4,361 | -1,109 | 1,339 | 1,500 | -160 | 4,592 | 5,861 | -1,269 | |||||||||
| 2088 | 3,305 | 4,416 | -1,112 | 1,363 | 1,521 | -158 | 4,668 | 5,937 | -1,270 | |||||||||
| 2089 | 3,358 | 4,473 | -1,115 | 1,387 | 1,542 | -155 | 4,745 | 6,015 | -1,270 | |||||||||
| 2090 | 3,413 | 4,532 | -1,119 | 1,411 | 1,563 | -152 | 4,824 | 6,095 | -1,271 | |||||||||
| 2091 | 3,469 | 4,594 | -1,126 | 1,436 | 1,584 | -147 | 4,905 | 6,178 | -1,273 | |||||||||
| 2092 | 3,525 | 4,660 | -1,135 | 1,462 | 1,605 | -143 | 4,987 | 6,266 | -1,278 | |||||||||
| 2093 | 3,583 | 4,729 | -1,146 | 1,488 | 1,628 | -140 | 5,071 | 6,357 | -1,286 | |||||||||
| 2094 | 3,642 | 4,802 | -1,160 | 1,515 | 1,649 | -135 | 5,157 | 6,451 | -1,294 | |||||||||
| 2095 | 3,702 | 4,878 | -1,176 | 1,542 | 1,671 | -129 | 5,244 | 6,548 | -1,305 | |||||||||
| 2096 | 3,762 | 4,957 | -1,195 | 1,569 | 1,691 | -122 | 5,331 | 6,649 | -1,317 | |||||||||
| 2097 | 3,824 | 5,040 | -1,216 | 1,597 | 1,713 | -115 | 5,421 | 6,753 | -1,332 | |||||||||
| 2098 | 3,885 | 5,126 | -1,241 | 1,625 | 1,734 | -109 | 5,511 | 6,860 | -1,350 | |||||||||
| 2099 | 3,948 | 5,216 | -1,268 | 1,654 | 1,756 | -102 | 5,602 | 6,971 | -1,370 | |||||||||
| 2100 | 4,011 | 5,308 | -1,297 | 1,683 | 1,778 | -95 | 5,694 | 7,086 | -1,392 | |||||||||
Low-cost: |
||||||||||||||||||
| 2022 | 1,138 | 1,241 | -103 | 389 | 384 | 6 | 1,527 | 1,625 | -98 | |||||||||
| 2023 | 1,213 | 1,299 | -86 | 407 | 392 | 15 | 1,620 | 1,691 | -71 | |||||||||
| 2024 | 1,247 | 1,342 | -95 | 421 | 406 | 16 | 1,668 | 1,748 | -80 | |||||||||
| 2025 | 1,288 | 1,388 | -99 | 434 | 420 | 15 | 1,723 | 1,807 | -85 | |||||||||
| 2026 | 1,339 | 1,433 | -94 | 454 | 434 | 20 | 1,792 | 1,867 | -74 | |||||||||
| 2027 | 1,379 | 1,478 | -98 | 468 | 447 | 21 | 1,847 | 1,924 | -77 | |||||||||
| 2028 | 1,421 | 1,523 | -101 | 482 | 458 | 23 | 1,903 | 1,981 | -78 | |||||||||
| 2029 | 1,464 | 1,566 | -103 | 496 | 469 | 27 | 1,960 | 2,036 | -76 | |||||||||
| 2030 | 1,505 | 1,609 | -105 | 511 | 477 | 34 | 2,015 | 2,086 | -71 | |||||||||
| 2031 | 1,547 | 1,653 | -105 | 525 | 485 | 40 | 2,073 | 2,138 | -65 | |||||||||
| 2032 | 1,583 | 1,693 | -110 | 541 | 509 | 32 | 2,124 | 2,202 | -78 | |||||||||
| 2033 | 1,619 | 1,732 | -114 | 556 | 518 | 38 | 2,174 | 2,250 | -76 | |||||||||
| 2034 | 1,654 | 1,770 | -116 | 571 | 526 | 44 | 2,225 | 2,297 | -71 | |||||||||
| 2035 | 1,690 | 1,807 | -117 | 586 | 534 | 52 | 2,276 | 2,341 | -65 | |||||||||
| 2036 | 1,727 | 1,843 | -116 | 601 | 541 | 60 | 2,328 | 2,384 | -56 | |||||||||
| 2037 | 1,763 | 1,879 | -116 | 616 | 548 | 68 | 2,380 | 2,427 | -48 | |||||||||
| 2038 | 1,800 | 1,915 | -115 | 632 | 554 | 78 | 2,432 | 2,469 | -36 | |||||||||
| 2039 | 1,838 | 1,950 | -112 | 648 | 559 | 89 | 2,486 | 2,509 | -23 | |||||||||
| 2040 | 1,876 | 1,985 | -108 | 664 | 564 | 100 | 2,541 | 2,549 | -8 | |||||||||
| 2041 | 1,916 | 2,018 | -103 | 681 | 569 | 112 | 2,596 | 2,587 | 9 | |||||||||
| 2042 | 1,956 | 2,053 | -97 | 698 | 573 | 125 | 2,654 | 2,626 | 28 | |||||||||
| 2043 | 1,998 | 2,088 | -90 | 716 | 576 | 139 | 2,714 | 2,665 | 49 | |||||||||
| 2044 | 2,042 | 2,125 | -84 | 734 | 579 | 155 | 2,776 | 2,705 | 71 | |||||||||
| 2045 | 2,087 | 2,164 | -77 | 753 | 582 | 171 | 2,840 | 2,746 | 94 | |||||||||
| 2046 | 2,133 | 2,204 | -71 | 773 | 586 | 186 | 2,906 | 2,790 | 116 | |||||||||
| 2047 | 2,182 | 2,247 | -65 | 793 | 588 | 205 | 2,975 | 2,835 | 140 | |||||||||
| 2048 | 2,232 | 2,292 | -60 | 814 | 590 | 224 | 3,046 | 2,882 | 164 | |||||||||
| 2049 | 2,284 | 2,339 | -55 | 836 | 593 | 244 | 3,120 | 2,932 | 189 | |||||||||
| 2050 | 2,338 | 2,389 | -51 | 859 | 596 | 263 | 3,197 | 2,985 | 212 | |||||||||
| 2051 | 2,393 | 2,441 | -48 | 883 | 599 | 284 | 3,276 | 3,040 | 235 | |||||||||
| 2052 | 2,450 | 2,496 | -46 | 907 | 603 | 304 | 3,357 | 3,098 | 259 | |||||||||
| 2053 | 2,508 | 2,552 | -44 | 932 | 607 | 325 | 3,441 | 3,159 | 281 | |||||||||
| 2054 | 2,569 | 2,612 | -43 | 958 | 612 | 346 | 3,527 | 3,224 | 303 | |||||||||
| 2055 | 2,631 | 2,674 | -44 | 985 | 619 | 366 | 3,615 | 3,293 | 322 | |||||||||
| 2056 | 2,694 | 2,740 | -45 | 1,012 | 626 | 386 | 3,707 | 3,366 | 341 | |||||||||
| 2057 | 2,760 | 2,808 | -48 | 1,041 | 633 | 407 | 3,801 | 3,441 | 360 | |||||||||
| 2058 | 2,827 | 2,878 | -51 | 1,070 | 641 | 429 | 3,897 | 3,519 | 378 | |||||||||
| 2059 | 2,896 | 2,950 | -55 | 1,100 | 650 | 450 | 3,995 | 3,600 | 395 | |||||||||
| 2060 | 2,966 | 3,024 | -58 | 1,130 | 660 | 470 | 4,096 | 3,684 | 412 | |||||||||
| 2061 | 3,037 | 3,099 | -62 | 1,161 | 670 | 491 | 4,198 | 3,770 | 429 | |||||||||
| 2062 | 3,110 | 3,175 | -65 | 1,193 | 682 | 511 | 4,302 | 3,857 | 446 | |||||||||
| 2063 | 3,184 | 3,252 | -68 | 1,225 | 694 | 531 | 4,409 | 3,946 | 463 | |||||||||
| 2064 | 3,260 | 3,329 | -69 | 1,258 | 707 | 551 | 4,518 | 4,036 | 482 | |||||||||
| 2065 | 3,337 | 3,408 | -71 | 1,292 | 722 | 569 | 4,629 | 4,130 | 499 | |||||||||
| 2066 | 3,417 | 3,489 | -72 | 1,326 | 738 | 588 | 4,743 | 4,227 | 516 | |||||||||
| 2067 | 3,498 | 3,571 | -73 | 1,361 | 755 | 606 | 4,859 | 4,326 | 533 | |||||||||
| 2068 | 3,581 | 3,655 | -75 | 1,397 | 772 | 625 | 4,978 | 4,428 | 550 | |||||||||
| 2069 | 3,665 | 3,742 | -76 | 1,434 | 790 | 644 | 5,099 | 4,532 | 567 | |||||||||
| 2070 | 3,752 | 3,830 | -78 | 1,472 | 810 | 662 | 5,223 | 4,639 | 584 | |||||||||
| 2071 | 3,841 | 3,919 | -79 | 1,510 | 830 | 680 | 5,351 | 4,750 | 601 | |||||||||
| 2072 | 3,932 | 4,011 | -79 | 1,550 | 851 | 698 | 5,482 | 4,862 | 620 | |||||||||
| 2073 | 4,026 | 4,104 | -79 | 1,590 | 873 | 717 | 5,616 | 4,977 | 639 | |||||||||
| 2074 | 4,123 | 4,200 | -77 | 1,632 | 895 | 737 | 5,755 | 5,095 | 660 | |||||||||
| 2075 | 4,222 | 4,296 | -74 | 1,675 | 918 | 757 | 5,898 | 5,214 | 683 | |||||||||
| 2076 | 4,324 | 4,392 | -68 | 1,719 | 941 | 778 | 6,044 | 5,333 | 710 | |||||||||
| 2077 | 4,429 | 4,488 | -59 | 1,764 | 964 | 800 | 6,194 | 5,452 | 741 | |||||||||
| 2078 | 4,538 | 4,583 | -46 | 1,811 | 988 | 823 | 6,348 | 5,571 | 777 | |||||||||
| 2079 | 4,649 | 4,678 | -28 | 1,858 | 1,012 | 847 | 6,508 | 5,689 | 818 | |||||||||
| 2080 | 4,764 | 4,771 | -7 | 1,907 | 1,036 | 871 | 6,672 | 5,807 | 864 | |||||||||
| 2081 | 4,883 | 4,865 | 18 | 1,958 | 1,061 | 897 | 6,841 | 5,926 | 915 | |||||||||
| 2082 | 5,005 | 4,959 | 46 | 2,010 | 1,086 | 923 | 7,015 | 6,045 | 970 | |||||||||
| 2083 | 5,131 | 5,054 | 77 | 2,063 | 1,112 | 951 | 7,194 | 6,166 | 1,028 | |||||||||
| 2084 | 5,261 | 5,150 | 111 | 2,118 | 1,139 | 979 | 7,378 | 6,288 | 1,090 | |||||||||
| 2085 | 5,394 | 5,247 | 147 | 2,174 | 1,166 | 1,008 | 7,567 | 6,412 | 1,155 | |||||||||
| 2086 | 5,530 | 5,345 | 186 | 2,232 | 1,194 | 1,038 | 7,762 | 6,538 | 1,224 | |||||||||
| 2087 | 5,671 | 5,445 | 226 | 2,291 | 1,222 | 1,069 | 7,962 | 6,667 | 1,295 | |||||||||
| 2088 | 5,815 | 5,550 | 265 | 2,352 | 1,250 | 1,102 | 8,167 | 6,800 | 1,367 | |||||||||
| 2089 | 5,963 | 5,661 | 302 | 2,415 | 1,279 | 1,136 | 8,378 | 6,940 | 1,438 | |||||||||
| 2090 | 6,116 | 5,780 | 336 | 2,480 | 1,308 | 1,171 | 8,595 | 7,088 | 1,507 | |||||||||
| 2091 | 6,271 | 5,907 | 365 | 2,546 | 1,338 | 1,209 | 8,818 | 7,244 | 1,573 | |||||||||
| 2092 | 6,431 | 6,043 | 388 | 2,615 | 1,368 | 1,247 | 9,046 | 7,411 | 1,635 | |||||||||
| 2093 | 6,595 | 6,189 | 405 | 2,685 | 1,399 | 1,286 | 9,280 | 7,588 | 1,692 | |||||||||
| 2094 | 6,762 | 6,344 | 418 | 2,757 | 1,430 | 1,328 | 9,519 | 7,774 | 1,746 | |||||||||
| 2095 | 6,933 | 6,507 | 426 | 2,832 | 1,461 | 1,371 | 9,764 | 7,968 | 1,796 | |||||||||
| 2096 | 7,107 | 6,679 | 428 | 2,908 | 1,492 | 1,416 | 10,015 | 8,171 | 1,844 | |||||||||
| 2097 | 7,285 | 6,859 | 426 | 2,984 | 1,472 | 1,513 | 10,269 | 8,330 | 1,939 | |||||||||
| 2098 | 7,465 | 7,047 | 419 | 3,063 | 1,452 | 1,612 | 10,529 | 8,498 | 2,031 | |||||||||
| 2099 | 7,650 | 7,241 | 409 | 3,144 | 1,432 | 1,712 | 10,795 | 8,673 | 2,121 | |||||||||
| 2100 | 7,839 | 7,443 | 396 | 3,227 | 1,413 | 1,815 | 11,067 | 8,856 | 2,211 | |||||||||
High-cost: |
||||||||||||||||||
| 2022 | 1,105 | 1,245 | -140 | 374 | 396 | -23 | 1,478 | 1,641 | -163 | |||||||||
| 2023 | 1,117 | 1,316 | -199 | 375 | 417 | -42 | 1,492 | 1,733 | -241 | |||||||||
| 2024 | 1,145 | 1,361 | -217 | 387 | 442 | -55 | 1,531 | 1,804 | -272 | |||||||||
| 2025 | 1,166 | 1,413 | -247 | 397 | 472 | -75 | 1,563 | 1,886 | -323 | |||||||||
| 2026 | 1,196 | 1,468 | -273 | 413 | 503 | -90 | 1,609 | 1,971 | -362 | |||||||||
| 2027 | 1,213 | 1,524 | -310 | 422 | 532 | -110 | 1,635 | 2,056 | -420 | |||||||||
| 2028 | 1,229 | 1,578 | -349 | 430 | 560 | -130 | 1,659 | 2,138 | -479 | |||||||||
| 2029 | 1,244 | 1,631 | -387 | 437 | 587 | -150 | 1,681 | 2,218 | -537 | |||||||||
| 2030 | 1,256 | 1,681 | -425 | 445 | 612 | -167 | 1,701 | 2,293 | -592 | |||||||||
| 2031 | 1,269 | 1,732 | -463 | 453 | 637 | -184 | 1,722 | 2,369 | -647 | |||||||||
| 2032 | 1,281 | 1,776 | -495 | 459 | 684 | -224 | 1,740 | 2,460 | -719 | |||||||||
| 2033 | 1,292 | 1,817 | -525 | 466 | 713 | -248 | 1,758 | 2,531 | -773 | |||||||||
| 2034 | 1,304 | 1,857 | -553 | 472 | 743 | -271 | 1,775 | 2,599 | -824 | |||||||||
| 2035 | 1,315 | 1,893 | -579 | 478 | 773 | -295 | 1,792 | 2,666 | -874 | |||||||||
| 2036 | 1,325 | 1,928 | -603 | 483 | 803 | -319 | 1,809 | 2,731 | -922 | |||||||||
| 2037 | 1,335 | 1,962 | -626 | 489 | 834 | -345 | 1,824 | 2,795 | -971 | |||||||||
| 2038 | 1,345 | 1,993 | -648 | 494 | 864 | -369 | 1,839 | 2,857 | -1,018 | |||||||||
| 2039 | 1,354 | 2,023 | -669 | 499 | 894 | -394 | 1,854 | 2,917 | -1,063 | |||||||||
| 2040 | 1,363 | 2,050 | -687 | 505 | 924 | -420 | 1,868 | 2,975 | -1,107 | |||||||||
| 2041 | 1,372 | 2,076 | -705 | 509 | 954 | -445 | 1,881 | 3,031 | -1,150 | |||||||||
| 2042 | 1,380 | 2,104 | -724 | 514 | 984 | -470 | 1,894 | 3,088 | -1,194 | |||||||||
| 2043 | 1,388 | 2,131 | -743 | 519 | 1,013 | -494 | 1,907 | 3,144 | -1,237 | |||||||||
| 2044 | 1,396 | 2,158 | -762 | 523 | 1,042 | -519 | 1,919 | 3,200 | -1,281 | |||||||||
| 2045 | 1,404 | 2,185 | -781 | 528 | 1,071 | -543 | 1,932 | 3,256 | -1,324 | |||||||||
| 2046 | 1,412 | 2,211 | -800 | 532 | 1,104 | -572 | 1,944 | 3,315 | -1,371 | |||||||||
| 2047 | 1,419 | 2,238 | -819 | 537 | 1,132 | -595 | 1,956 | 3,371 | -1,415 | |||||||||
| 2048 | 1,427 | 2,266 | -839 | 541 | 1,159 | -618 | 1,969 | 3,426 | -1,457 | |||||||||
| 2049 | 1,435 | 2,294 | -858 | 546 | 1,185 | -639 | 1,981 | 3,479 | -1,498 | |||||||||
| 2050 | 1,444 | 2,323 | -879 | 551 | 1,213 | -662 | 1,995 | 3,536 | -1,541 | |||||||||
| 2051 | 1,452 | 2,352 | -900 | 556 | 1,239 | -683 | 2,008 | 3,591 | -1,583 | |||||||||
| 2052 | 1,460 | 2,380 | -920 | 560 | 1,264 | -703 | 2,021 | 3,644 | -1,623 | |||||||||
| 2053 | 1,469 | 2,410 | -941 | 565 | 1,287 | -721 | 2,034 | 3,697 | -1,663 | |||||||||
| 2054 | 1,477 | 2,440 | -962 | 570 | 1,310 | -740 | 2,048 | 3,750 | -1,702 | |||||||||
| 2055 | 1,486 | 2,470 | -984 | 575 | 1,334 | -759 | 2,062 | 3,805 | -1,743 | |||||||||
| 2056 | 1,495 | 2,501 | -1,006 | 581 | 1,360 | -779 | 2,076 | 3,861 | -1,785 | |||||||||
| 2057 | 1,505 | 2,533 | -1,028 | 586 | 1,384 | -798 | 2,091 | 3,917 | -1,826 | |||||||||
| 2058 | 1,514 | 2,566 | -1,051 | 592 | 1,406 | -814 | 2,106 | 3,972 | -1,866 | |||||||||
| 2059 | 1,524 | 2,598 | -1,075 | 597 | 1,427 | -829 | 2,121 | 4,025 | -1,904 | |||||||||
| 2060 | 1,533 | 2,632 | -1,098 | 603 | 1,448 | -846 | 2,136 | 4,080 | -1,944 | |||||||||
| 2061 | 1,543 | 2,664 | -1,122 | 608 | 1,468 | -860 | 2,151 | 4,133 | -1,982 | |||||||||
| 2062 | 1,552 | 2,697 | -1,145 | 614 | 1,490 | -876 | 2,166 | 4,187 | -2,021 | |||||||||
| 2063 | 1,561 | 2,730 | -1,168 | 619 | 1,510 | -890 | 2,181 | 4,239 | -2,059 | |||||||||
| 2064 | 1,570 | 2,762 | -1,192 | 625 | 1,529 | -904 | 2,195 | 4,291 | -2,096 | |||||||||
| 2065 | 1,579 | 2,795 | -1,215 | 630 | 1,548 | -918 | 2,210 | 4,343 | -2,133 | |||||||||
| 2066 | 1,588 | 2,827 | -1,239 | 636 | 1,566 | -930 | 2,224 | 4,393 | -2,169 | |||||||||
| 2067 | 1,597 | 2,861 | -1,263 | 641 | 1,582 | -941 | 2,238 | 4,442 | -2,204 | |||||||||
| 2068 | 1,606 | 2,895 | -1,288 | 646 | 1,597 | -951 | 2,253 | 4,492 | -2,239 | |||||||||
| 2069 | 1,615 | 2,929 | -1,315 | 652 | 1,610 | -958 | 2,267 | 4,540 | -2,273 | |||||||||
| 2070 | 1,623 | 2,964 | -1,341 | 657 | 1,622 | -965 | 2,280 | 4,586 | -2,306 | |||||||||
| 2071 | 1,631 | 2,998 | -1,367 | 662 | 1,632 | -969 | 2,294 | 4,630 | -2,337 | |||||||||
| 2072 | 1,639 | 3,033 | -1,393 | 668 | 1,641 | -974 | 2,307 | 4,674 | -2,367 | |||||||||
| 2073 | 1,648 | 3,067 | -1,420 | 673 | 1,651 | -978 | 2,321 | 4,718 | -2,397 | |||||||||
| 2074 | 1,656 | 3,102 | -1,446 | 678 | 1,660 | -981 | 2,334 | 4,762 | -2,427 | |||||||||
| 2075 | 1,664 | 3,136 | -1,472 | 684 | 1,668 | -985 | 2,348 | 4,805 | -2,457 | |||||||||
| 2076 | 1,672 | 3,170 | -1,498 | 689 | 1,676 | -988 | 2,361 | 4,846 | -2,485 | |||||||||
| 2077 | 1,680 | 3,202 | -1,522 | 694 | 1,683 | -990 | 2,374 | 4,885 | -2,512 | |||||||||
| 2078 | 1,688 | 3,233 | -1,545 | 699 | 1,690 | -991 | 2,386 | 4,923 | -2,536 | |||||||||
| 2079 | 1,695 | 3,262 | -1,567 | 704 | 1,696 | -992 | 2,399 | 4,958 | -2,558 | |||||||||
| 2080 | 1,703 | 3,290 | -1,587 | 709 | 1,701 | -992 | 2,412 | 4,991 | -2,579 | |||||||||
| 2081 | 1,711 | 3,317 | -1,606 | 714 | 1,706 | -992 | 2,425 | 5,022 | -2,598 | |||||||||
| 2082 | 1,719 | 3,342 | -1,624 | 719 | 1,710 | -991 | 2,437 | 5,052 | -2,615 | |||||||||
| 2083 | 1,727 | 3,366 | -1,640 | 724 | 1,714 | -991 | 2,450 | 5,081 | -2,631 | |||||||||
| 2084 | 1,734 | 3,390 | -1,655 | 728 | 1,719 | -990 | 2,463 | 5,108 | -2,645 | |||||||||
| 2085 | 1,743 | 3,412 | -1,669 | 733 | 1,723 | -990 | 2,476 | 5,135 | -2,659 | |||||||||
| 2086 | 1,751 | 3,432 | -1,681 | 738 | 1,728 | -990 | 2,489 | 5,160 | -2,671 | |||||||||
| 2087 | 1,759 | 3,451 | -1,692 | 743 | 1,732 | -989 | 2,502 | 5,183 | -2,681 | |||||||||
| 2088 | 1,768 | 3,468 | -1,700 | 748 | 1,737 | -989 | 2,516 | 5,205 | -2,689 | |||||||||
| 2089 | 1,776 | 3,485 | -1,708 | 753 | 1,741 | -988 | 2,529 | 5,225 | -2,696 | |||||||||
| 2090 | 1,785 | 3,500 | -1,715 | 758 | 1,744 | -986 | 2,543 | 5,244 | -2,701 | |||||||||
| 2091 | 1,794 | 3,516 | -1,721 | 763 | 1,747 | -985 | 2,557 | 5,263 | -2,706 | |||||||||
| 2092 | 1,803 | 3,531 | -1,728 | 768 | 1,752 | -984 | 2,571 | 5,283 | -2,711 | |||||||||
| 2093 | 1,813 | 3,547 | -1,734 | 773 | 1,756 | -983 | 2,586 | 5,303 | -2,717 | |||||||||
| 2094 | 1,822 | 3,563 | -1,741 | 778 | 1,760 | -982 | 2,601 | 5,323 | -2,722 | |||||||||
| 2095 | 1,832 | 3,580 | -1,748 | 784 | 1,764 | -980 | 2,615 | 5,343 | -2,728 | |||||||||
| 2096 | 1,842 | 3,597 | -1,755 | 789 | 1,766 | -978 | 2,630 | 5,363 | -2,733 | |||||||||
| 2097 | 1,852 | 3,615 | -1,763 | 795 | 1,835 | -1,040 | 2,647 | 5,450 | -2,803 | |||||||||
| 2098 | 1,861 | 3,634 | -1,772 | 801 | 1,906 | -1,105 | 2,663 | 5,540 | -2,877 | |||||||||
| 2099 | 1,871 | 3,653 | -1,782 | 808 | 1,980 | -1,173 | 2,679 | 5,634 | -2,955 | |||||||||
| 2100 | 1,881 | 3,674 | -1,794 | 814 | 2,057 | -1,243 | 2,695 | 5,732 | -3,037 | |||||||||
|
a
CPI-indexed 2022 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 asset reserves reflect the 12 months of benefits scheduled for payment each year. c Between -$500 million and $0. Note: Components may not sum to totals because of rounding. |