OASDI and HI Annual Non-interest Income, Cost, and Balance in Current Dollars — 2021 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 | 35 | 36 | -1 | 182 | 196 | -14 | |||||||||
| 1983 | 163 | 171 | -8 | 41 | 40 | b | 204 | 212 | -8 | |||||||||
| 1984 | 183 | 180 | 3 | 44 | 45 | -1 | 227 | 226 | 2 | |||||||||
| 1985 | 201 | 191 | 10 | 49 | 48 | 1 | 250 | 239 | 11 | |||||||||
| 1986 | 213 | 202 | 11 | 56 | 50 | 6 | 269 | 251 | 17 | |||||||||
| 1987 | 226 | 209 | 17 | 59 | 52 | 7 | 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 | 40 | |||||||||
| 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 | 131 | 13 | 615 | 524 | 91 | |||||||||
| 2000 | 504 | 415 | 89 | 156 | 133 | 23 | 660 | 548 | 112 | |||||||||
| 2001 | 529 | 439 | 90 | 159 | 145 | 14 | 688 | 584 | 104 | |||||||||
| 2002 | 547 | 462 | 85 | 160 | 154 | 6 | 706 | 615 | 91 | |||||||||
| 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 | 231 | 263 | -31 | 963 | 1048 | -86 | |||||||||
| 2013 | 752 | 823 | -71 | 244 | 270 | -26 | 996 | 1093 | -97 | |||||||||
| 2014 | 786 | 859 | -73 | 258 | 271 | -13 | 1044 | 1130 | -86 | |||||||||
| 2015 | 827 | 897 | -70 | 271 | 279 | -8 | 1098 | 1176 | -78 | |||||||||
| 2016 | 869 | 922 | -53 | 279 | 290 | -11 | 1148 | 1212 | -64 | |||||||||
| 2017 | 911 | 952 | -41 | 291 | 299 | -8 | 1203 | 1252 | -49 | |||||||||
| 2018 | 920 | 1000 | -80 | 302 | 312 | -10 | 1222 | 1312 | -90 | |||||||||
| 2019 | 981 | 1059 | -78 | 319 | 327 | -7 | 1300 | 1386 | -86 | |||||||||
| 2020 | 1042 | 1107 | -65 | 327 | 341 | -15 | 1369 | 1448 | -80 | |||||||||
Intermediate: |
||||||||||||||||||
| 2021 | 1,004 | 1,151 | -147 | 349 | 375 | -27 | 1,352 | 1,526 | -174 | |||||||||
| 2022 | 1,108 | 1,226 | -118 | 370 | 399 | -29 | 1,478 | 1,625 | -148 | |||||||||
| 2023 | 1,163 | 1,299 | -137 | 388 | 419 | -31 | 1,551 | 1,718 | -167 | |||||||||
| 2024 | 1,218 | 1,378 | -160 | 407 | 442 | -35 | 1,625 | 1,820 | -195 | |||||||||
| 2025 | 1,273 | 1,460 | -186 | 427 | 470 | -43 | 1,700 | 1,930 | -230 | |||||||||
| 2026 | 1,339 | 1,547 | -207 | 454 | 500 | -46 | 1,793 | 2,047 | -253 | |||||||||
| 2027 | 1,397 | 1,638 | -241 | 476 | 532 | -56 | 1,872 | 2,169 | -297 | |||||||||
| 2028 | 1,458 | 1,734 | -276 | 498 | 565 | -67 | 1,957 | 2,299 | -343 | |||||||||
| 2029 | 1,522 | 1,834 | -312 | 522 | 600 | -78 | 2,043 | 2,434 | -390 | |||||||||
| 2030 | 1,586 | 1,936 | -351 | 546 | 632 | -85 | 2,132 | 2,568 | -436 | |||||||||
| 2031 | 1,650 | 2,034 | -385 | 571 | 679 | -108 | 2,221 | 2,714 | -492 | |||||||||
| 2032 | 1,716 | 2,134 | -418 | 597 | 722 | -125 | 2,313 | 2,856 | -543 | |||||||||
| 2033 | 1,785 | 2,234 | -449 | 623 | 760 | -137 | 2,408 | 2,994 | -586 | |||||||||
| 2034 | 1,855 | 2,334 | -479 | 651 | 799 | -149 | 2,506 | 3,134 | -628 | |||||||||
| 2035 | 1,928 | 2,436 | -508 | 679 | 840 | -161 | 2,606 | 3,276 | -669 | |||||||||
| 2036 | 2,002 | 2,539 | -537 | 708 | 881 | -173 | 2,710 | 3,420 | -710 | |||||||||
| 2037 | 2,079 | 2,645 | -565 | 737 | 923 | -185 | 2,816 | 3,567 | -751 | |||||||||
| 2038 | 2,158 | 2,752 | -594 | 768 | 965 | -197 | 2,926 | 3,718 | -792 | |||||||||
| 2039 | 2,240 | 2,862 | -622 | 800 | 1,010 | -210 | 3,040 | 3,872 | -832 | |||||||||
| 2040 | 2,324 | 2,974 | -649 | 833 | 1,055 | -223 | 3,157 | 4,029 | -872 | |||||||||
| 2041 | 2,412 | 3,092 | -680 | 867 | 1,102 | -235 | 3,278 | 4,194 | -916 | |||||||||
| 2042 | 2,503 | 3,212 | -709 | 902 | 1,150 | -247 | 3,405 | 4,362 | -957 | |||||||||
| 2043 | 2,598 | 3,335 | -737 | 939 | 1,198 | -259 | 3,538 | 4,533 | -996 | |||||||||
| 2044 | 2,698 | 3,463 | -765 | 978 | 1,248 | -270 | 3,676 | 4,711 | -1,035 | |||||||||
| 2045 | 2,802 | 3,597 | -795 | 1,019 | 1,300 | -281 | 3,820 | 4,896 | -1,076 | |||||||||
| 2046 | 2,909 | 3,737 | -827 | 1,061 | 1,352 | -291 | 3,970 | 5,089 | -1,118 | |||||||||
| 2047 | 3,021 | 3,884 | -863 | 1,105 | 1,404 | -299 | 4,126 | 5,288 | -1,162 | |||||||||
| 2048 | 3,138 | 4,039 | -900 | 1,151 | 1,458 | -307 | 4,289 | 5,497 | -1,207 | |||||||||
| 2049 | 3,261 | 4,200 | -940 | 1,200 | 1,514 | -314 | 4,461 | 5,714 | -1,253 | |||||||||
| 2050 | 3,389 | 4,370 | -981 | 1,251 | 1,573 | -321 | 4,640 | 5,943 | -1,302 | |||||||||
| 2051 | 3,523 | 4,548 | -1,025 | 1,305 | 1,633 | -328 | 4,827 | 6,180 | -1,353 | |||||||||
| 2052 | 3,662 | 4,734 | -1,072 | 1,360 | 1,695 | -334 | 5,022 | 6,429 | -1,406 | |||||||||
| 2053 | 3,807 | 4,929 | -1,122 | 1,419 | 1,758 | -339 | 5,225 | 6,687 | -1,462 | |||||||||
| 2054 | 3,958 | 5,133 | -1,176 | 1,480 | 1,825 | -345 | 5,438 | 6,958 | -1,521 | |||||||||
| 2055 | 4,116 | 5,349 | -1,233 | 1,543 | 1,898 | -354 | 5,659 | 7,246 | -1,587 | |||||||||
| 2056 | 4,280 | 5,575 | -1,295 | 1,610 | 1,974 | -364 | 5,890 | 7,549 | -1,659 | |||||||||
| 2057 | 4,451 | 5,812 | -1,361 | 1,680 | 2,052 | -372 | 6,132 | 7,864 | -1,733 | |||||||||
| 2058 | 4,630 | 6,061 | -1,432 | 1,753 | 2,132 | -378 | 6,383 | 8,193 | -1,810 | |||||||||
| 2059 | 4,815 | 6,321 | -1,506 | 1,830 | 2,214 | -385 | 6,645 | 8,535 | -1,891 | |||||||||
| 2060 | 5,007 | 6,592 | -1,585 | 1,909 | 2,303 | -394 | 6,916 | 8,895 | -1,979 | |||||||||
| 2061 | 5,207 | 6,874 | -1,667 | 1,991 | 2,395 | -403 | 7,199 | 9,269 | -2,070 | |||||||||
| 2062 | 5,415 | 7,167 | -1,752 | 2,077 | 2,492 | -414 | 7,492 | 9,658 | -2,166 | |||||||||
| 2063 | 5,630 | 7,471 | -1,841 | 2,167 | 2,593 | -426 | 7,797 | 10,063 | -2,266 | |||||||||
| 2064 | 5,853 | 7,786 | -1,933 | 2,260 | 2,698 | -439 | 8,113 | 10,484 | -2,371 | |||||||||
| 2065 | 6,085 | 8,115 | -2,030 | 2,357 | 2,811 | -454 | 8,442 | 10,926 | -2,484 | |||||||||
| 2066 | 6,325 | 8,457 | -2,132 | 2,457 | 2,928 | -471 | 8,783 | 11,385 | -2,603 | |||||||||
| 2067 | 6,576 | 8,814 | -2,238 | 2,562 | 3,049 | -487 | 9,138 | 11,863 | -2,725 | |||||||||
| 2068 | 6,835 | 9,186 | -2,351 | 2,671 | 3,175 | -503 | 9,506 | 12,360 | -2,854 | |||||||||
| 2069 | 7,104 | 9,573 | -2,469 | 2,785 | 3,304 | -519 | 9,889 | 12,877 | -2,988 | |||||||||
| 2070 | 7,383 | 9,978 | -2,595 | 2,903 | 3,440 | -537 | 10,286 | 13,417 | -3,131 | |||||||||
| 2071 | 7,674 | 10,399 | -2,725 | 3,026 | 3,580 | -554 | 10,699 | 13,978 | -3,279 | |||||||||
| 2072 | 7,976 | 10,836 | -2,860 | 3,154 | 3,725 | -572 | 11,130 | 14,561 | -3,431 | |||||||||
| 2073 | 8,291 | 11,292 | -3,001 | 3,287 | 3,877 | -590 | 11,578 | 15,169 | -3,591 | |||||||||
| 2074 | 8,619 | 11,766 | -3,148 | 3,426 | 4,035 | -608 | 12,045 | 15,801 | -3,756 | |||||||||
| 2075 | 8,960 | 12,257 | -3,297 | 3,572 | 4,199 | -627 | 12,532 | 16,455 | -3,924 | |||||||||
| 2076 | 9,315 | 12,762 | -3,447 | 3,722 | 4,368 | -645 | 13,037 | 17,129 | -4,093 | |||||||||
| 2077 | 9,684 | 13,281 | -3,597 | 3,879 | 4,541 | -662 | 13,563 | 17,822 | -4,259 | |||||||||
| 2078 | 10,068 | 13,812 | -3,744 | 4,043 | 4,721 | -679 | 14,111 | 18,534 | -4,423 | |||||||||
| 2079 | 10,470 | 14,358 | -3,888 | 4,213 | 4,907 | -694 | 14,683 | 19,265 | -4,582 | |||||||||
| 2080 | 10,888 | 14,917 | -4,030 | 4,390 | 5,099 | -709 | 15,278 | 20,016 | -4,739 | |||||||||
| 2081 | 11,323 | 15,493 | -4,170 | 4,574 | 5,297 | -722 | 15,897 | 20,790 | -4,893 | |||||||||
| 2082 | 11,776 | 16,086 | -4,310 | 4,767 | 5,502 | -736 | 16,543 | 21,589 | -5,046 | |||||||||
| 2083 | 12,250 | 16,695 | -4,445 | 4,967 | 5,717 | -750 | 17,217 | 22,412 | -5,195 | |||||||||
| 2084 | 12,742 | 17,320 | -4,578 | 5,176 | 5,939 | -763 | 17,918 | 23,259 | -5,341 | |||||||||
| 2085 | 13,256 | 17,965 | -4,709 | 5,393 | 6,168 | -775 | 18,649 | 24,133 | -5,484 | |||||||||
| 2086 | 13,792 | 18,632 | -4,840 | 5,620 | 6,401 | -781 | 19,412 | 25,033 | -5,621 | |||||||||
| 2087 | 14,350 | 19,319 | -4,969 | 5,856 | 6,641 | -785 | 20,206 | 25,960 | -5,753 | |||||||||
| 2088 | 14,932 | 20,029 | -5,097 | 6,102 | 6,893 | -791 | 21,033 | 26,921 | -5,888 | |||||||||
| 2089 | 15,537 | 20,770 | -5,233 | 6,358 | 7,156 | -798 | 21,895 | 27,926 | -6,031 | |||||||||
| 2090 | 16,169 | 21,552 | -5,383 | 6,626 | 7,429 | -803 | 22,795 | 28,981 | -6,187 | |||||||||
| 2091 | 16,828 | 22,376 | -5,548 | 6,906 | 7,710 | -804 | 23,734 | 30,086 | -6,352 | |||||||||
| 2092 | 17,516 | 23,250 | -5,734 | 7,198 | 7,998 | -800 | 24,714 | 31,248 | -6,534 | |||||||||
| 2093 | 18,231 | 24,175 | -5,944 | 7,503 | 8,298 | -794 | 25,734 | 32,473 | -6,738 | |||||||||
| 2094 | 18,975 | 25,147 | -6,172 | 7,821 | 8,606 | -785 | 26,797 | 33,753 | -6,957 | |||||||||
| 2095 | 19,748 | 26,169 | -6,420 | 8,152 | 8,924 | -771 | 27,901 | 35,092 | -7,192 | |||||||||
Low-cost: |
||||||||||||||||||
| 2021 | 1,020 | 1,150 | -130 | 357 | 370 | -13 | 1,377 | 1,520 | -143 | |||||||||
| 2022 | 1,164 | 1,226 | -62 | 386 | 392 | -6 | 1,550 | 1,618 | -68 | |||||||||
| 2023 | 1,227 | 1,304 | -77 | 409 | 403 | 6 | 1,636 | 1,707 | -71 | |||||||||
| 2024 | 1,309 | 1,388 | -78 | 434 | 422 | 12 | 1,743 | 1,810 | -67 | |||||||||
| 2025 | 1,389 | 1,475 | -86 | 460 | 446 | 14 | 1,849 | 1,921 | -72 | |||||||||
| 2026 | 1,481 | 1,568 | -87 | 495 | 471 | 24 | 1,976 | 2,039 | -63 | |||||||||
| 2027 | 1,567 | 1,666 | -99 | 525 | 498 | 27 | 2,092 | 2,164 | -72 | |||||||||
| 2028 | 1,660 | 1,771 | -111 | 557 | 526 | 30 | 2,217 | 2,297 | -81 | |||||||||
| 2029 | 1,758 | 1,882 | -124 | 590 | 555 | 35 | 2,348 | 2,436 | -88 | |||||||||
| 2030 | 1,859 | 1,997 | -138 | 625 | 580 | 45 | 2,484 | 2,577 | -93 | |||||||||
| 2031 | 1,959 | 2,111 | -152 | 662 | 620 | 42 | 2,621 | 2,731 | -110 | |||||||||
| 2032 | 2,063 | 2,228 | -164 | 701 | 655 | 46 | 2,764 | 2,883 | -118 | |||||||||
| 2033 | 2,173 | 2,348 | -175 | 742 | 685 | 57 | 2,915 | 3,033 | -118 | |||||||||
| 2034 | 2,288 | 2,471 | -184 | 784 | 715 | 69 | 3,072 | 3,187 | -115 | |||||||||
| 2035 | 2,407 | 2,598 | -190 | 829 | 746 | 83 | 3,237 | 3,344 | -107 | |||||||||
| 2036 | 2,532 | 2,728 | -196 | 876 | 777 | 99 | 3,408 | 3,505 | -97 | |||||||||
| 2037 | 2,663 | 2,864 | -201 | 925 | 809 | 116 | 3,588 | 3,673 | -85 | |||||||||
| 2038 | 2,800 | 3,006 | -206 | 977 | 841 | 136 | 3,777 | 3,847 | -70 | |||||||||
| 2039 | 2,944 | 3,152 | -208 | 1,031 | 873 | 158 | 3,975 | 4,026 | -51 | |||||||||
| 2040 | 3,095 | 3,303 | -208 | 1,088 | 907 | 181 | 4,183 | 4,210 | -27 | |||||||||
| 2041 | 3,255 | 3,464 | -209 | 1,149 | 942 | 207 | 4,404 | 4,405 | -2 | |||||||||
| 2042 | 3,424 | 3,630 | -205 | 1,213 | 977 | 236 | 4,637 | 4,606 | 31 | |||||||||
| 2043 | 3,604 | 3,802 | -198 | 1,281 | 1,012 | 269 | 4,885 | 4,814 | 71 | |||||||||
| 2044 | 3,794 | 3,984 | -190 | 1,354 | 1,049 | 305 | 5,148 | 5,032 | 115 | |||||||||
| 2045 | 3,995 | 4,177 | -181 | 1,431 | 1,086 | 345 | 5,426 | 5,262 | 163 | |||||||||
| 2046 | 4,208 | 4,381 | -173 | 1,512 | 1,123 | 389 | 5,720 | 5,504 | 216 | |||||||||
| 2047 | 4,432 | 4,600 | -168 | 1,599 | 1,161 | 438 | 6,031 | 5,761 | 270 | |||||||||
| 2048 | 4,670 | 4,832 | -163 | 1,691 | 1,201 | 489 | 6,360 | 6,034 | 327 | |||||||||
| 2049 | 4,923 | 5,080 | -157 | 1,789 | 1,243 | 546 | 6,711 | 6,322 | 389 | |||||||||
| 2050 | 5,190 | 5,342 | -152 | 1,893 | 1,288 | 605 | 7,083 | 6,630 | 453 | |||||||||
| 2051 | 5,473 | 5,621 | -148 | 2,004 | 1,335 | 668 | 7,477 | 6,956 | 521 | |||||||||
| 2052 | 5,772 | 5,917 | -145 | 2,121 | 1,385 | 736 | 7,893 | 7,302 | 591 | |||||||||
| 2053 | 6,088 | 6,231 | -144 | 2,245 | 1,438 | 807 | 8,333 | 7,669 | 664 | |||||||||
| 2054 | 6,421 | 6,565 | -144 | 2,376 | 1,495 | 882 | 8,798 | 8,060 | 738 | |||||||||
| 2055 | 6,774 | 6,921 | -147 | 2,516 | 1,556 | 959 | 9,290 | 8,477 | 813 | |||||||||
| 2056 | 7,146 | 7,299 | -153 | 2,664 | 1,623 | 1,041 | 9,810 | 8,922 | 888 | |||||||||
| 2057 | 7,540 | 7,701 | -161 | 2,820 | 1,693 | 1,127 | 10,360 | 9,394 | 966 | |||||||||
| 2058 | 7,954 | 8,128 | -173 | 2,986 | 1,767 | 1,219 | 10,940 | 9,894 | 1,046 | |||||||||
| 2059 | 8,391 | 8,578 | -187 | 3,160 | 1,845 | 1,316 | 11,552 | 10,423 | 1,129 | |||||||||
| 2060 | 8,851 | 9,053 | -202 | 3,345 | 1,931 | 1,414 | 12,196 | 10,984 | 1,212 | |||||||||
| 2061 | 9,336 | 9,552 | -217 | 3,539 | 2,021 | 1,519 | 12,875 | 11,573 | 1,302 | |||||||||
| 2062 | 9,846 | 10,077 | -231 | 3,745 | 2,118 | 1,627 | 13,591 | 12,195 | 1,396 | |||||||||
| 2063 | 10,383 | 10,627 | -244 | 3,961 | 2,222 | 1,739 | 14,345 | 12,850 | 1,495 | |||||||||
| 2064 | 10,949 | 11,205 | -256 | 4,190 | 2,335 | 1,855 | 15,139 | 13,540 | 1,599 | |||||||||
| 2065 | 11,545 | 11,815 | -270 | 4,431 | 2,457 | 1,973 | 15,976 | 14,272 | 1,704 | |||||||||
| 2066 | 12,174 | 12,457 | -283 | 4,685 | 2,589 | 2,096 | 16,859 | 15,046 | 1,812 | |||||||||
| 2067 | 12,837 | 13,133 | -297 | 4,954 | 2,728 | 2,226 | 17,791 | 15,861 | 1,930 | |||||||||
| 2068 | 13,535 | 13,846 | -310 | 5,238 | 2,876 | 2,362 | 18,773 | 16,721 | 2,052 | |||||||||
| 2069 | 14,271 | 14,596 | -325 | 5,537 | 3,033 | 2,503 | 19,807 | 17,629 | 2,178 | |||||||||
| 2070 | 15,047 | 15,388 | -341 | 5,853 | 3,205 | 2,648 | 20,899 | 18,592 | 2,307 | |||||||||
| 2071 | 15,866 | 16,221 | -354 | 6,187 | 3,384 | 2,802 | 22,053 | 19,605 | 2,448 | |||||||||
| 2072 | 16,733 | 17,096 | -364 | 6,540 | 3,575 | 2,965 | 23,273 | 20,671 | 2,602 | |||||||||
| 2073 | 17,648 | 18,020 | -372 | 6,914 | 3,776 | 3,138 | 24,562 | 21,796 | 2,766 | |||||||||
| 2074 | 18,616 | 18,993 | -377 | 7,309 | 3,988 | 3,321 | 25,926 | 22,981 | 2,944 | |||||||||
| 2075 | 19,640 | 20,012 | -372 | 7,728 | 4,213 | 3,515 | 27,368 | 24,225 | 3,143 | |||||||||
| 2076 | 20,721 | 21,075 | -354 | 8,169 | 4,448 | 3,721 | 28,890 | 25,523 | 3,367 | |||||||||
| 2077 | 21,863 | 22,180 | -317 | 8,636 | 4,695 | 3,941 | 30,499 | 26,875 | 3,624 | |||||||||
| 2078 | 23,072 | 23,328 | -256 | 9,130 | 4,956 | 4,174 | 32,202 | 28,284 | 3,918 | |||||||||
| 2079 | 24,353 | 24,522 | -169 | 9,653 | 5,230 | 4,423 | 34,006 | 29,751 | 4,254 | |||||||||
| 2080 | 25,708 | 25,764 | -56 | 10,206 | 5,517 | 4,688 | 35,914 | 31,281 | 4,633 | |||||||||
| 2081 | 27,141 | 27,059 | 82 | 10,791 | 5,820 | 4,971 | 37,932 | 32,879 | 5,053 | |||||||||
| 2082 | 28,657 | 28,414 | 244 | 11,410 | 6,139 | 5,271 | 40,067 | 34,552 | 5,515 | |||||||||
| 2083 | 30,262 | 29,826 | 436 | 12,065 | 6,476 | 5,589 | 42,326 | 36,302 | 6,024 | |||||||||
| 2084 | 31,958 | 31,300 | 658 | 12,757 | 6,831 | 5,926 | 44,715 | 38,130 | 6,584 | |||||||||
| 2085 | 33,750 | 32,845 | 906 | 13,489 | 7,203 | 6,286 | 47,240 | 40,047 | 7,192 | |||||||||
| 2086 | 35,646 | 34,468 | 1,178 | 14,264 | 7,589 | 6,676 | 49,910 | 42,057 | 7,853 | |||||||||
| 2087 | 37,650 | 36,177 | 1,473 | 15,084 | 7,992 | 7,092 | 52,734 | 44,169 | 8,565 | |||||||||
| 2088 | 39,764 | 37,981 | 1,783 | 15,949 | 8,420 | 7,529 | 55,714 | 46,402 | 9,312 | |||||||||
| 2089 | 41,997 | 39,910 | 2,087 | 16,866 | 8,873 | 7,993 | 58,862 | 48,783 | 10,080 | |||||||||
| 2090 | 44,358 | 41,986 | 2,373 | 17,837 | 9,349 | 8,488 | 62,195 | 51,334 | 10,861 | |||||||||
| 2091 | 46,853 | 44,221 | 2,632 | 18,866 | 9,845 | 9,021 | 65,719 | 54,066 | 11,653 | |||||||||
| 2092 | 49,486 | 46,630 | 2,856 | 19,955 | 10,364 | 9,591 | 69,441 | 56,994 | 12,448 | |||||||||
| 2093 | 52,264 | 49,226 | 3,039 | 21,107 | 10,908 | 10,199 | 73,371 | 60,134 | 13,237 | |||||||||
| 2094 | 55,193 | 52,004 | 3,189 | 22,324 | 11,478 | 10,847 | 77,517 | 63,482 | 14,036 | |||||||||
| 2095 | 58,279 | 54,969 | 3,310 | 23,610 | 12,073 | 11,537 | 81,890 | 67,043 | 14,847 | |||||||||
High-cost: |
||||||||||||||||||
| 2021 | 986 | 1,152 | -166 | 343 | 382 | -39 | 1,329 | 1,534 | -205 | |||||||||
| 2022 | 1,034 | 1,222 | -188 | 342 | 398 | -56 | 1,377 | 1,620 | -244 | |||||||||
| 2023 | 1,068 | 1,289 | -221 | 357 | 418 | -61 | 1,425 | 1,707 | -282 | |||||||||
| 2024 | 1,108 | 1,364 | -256 | 373 | 447 | -74 | 1,481 | 1,811 | -330 | |||||||||
| 2025 | 1,150 | 1,440 | -290 | 389 | 482 | -93 | 1,539 | 1,922 | -383 | |||||||||
| 2026 | 1,201 | 1,521 | -320 | 413 | 520 | -107 | 1,614 | 2,041 | -427 | |||||||||
| 2027 | 1,244 | 1,606 | -362 | 431 | 561 | -129 | 1,675 | 2,166 | -492 | |||||||||
| 2028 | 1,287 | 1,694 | -408 | 449 | 603 | -154 | 1,736 | 2,297 | -562 | |||||||||
| 2029 | 1,326 | 1,785 | -459 | 465 | 645 | -180 | 1,791 | 2,430 | -639 | |||||||||
| 2030 | 1,363 | 1,877 | -514 | 482 | 684 | -202 | 1,844 | 2,560 | -716 | |||||||||
| 2031 | 1,400 | 1,959 | -559 | 497 | 740 | -242 | 1,898 | 2,699 | -801 | |||||||||
| 2032 | 1,438 | 2,042 | -604 | 513 | 791 | -278 | 1,951 | 2,833 | -882 | |||||||||
| 2033 | 1,477 | 2,124 | -647 | 529 | 838 | -309 | 2,006 | 2,963 | -956 | |||||||||
| 2034 | 1,516 | 2,206 | -690 | 546 | 887 | -342 | 2,062 | 3,093 | -1,031 | |||||||||
| 2035 | 1,556 | 2,287 | -731 | 562 | 938 | -376 | 2,118 | 3,225 | -1,106 | |||||||||
| 2036 | 1,597 | 2,368 | -771 | 579 | 990 | -412 | 2,175 | 3,358 | -1,183 | |||||||||
| 2037 | 1,637 | 2,449 | -812 | 596 | 1,044 | -448 | 2,233 | 3,493 | -1,260 | |||||||||
| 2038 | 1,678 | 2,530 | -852 | 613 | 1,099 | -486 | 2,291 | 3,629 | -1,338 | |||||||||
| 2039 | 1,719 | 2,612 | -892 | 630 | 1,156 | -526 | 2,349 | 3,767 | -1,418 | |||||||||
| 2040 | 1,761 | 2,693 | -932 | 647 | 1,215 | -567 | 2,408 | 3,907 | -1,499 | |||||||||
| 2041 | 1,803 | 2,781 | -978 | 665 | 1,276 | -611 | 2,468 | 4,056 | -1,589 | |||||||||
| 2042 | 1,845 | 2,868 | -1,023 | 683 | 1,338 | -655 | 2,528 | 4,206 | -1,678 | |||||||||
| 2043 | 1,889 | 2,956 | -1,066 | 701 | 1,401 | -700 | 2,591 | 4,357 | -1,766 | |||||||||
| 2044 | 1,934 | 3,045 | -1,111 | 720 | 1,467 | -746 | 2,654 | 4,511 | -1,857 | |||||||||
| 2045 | 1,980 | 3,137 | -1,157 | 740 | 1,534 | -795 | 2,719 | 4,671 | -1,952 | |||||||||
| 2046 | 2,026 | 3,231 | -1,205 | 759 | 1,604 | -845 | 2,785 | 4,835 | -2,050 | |||||||||
| 2047 | 2,073 | 3,329 | -1,256 | 779 | 1,672 | -893 | 2,852 | 5,000 | -2,148 | |||||||||
| 2048 | 2,122 | 3,429 | -1,308 | 799 | 1,740 | -940 | 2,921 | 5,169 | -2,248 | |||||||||
| 2049 | 2,172 | 3,533 | -1,361 | 821 | 1,810 | -990 | 2,992 | 5,343 | -2,351 | |||||||||
| 2050 | 2,223 | 3,640 | -1,417 | 843 | 1,883 | -1,040 | 3,066 | 5,523 | -2,457 | |||||||||
| 2051 | 2,276 | 3,751 | -1,474 | 865 | 1,956 | -1,090 | 3,141 | 5,706 | -2,565 | |||||||||
| 2052 | 2,330 | 3,864 | -1,534 | 888 | 2,028 | -1,140 | 3,219 | 5,892 | -2,674 | |||||||||
| 2053 | 2,386 | 3,981 | -1,596 | 912 | 2,100 | -1,188 | 3,298 | 6,081 | -2,783 | |||||||||
| 2054 | 2,443 | 4,102 | -1,659 | 936 | 2,173 | -1,237 | 3,379 | 6,275 | -2,896 | |||||||||
| 2055 | 2,501 | 4,225 | -1,724 | 962 | 2,253 | -1,292 | 3,463 | 6,479 | -3,016 | |||||||||
| 2056 | 2,562 | 4,354 | -1,792 | 988 | 2,335 | -1,347 | 3,550 | 6,689 | -3,139 | |||||||||
| 2057 | 2,624 | 4,487 | -1,863 | 1,015 | 2,416 | -1,401 | 3,639 | 6,903 | -3,264 | |||||||||
| 2058 | 2,688 | 4,626 | -1,938 | 1,042 | 2,495 | -1,453 | 3,730 | 7,121 | -3,391 | |||||||||
| 2059 | 2,753 | 4,768 | -2,014 | 1,071 | 2,575 | -1,504 | 3,824 | 7,342 | -3,518 | |||||||||
| 2060 | 2,820 | 4,913 | -2,093 | 1,100 | 2,657 | -1,557 | 3,920 | 7,570 | -3,650 | |||||||||
| 2061 | 2,888 | 5,062 | -2,175 | 1,130 | 2,741 | -1,612 | 4,017 | 7,804 | -3,786 | |||||||||
| 2062 | 2,957 | 5,215 | -2,258 | 1,160 | 2,828 | -1,667 | 4,117 | 8,043 | -3,925 | |||||||||
| 2063 | 3,028 | 5,372 | -2,344 | 1,191 | 2,913 | -1,722 | 4,219 | 8,285 | -4,066 | |||||||||
| 2064 | 3,100 | 5,532 | -2,433 | 1,223 | 2,999 | -1,776 | 4,323 | 8,531 | -4,208 | |||||||||
| 2065 | 3,173 | 5,697 | -2,525 | 1,256 | 3,087 | -1,831 | 4,429 | 8,785 | -4,356 | |||||||||
| 2066 | 3,248 | 5,867 | -2,620 | 1,289 | 3,175 | -1,885 | 4,537 | 9,042 | -4,505 | |||||||||
| 2067 | 3,324 | 6,042 | -2,718 | 1,323 | 3,263 | -1,940 | 4,647 | 9,306 | -4,658 | |||||||||
| 2068 | 3,402 | 6,223 | -2,821 | 1,358 | 3,350 | -1,992 | 4,760 | 9,573 | -4,813 | |||||||||
| 2069 | 3,481 | 6,409 | -2,928 | 1,394 | 3,433 | -2,040 | 4,874 | 9,842 | -4,968 | |||||||||
| 2070 | 3,561 | 6,601 | -3,040 | 1,430 | 3,517 | -2,087 | 4,991 | 10,118 | -5,127 | |||||||||
| 2071 | 3,643 | 6,798 | -3,155 | 1,467 | 3,600 | -2,133 | 5,110 | 10,398 | -5,288 | |||||||||
| 2072 | 3,727 | 6,999 | -3,272 | 1,505 | 3,685 | -2,180 | 5,231 | 10,684 | -5,453 | |||||||||
| 2073 | 3,812 | 7,206 | -3,394 | 1,544 | 3,772 | -2,228 | 5,356 | 10,978 | -5,622 | |||||||||
| 2074 | 3,899 | 7,419 | -3,520 | 1,584 | 3,860 | -2,276 | 5,483 | 11,279 | -5,796 | |||||||||
| 2075 | 3,988 | 7,637 | -3,649 | 1,625 | 3,949 | -2,325 | 5,613 | 11,587 | -5,974 | |||||||||
| 2076 | 4,079 | 7,858 | -3,779 | 1,666 | 4,039 | -2,373 | 5,745 | 11,897 | -6,152 | |||||||||
| 2077 | 4,171 | 8,081 | -3,909 | 1,709 | 4,128 | -2,420 | 5,880 | 12,209 | -6,329 | |||||||||
| 2078 | 4,266 | 8,305 | -4,039 | 1,752 | 4,219 | -2,467 | 6,018 | 12,524 | -6,506 | |||||||||
| 2079 | 4,363 | 8,530 | -4,168 | 1,796 | 4,310 | -2,514 | 6,159 | 12,840 | -6,682 | |||||||||
| 2080 | 4,461 | 8,758 | -4,297 | 1,841 | 4,401 | -2,560 | 6,302 | 13,159 | -6,857 | |||||||||
| 2081 | 4,562 | 8,988 | -4,426 | 1,887 | 4,493 | -2,606 | 6,449 | 13,480 | -7,032 | |||||||||
| 2082 | 4,665 | 9,219 | -4,554 | 1,934 | 4,586 | -2,652 | 6,599 | 13,805 | -7,206 | |||||||||
| 2083 | 4,771 | 9,452 | -4,681 | 1,983 | 4,682 | -2,700 | 6,754 | 14,134 | -7,381 | |||||||||
| 2084 | 4,879 | 9,686 | -4,806 | 2,032 | 4,780 | -2,748 | 6,911 | 14,465 | -7,554 | |||||||||
| 2085 | 4,991 | 9,921 | -4,931 | 2,082 | 4,878 | -2,796 | 7,073 | 14,799 | -7,726 | |||||||||
| 2086 | 5,105 | 10,158 | -5,053 | 2,134 | 4,975 | -2,841 | 7,239 | 15,133 | -7,894 | |||||||||
| 2087 | 5,222 | 10,394 | -5,172 | 2,187 | 5,072 | -2,885 | 7,409 | 15,466 | -8,057 | |||||||||
| 2088 | 5,341 | 10,628 | -5,286 | 2,241 | 5,174 | -2,933 | 7,582 | 15,802 | -8,220 | |||||||||
| 2089 | 5,463 | 10,864 | -5,400 | 2,295 | 5,279 | -2,984 | 7,759 | 16,143 | -8,384 | |||||||||
| 2090 | 5,589 | 11,104 | -5,516 | 2,352 | 5,387 | -3,035 | 7,940 | 16,491 | -8,551 | |||||||||
| 2091 | 5,718 | 11,351 | -5,633 | 2,410 | 5,495 | -3,085 | 8,128 | 16,846 | -8,718 | |||||||||
| 2092 | 5,851 | 11,605 | -5,754 | 2,470 | 5,605 | -3,135 | 8,321 | 17,210 | -8,889 | |||||||||
| 2093 | 5,988 | 11,869 | -5,881 | 2,531 | 5,717 | -3,186 | 8,519 | 17,586 | -9,067 | |||||||||
| 2094 | 6,128 | 12,140 | -6,012 | 2,595 | 5,831 | -3,236 | 8,723 | 17,971 | -9,248 | |||||||||
| 2095 | 6,272 | 12,418 | -6,146 | 2,659 | 5,946 | -3,287 | 8,931 | 18,364 | -9,433 | |||||||||
|
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. |