Annual Non-Interest Income, Cost, and Balance in CPI-Indexed 2026 Dollars — 2026 OASDI Trustees Report
| Single-Year Tables | Historical data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| OASI | DI | OASDI | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Calendar year |
Non- interest income |
Cost b | Balance b |
Non- interest income |
Cost b | Balance b |
Non- interest income |
Cost b | Balance b | |||||||||
Historical data: |
||||||||||||||||||
| 1970 | $255 | $248 | $7 | $37 | $27 | $10 | $292 | $275 | $17 | |||||||||
| 1971 | 272 | 275 | -3 | 37 | 32 | 5 | 309 | 307 | 3 | |||||||||
| 1972 | 294 | 296 | -2 | 40 | 37 | 3 | 334 | 333 | 1 | |||||||||
| 1973 | 336 | 342 | -5 | 43 | 43 | c | 380 | 385 | -5 | |||||||||
| 1974 | 343 | 349 | -6 | 45 | 47 | -2 | 388 | 396 | -8 | |||||||||
| 1975 | 343 | 361 | -19 | 45 | 53 | -8 | 388 | 414 | -26 | |||||||||
| 1976 | 362 | 384 | -22 | 47 | 59 | -11 | 409 | 443 | -34 | |||||||||
| 1977 | 373 | 400 | -27 | 49 | 64 | -14 | 422 | 464 | -41 | |||||||||
| 1978 | 376 | 410 | -34 | 67 | 64 | 3 | 442 | 474 | -31 | |||||||||
| 1979 | 392 | 413 | -21 | 67 | 63 | 5 | 459 | 475 | -16 | |||||||||
| 1980 | 406 | 421 | -14 | 52 | 62 | -10 | 458 | 483 | -24 | |||||||||
| 1981 | 437 | 449 | -12 | 60 | 63 | -3 | 497 | 511 | -15 | |||||||||
| 1982 | 416 | 475 | -59 | 74 | 60 | 14 | 490 | 535 | -45 | |||||||||
| 1983 | 467 | 496 | -30 | 62 | 59 | 3 | 529 | 555 | -27 | |||||||||
| 1984 | 524 | 507 | 16 | 51 | 58 | -8 | 574 | 566 | 9 | |||||||||
| 1985 | 552 | 518 | 34 | 56 | 59 | -3 | 608 | 577 | 31 | |||||||||
| 1986 | 579 | 540 | 40 | 56 | 61 | -6 | 635 | 601 | 34 | |||||||||
| 1987 | 593 | 540 | 53 | 57 | 62 | -5 | 650 | 602 | 48 | |||||||||
| 1988 | 645 | 554 | 92 | 61 | 62 | -1 | 707 | 616 | 91 | |||||||||
| 1989 | 667 | 561 | 106 | 64 | 63 | 1 | 731 | 624 | 107 | |||||||||
| 1990 | 678 | 571 | 107 | 70 | 64 | 6 | 748 | 635 | 113 | |||||||||
| 1991 | 671 | 592 | 79 | 71 | 69 | 2 | 742 | 661 | 81 | |||||||||
| 1992 | 672 | 609 | 63 | 71 | 75 | -4 | 743 | 684 | 59 | |||||||||
| 1993 | 675 | 622 | 53 | 72 | 81 | -10 | 747 | 704 | 43 | |||||||||
| 1994 | 663 | 632 | 32 | 115 | 86 | 28 | 778 | 718 | 60 | |||||||||
| 1995 | 670 | 644 | 26 | 118 | 91 | 27 | 788 | 735 | 53 | |||||||||
| 1996 | 689 | 648 | 42 | 121 | 95 | 26 | 810 | 743 | 68 | |||||||||
| 1997 | 734 | 662 | 73 | 116 | 97 | 19 | 850 | 758 | 92 | |||||||||
| 1998 | 771 | 674 | 97 | 121 | 101 | 19 | 892 | 775 | 117 | |||||||||
| 1999 | 808 | 674 | 134 | 127 | 105 | 21 | 935 | 780 | 155 | |||||||||
| 2000 | 830 | 687 | 143 | 136 | 109 | 27 | 966 | 796 | 170 | |||||||||
| 2001 | 846 | 705 | 141 | 141 | 115 | 27 | 987 | 819 | 168 | |||||||||
| 2002 | 862 | 725 | 138 | 144 | 125 | 19 | 1,006 | 850 | 157 | |||||||||
| 2003 | 844 | 731 | 113 | 141 | 132 | 10 | 985 | 863 | 122 | |||||||||
| 2004 | 855 | 739 | 116 | 143 | 141 | 1 | 998 | 880 | 118 | |||||||||
| 2005 | 882 | 749 | 133 | 148 | 149 | -1 | 1,030 | 898 | 131 | |||||||||
| 2006 | 904 | 757 | 147 | 151 | 155 | -4 | 1,055 | 912 | 143 | |||||||||
| 2007 | 923 | 792 | 131 | 154 | 158 | -3 | 1,077 | 949 | 128 | |||||||||
| 2008 | 905 | 792 | 113 | 152 | 167 | -15 | 1,057 | 959 | 98 | |||||||||
| 2009 | 912 | 872 | 40 | 153 | 188 | -35 | 1,064 | 1,059 | 5 | |||||||||
| 2010 | 861 | 885 | -24 | 143 | 193 | -50 | 1,004 | 1,078 | -74 | |||||||||
| 2011 | 866 | 882 | -17 | 144 | 193 | -50 | 1,009 | 1,076 | -66 | |||||||||
| 2012 | 899 | 924 | -25 | 147 | 201 | -54 | 1,046 | 1,125 | -78 | |||||||||
| 2013 | 912 | 959 | -48 | 150 | 203 | -52 | 1,062 | 1,162 | -100 | |||||||||
| 2014 | 938 | 993 | -55 | 155 | 202 | -47 | 1,093 | 1,195 | -102 | |||||||||
| 2015 | 992 | 1,048 | -56 | 163 | 205 | -42 | 1,155 | 1,253 | -98 | |||||||||
| 2016 | 983 | 1,074 | -91 | 219 | 202 | 18 | 1,202 | 1,276 | -74 | |||||||||
| 2017 | 1,006 | 1,093 | -87 | 229 | 197 | 31 | 1,235 | 1,290 | -56 | |||||||||
| 2018 | 991 | 1,127 | -136 | 224 | 194 | 30 | 1,215 | 1,321 | -106 | |||||||||
| 2019 | 1,091 | 1,184 | -93 | 183 | 192 | -9 | 1,274 | 1,376 | -102 | |||||||||
| 2020 | 1,149 | 1,234 | -85 | 189 | 188 | 1 | 1,338 | 1,421 | -84 | |||||||||
| 2021 | 1,068 | 1,222 | -154 | 174 | 174 | c | 1,242 | 1,396 | -154 | |||||||||
| 2022 | 1,117 | 1,234 | -117 | 182 | 165 | 18 | 1,299 | 1,399 | -100 | |||||||||
| 2023 | 1,195 | 1,340 | -145 | 195 | 168 | 27 | 1,390 | 1,508 | -117 | |||||||||
| 2024 | 1,221 | 1,397 | -176 | 198 | 166 | 32 | 1,420 | 1,563 | -143 | |||||||||
| 2025 | 1,218 | 1,487 | -269 | 198 | 165 | 33 | 1,417 | 1,652 | -235 | |||||||||
Intermediate: |
||||||||||||||||||
| 2026 | 1,227 | 1,528 | -301 | 199 | 169 | 31 | 1,426 | 1,697 | -271 | |||||||||
| 2027 | 1,243 | 1,581 | -338 | 201 | 174 | 27 | 1,444 | 1,755 | -311 | |||||||||
| 2028 | 1,288 | 1,631 | -343 | 208 | 175 | 33 | 1,496 | 1,806 | -310 | |||||||||
| 2029 | 1,324 | 1,678 | -355 | 213 | 174 | 39 | 1,537 | 1,852 | -315 | |||||||||
| 2030 | 1,357 | 1,724 | -366 | 218 | 173 | 45 | 1,575 | 1,897 | -321 | |||||||||
| 2031 | 1,390 | 1,766 | -376 | 223 | 172 | 51 | 1,613 | 1,938 | -325 | |||||||||
| 2032 | 1,422 | 1,807 | -384 | 228 | 175 | 54 | 1,650 | 1,981 | -331 | |||||||||
| 2033 | 1,456 | 1,844 | -388 | 233 | 178 | 55 | 1,689 | 2,022 | -333 | |||||||||
| 2034 | 1,483 | 1,879 | -396 | 237 | 182 | 55 | 1,721 | 2,061 | -341 | |||||||||
| 2035 | 1,511 | 1,913 | -402 | 241 | 186 | 55 | 1,752 | 2,099 | -347 | |||||||||
| 2036 | 1,533 | 1,949 | -416 | 245 | 191 | 54 | 1,778 | 2,141 | -362 | |||||||||
| 2037 | 1,555 | 1,987 | -432 | 248 | 196 | 52 | 1,804 | 2,183 | -380 | |||||||||
| 2038 | 1,577 | 2,024 | -447 | 252 | 201 | 50 | 1,829 | 2,226 | -396 | |||||||||
| 2039 | 1,599 | 2,060 | -461 | 255 | 208 | 48 | 1,855 | 2,268 | -413 | |||||||||
| 2040 | 1,621 | 2,094 | -473 | 259 | 215 | 44 | 1,880 | 2,308 | -428 | |||||||||
| 2041 | 1,643 | 2,127 | -484 | 262 | 222 | 41 | 1,906 | 2,349 | -443 | |||||||||
| 2042 | 1,665 | 2,160 | -495 | 266 | 229 | 36 | 1,931 | 2,389 | -458 | |||||||||
| 2043 | 1,687 | 2,193 | -506 | 269 | 237 | 32 | 1,957 | 2,431 | -474 | |||||||||
| 2044 | 1,709 | 2,228 | -519 | 273 | 245 | 28 | 1,982 | 2,473 | -491 | |||||||||
| 2045 | 1,731 | 2,263 | -533 | 276 | 253 | 24 | 2,007 | 2,516 | -509 | |||||||||
| 2046 | 1,753 | 2,297 | -544 | 280 | 260 | 20 | 2,033 | 2,557 | -524 | |||||||||
| 2047 | 1,775 | 2,332 | -557 | 284 | 267 | 17 | 2,058 | 2,598 | -540 | |||||||||
| 2048 | 1,797 | 2,368 | -571 | 287 | 273 | 14 | 2,084 | 2,641 | -557 | |||||||||
| 2049 | 1,819 | 2,405 | -586 | 291 | 280 | 11 | 2,110 | 2,685 | -575 | |||||||||
| 2050 | 1,842 | 2,444 | -602 | 294 | 286 | 8 | 2,136 | 2,730 | -594 | |||||||||
| 2051 | 1,865 | 2,485 | -620 | 298 | 292 | 5 | 2,163 | 2,777 | -615 | |||||||||
| 2052 | 1,888 | 2,529 | -641 | 301 | 299 | 3 | 2,189 | 2,828 | -638 | |||||||||
| 2053 | 1,911 | 2,575 | -664 | 305 | 305 | c | 2,216 | 2,880 | -663 | |||||||||
| 2054 | 1,935 | 2,623 | -688 | 309 | 311 | -2 | 2,244 | 2,934 | -690 | |||||||||
| 2055 | 1,960 | 2,674 | -714 | 312 | 316 | -4 | 2,272 | 2,990 | -718 | |||||||||
| 2056 | 1,984 | 2,727 | -743 | 316 | 321 | -5 | 2,301 | 3,048 | -748 | |||||||||
| 2057 | 2,010 | 2,783 | -774 | 320 | 325 | -5 | 2,330 | 3,108 | -779 | |||||||||
| 2058 | 2,035 | 2,841 | -806 | 324 | 329 | -5 | 2,359 | 3,170 | -811 | |||||||||
| 2059 | 2,061 | 2,900 | -838 | 328 | 333 | -5 | 2,389 | 3,233 | -843 | |||||||||
| 2060 | 2,088 | 2,959 | -871 | 332 | 337 | -5 | 2,420 | 3,296 | -876 | |||||||||
| 2061 | 2,115 | 3,018 | -903 | 336 | 341 | -5 | 2,451 | 3,359 | -908 | |||||||||
| 2062 | 2,142 | 3,076 | -935 | 340 | 346 | -6 | 2,482 | 3,422 | -941 | |||||||||
| 2063 | 2,169 | 3,135 | -967 | 344 | 351 | -6 | 2,513 | 3,486 | -973 | |||||||||
| 2064 | 2,196 | 3,194 | -998 | 348 | 355 | -7 | 2,545 | 3,550 | -1,005 | |||||||||
| 2065 | 2,224 | 3,254 | -1,030 | 353 | 360 | -8 | 2,576 | 3,614 | -1,038 | |||||||||
| 2066 | 2,251 | 3,314 | -1,063 | 357 | 365 | -8 | 2,608 | 3,679 | -1,071 | |||||||||
| 2067 | 2,279 | 3,375 | -1,096 | 361 | 369 | -8 | 2,640 | 3,745 | -1,104 | |||||||||
| 2068 | 2,307 | 3,438 | -1,131 | 365 | 374 | -8 | 2,673 | 3,812 | -1,139 | |||||||||
| 2069 | 2,336 | 3,501 | -1,166 | 370 | 378 | -9 | 2,705 | 3,879 | -1,174 | |||||||||
| 2070 | 2,364 | 3,566 | -1,202 | 374 | 383 | -9 | 2,737 | 3,948 | -1,211 | |||||||||
| 2071 | 2,392 | 3,631 | -1,239 | 378 | 387 | -9 | 2,770 | 4,017 | -1,247 | |||||||||
| 2072 | 2,420 | 3,697 | -1,276 | 382 | 390 | -8 | 2,803 | 4,087 | -1,284 | |||||||||
| 2073 | 2,449 | 3,764 | -1,315 | 387 | 394 | -7 | 2,836 | 4,158 | -1,322 | |||||||||
| 2074 | 2,478 | 3,832 | -1,354 | 391 | 397 | -6 | 2,869 | 4,229 | -1,360 | |||||||||
| 2075 | 2,507 | 3,899 | -1,392 | 395 | 399 | -4 | 2,902 | 4,299 | -1,396 | |||||||||
| 2076 | 2,536 | 3,965 | -1,429 | 400 | 402 | -3 | 2,936 | 4,367 | -1,431 | |||||||||
| 2077 | 2,566 | 4,029 | -1,464 | 404 | 406 | -2 | 2,970 | 4,435 | -1,466 | |||||||||
| 2078 | 2,595 | 4,093 | -1,498 | 409 | 410 | -1 | 3,004 | 4,503 | -1,499 | |||||||||
| 2079 | 2,625 | 4,155 | -1,529 | 413 | 414 | c | 3,039 | 4,568 | -1,529 | |||||||||
| 2080 | 2,656 | 4,216 | -1,560 | 418 | 417 | 1 | 3,074 | 4,633 | -1,559 | |||||||||
| 2081 | 2,687 | 4,277 | -1,590 | 423 | 421 | 2 | 3,110 | 4,698 | -1,588 | |||||||||
| 2082 | 2,719 | 4,338 | -1,619 | 427 | 424 | 4 | 3,146 | 4,762 | -1,615 | |||||||||
| 2083 | 2,751 | 4,397 | -1,647 | 432 | 427 | 5 | 3,183 | 4,824 | -1,641 | |||||||||
| 2084 | 2,783 | 4,456 | -1,672 | 437 | 431 | 7 | 3,221 | 4,886 | -1,666 | |||||||||
| 2085 | 2,816 | 4,512 | -1,695 | 443 | 435 | 8 | 3,259 | 4,946 | -1,687 | |||||||||
| 2086 | 2,850 | 4,566 | -1,716 | 448 | 439 | 9 | 3,298 | 5,005 | -1,707 | |||||||||
| 2087 | 2,884 | 4,618 | -1,734 | 453 | 444 | 9 | 3,338 | 5,062 | -1,725 | |||||||||
| 2088 | 2,919 | 4,668 | -1,749 | 459 | 450 | 9 | 3,378 | 5,119 | -1,740 | |||||||||
| 2089 | 2,955 | 4,718 | -1,763 | 465 | 456 | 8 | 3,419 | 5,174 | -1,755 | |||||||||
| 2090 | 2,991 | 4,767 | -1,775 | 470 | 463 | 8 | 3,462 | 5,229 | -1,768 | |||||||||
| 2091 | 3,028 | 4,815 | -1,787 | 476 | 470 | 7 | 3,504 | 5,285 | -1,780 | |||||||||
| 2092 | 3,066 | 4,864 | -1,798 | 482 | 477 | 6 | 3,548 | 5,341 | -1,793 | |||||||||
| 2093 | 3,104 | 4,914 | -1,810 | 489 | 484 | 4 | 3,593 | 5,398 | -1,805 | |||||||||
| 2094 | 3,143 | 4,964 | -1,821 | 495 | 492 | 3 | 3,638 | 5,455 | -1,818 | |||||||||
| 2095 | 3,182 | 5,015 | -1,833 | 501 | 500 | 2 | 3,683 | 5,515 | -1,831 | |||||||||
| 2096 | 3,222 | 5,068 | -1,845 | 508 | 508 | c | 3,730 | 5,575 | -1,845 | |||||||||
| 2097 | 3,263 | 5,122 | -1,859 | 514 | 516 | -2 | 3,777 | 5,638 | -1,860 | |||||||||
| 2098 | 3,304 | 5,178 | -1,874 | 521 | 524 | -3 | 3,825 | 5,702 | -1,877 | |||||||||
| 2099 | 3,346 | 5,236 | -1,890 | 527 | 533 | -5 | 3,873 | 5,769 | -1,896 | |||||||||
| 2100 | 3,388 | 5,297 | -1,909 | 534 | 541 | -7 | 3,922 | 5,838 | -1,916 | |||||||||
Low-cost: |
||||||||||||||||||
| 2026 | 1,243 | 1,527 | -284 | 202 | 166 | 36 | 1,446 | 1,693 | -248 | |||||||||
| 2027 | 1,294 | 1,574 | -280 | 210 | 168 | 42 | 1,504 | 1,742 | -238 | |||||||||
| 2028 | 1,346 | 1,622 | -276 | 218 | 165 | 53 | 1,564 | 1,788 | -224 | |||||||||
| 2029 | 1,396 | 1,668 | -271 | 226 | 162 | 64 | 1,622 | 1,830 | -208 | |||||||||
| 2030 | 1,442 | 1,710 | -268 | 233 | 159 | 74 | 1,675 | 1,869 | -194 | |||||||||
| 2031 | 1,490 | 1,751 | -261 | 240 | 155 | 85 | 1,730 | 1,906 | -176 | |||||||||
| 2032 | 1,539 | 1,788 | -250 | 248 | 155 | 92 | 1,787 | 1,944 | -157 | |||||||||
| 2033 | 1,591 | 1,824 | -232 | 256 | 156 | 100 | 1,847 | 1,980 | -133 | |||||||||
| 2034 | 1,640 | 1,857 | -217 | 264 | 158 | 106 | 1,904 | 2,015 | -111 | |||||||||
| 2035 | 1,687 | 1,888 | -202 | 271 | 160 | 111 | 1,958 | 2,049 | -90 | |||||||||
| 2036 | 1,723 | 1,926 | -203 | 277 | 163 | 114 | 2,000 | 2,089 | -89 | |||||||||
| 2037 | 1,759 | 1,965 | -205 | 283 | 166 | 117 | 2,042 | 2,131 | -89 | |||||||||
| 2038 | 1,796 | 2,004 | -208 | 289 | 170 | 119 | 2,085 | 2,174 | -89 | |||||||||
| 2039 | 1,833 | 2,042 | -209 | 295 | 175 | 120 | 2,128 | 2,217 | -89 | |||||||||
| 2040 | 1,871 | 2,080 | -209 | 301 | 181 | 120 | 2,172 | 2,260 | -88 | |||||||||
| 2041 | 1,909 | 2,117 | -208 | 307 | 187 | 120 | 2,216 | 2,304 | -88 | |||||||||
| 2042 | 1,948 | 2,156 | -208 | 313 | 194 | 119 | 2,261 | 2,350 | -89 | |||||||||
| 2043 | 1,987 | 2,196 | -209 | 320 | 201 | 119 | 2,307 | 2,398 | -91 | |||||||||
| 2044 | 2,027 | 2,239 | -212 | 326 | 209 | 118 | 2,353 | 2,448 | -95 | |||||||||
| 2045 | 2,068 | 2,284 | -216 | 333 | 216 | 117 | 2,401 | 2,501 | -100 | |||||||||
| 2046 | 2,110 | 2,326 | -217 | 340 | 224 | 116 | 2,450 | 2,550 | -100 | |||||||||
| 2047 | 2,153 | 2,371 | -218 | 347 | 231 | 116 | 2,500 | 2,602 | -102 | |||||||||
| 2048 | 2,197 | 2,419 | -221 | 354 | 237 | 117 | 2,552 | 2,656 | -104 | |||||||||
| 2049 | 2,243 | 2,468 | -225 | 361 | 244 | 117 | 2,605 | 2,712 | -108 | |||||||||
| 2050 | 2,290 | 2,520 | -230 | 369 | 251 | 118 | 2,659 | 2,771 | -112 | |||||||||
| 2051 | 2,339 | 2,575 | -237 | 377 | 258 | 119 | 2,716 | 2,834 | -118 | |||||||||
| 2052 | 2,389 | 2,635 | -246 | 385 | 265 | 120 | 2,773 | 2,900 | -126 | |||||||||
| 2053 | 2,440 | 2,697 | -257 | 393 | 272 | 121 | 2,833 | 2,969 | -136 | |||||||||
| 2054 | 2,494 | 2,762 | -269 | 402 | 279 | 123 | 2,895 | 3,041 | -146 | |||||||||
| 2055 | 2,548 | 2,832 | -283 | 411 | 286 | 125 | 2,959 | 3,117 | -158 | |||||||||
| 2056 | 2,605 | 2,905 | -300 | 420 | 292 | 128 | 3,025 | 3,197 | -172 | |||||||||
| 2057 | 2,664 | 2,981 | -318 | 429 | 297 | 131 | 3,093 | 3,279 | -186 | |||||||||
| 2058 | 2,724 | 3,061 | -337 | 438 | 303 | 135 | 3,163 | 3,364 | -201 | |||||||||
| 2059 | 2,786 | 3,142 | -356 | 448 | 309 | 140 | 3,234 | 3,450 | -216 | |||||||||
| 2060 | 2,849 | 3,224 | -374 | 458 | 315 | 144 | 3,308 | 3,538 | -231 | |||||||||
| 2061 | 2,914 | 3,306 | -392 | 469 | 321 | 148 | 3,383 | 3,627 | -244 | |||||||||
| 2062 | 2,980 | 3,389 | -409 | 479 | 327 | 152 | 3,459 | 3,717 | -257 | |||||||||
| 2063 | 3,048 | 3,473 | -426 | 490 | 334 | 156 | 3,538 | 3,807 | -270 | |||||||||
| 2064 | 3,116 | 3,558 | -442 | 501 | 341 | 160 | 3,617 | 3,899 | -282 | |||||||||
| 2065 | 3,186 | 3,644 | -458 | 512 | 348 | 164 | 3,699 | 3,992 | -293 | |||||||||
| 2066 | 3,258 | 3,732 | -474 | 524 | 355 | 169 | 3,781 | 4,087 | -306 | |||||||||
| 2067 | 3,330 | 3,821 | -491 | 535 | 362 | 173 | 3,866 | 4,184 | -318 | |||||||||
| 2068 | 3,405 | 3,913 | -508 | 547 | 369 | 178 | 3,952 | 4,282 | -331 | |||||||||
| 2069 | 3,480 | 4,006 | -527 | 559 | 376 | 183 | 4,039 | 4,383 | -344 | |||||||||
| 2070 | 3,556 | 4,102 | -546 | 571 | 384 | 187 | 4,128 | 4,486 | -358 | |||||||||
| 2071 | 3,634 | 4,200 | -565 | 584 | 391 | 193 | 4,218 | 4,591 | -372 | |||||||||
| 2072 | 3,714 | 4,299 | -584 | 596 | 398 | 198 | 4,311 | 4,697 | -386 | |||||||||
| 2073 | 3,795 | 4,400 | -605 | 609 | 405 | 204 | 4,405 | 4,805 | -400 | |||||||||
| 2074 | 3,879 | 4,503 | -625 | 623 | 412 | 211 | 4,501 | 4,915 | -414 | |||||||||
| 2075 | 3,964 | 4,607 | -643 | 636 | 418 | 218 | 4,600 | 5,026 | -426 | |||||||||
| 2076 | 4,051 | 4,710 | -659 | 650 | 426 | 224 | 4,701 | 5,135 | -434 | |||||||||
| 2077 | 4,140 | 4,812 | -672 | 665 | 434 | 231 | 4,805 | 5,245 | -441 | |||||||||
| 2078 | 4,232 | 4,913 | -681 | 679 | 442 | 237 | 4,911 | 5,355 | -444 | |||||||||
| 2079 | 4,326 | 5,013 | -687 | 694 | 451 | 244 | 5,020 | 5,464 | -444 | |||||||||
| 2080 | 4,423 | 5,114 | -691 | 710 | 459 | 251 | 5,133 | 5,573 | -440 | |||||||||
| 2081 | 4,523 | 5,215 | -692 | 726 | 468 | 258 | 5,249 | 5,683 | -434 | |||||||||
| 2082 | 4,626 | 5,316 | -691 | 743 | 477 | 266 | 5,369 | 5,794 | -425 | |||||||||
| 2083 | 4,732 | 5,418 | -685 | 760 | 487 | 273 | 5,493 | 5,904 | -412 | |||||||||
| 2084 | 4,842 | 5,518 | -676 | 778 | 497 | 281 | 5,620 | 6,015 | -395 | |||||||||
| 2085 | 4,955 | 5,617 | -662 | 797 | 508 | 289 | 5,751 | 6,124 | -373 | |||||||||
| 2086 | 5,071 | 5,713 | -642 | 816 | 520 | 296 | 5,887 | 6,233 | -346 | |||||||||
| 2087 | 5,191 | 5,808 | -617 | 835 | 533 | 302 | 6,027 | 6,341 | -315 | |||||||||
| 2088 | 5,315 | 5,902 | -587 | 856 | 547 | 308 | 6,170 | 6,449 | -279 | |||||||||
| 2089 | 5,442 | 5,997 | -555 | 877 | 563 | 314 | 6,319 | 6,559 | -241 | |||||||||
| 2090 | 5,573 | 6,091 | -518 | 898 | 579 | 319 | 6,471 | 6,670 | -199 | |||||||||
| 2091 | 5,707 | 6,188 | -481 | 920 | 597 | 324 | 6,627 | 6,785 | -158 | |||||||||
| 2092 | 5,844 | 6,290 | -446 | 943 | 615 | 328 | 6,788 | 6,905 | -118 | |||||||||
| 2093 | 5,986 | 6,397 | -411 | 966 | 634 | 332 | 6,952 | 7,031 | -79 | |||||||||
| 2094 | 6,130 | 6,511 | -381 | 990 | 653 | 337 | 7,120 | 7,164 | -44 | |||||||||
| 2095 | 6,278 | 6,633 | -355 | 1,014 | 673 | 342 | 7,293 | 7,306 | -13 | |||||||||
| 2096 | 6,429 | 6,764 | -335 | 1,039 | 693 | 347 | 7,468 | 7,457 | 12 | |||||||||
| 2097 | 6,583 | 6,904 | -321 | 1,064 | 712 | 352 | 7,648 | 7,617 | 31 | |||||||||
| 2098 | 6,741 | 7,054 | -313 | 1,090 | 732 | 358 | 7,831 | 7,787 | 45 | |||||||||
| 2099 | 6,902 | 7,214 | -313 | 1,116 | 752 | 364 | 8,018 | 7,967 | 51 | |||||||||
| 2100 | 7,066 | 7,385 | -319 | 1,143 | 772 | 371 | 8,208 | 8,157 | 52 | |||||||||
High-cost: |
||||||||||||||||||
| 2026 | 1,205 | 1,529 | -323 | 196 | 172 | 24 | 1,401 | 1,700 | -299 | |||||||||
| 2027 | 1,171 | 1,586 | -415 | 189 | 181 | 8 | 1,360 | 1,767 | -407 | |||||||||
| 2028 | 1,205 | 1,638 | -433 | 194 | 185 | 10 | 1,399 | 1,822 | -423 | |||||||||
| 2029 | 1,227 | 1,688 | -461 | 197 | 186 | 11 | 1,424 | 1,874 | -450 | |||||||||
| 2030 | 1,252 | 1,736 | -484 | 201 | 187 | 14 | 1,453 | 1,922 | -470 | |||||||||
| 2031 | 1,278 | 1,781 | -503 | 204 | 188 | 17 | 1,483 | 1,969 | -486 | |||||||||
| 2032 | 1,303 | 1,825 | -522 | 208 | 192 | 16 | 1,511 | 2,017 | -506 | |||||||||
| 2033 | 1,326 | 1,865 | -539 | 211 | 198 | 14 | 1,537 | 2,062 | -526 | |||||||||
| 2034 | 1,342 | 1,902 | -560 | 213 | 204 | 10 | 1,555 | 2,106 | -550 | |||||||||
| 2035 | 1,357 | 1,937 | -581 | 215 | 210 | 5 | 1,572 | 2,147 | -575 | |||||||||
| 2036 | 1,369 | 1,973 | -604 | 217 | 217 | c | 1,586 | 2,189 | -603 | |||||||||
| 2037 | 1,379 | 2,009 | -629 | 219 | 223 | -5 | 1,598 | 2,232 | -634 | |||||||||
| 2038 | 1,390 | 2,044 | -654 | 220 | 230 | -9 | 1,610 | 2,274 | -664 | |||||||||
| 2039 | 1,400 | 2,077 | -678 | 222 | 237 | -15 | 1,621 | 2,314 | -693 | |||||||||
| 2040 | 1,410 | 2,109 | -699 | 223 | 245 | -21 | 1,633 | 2,353 | -720 | |||||||||
| 2041 | 1,419 | 2,139 | -719 | 225 | 253 | -28 | 1,644 | 2,391 | -747 | |||||||||
| 2042 | 1,429 | 2,168 | -739 | 226 | 261 | -35 | 1,655 | 2,429 | -774 | |||||||||
| 2043 | 1,438 | 2,197 | -759 | 228 | 269 | -41 | 1,666 | 2,466 | -800 | |||||||||
| 2044 | 1,447 | 2,227 | -780 | 229 | 276 | -47 | 1,676 | 2,503 | -827 | |||||||||
| 2045 | 1,455 | 2,257 | -801 | 230 | 284 | -53 | 1,686 | 2,540 | -855 | |||||||||
| 2046 | 1,463 | 2,285 | -822 | 231 | 290 | -59 | 1,694 | 2,576 | -881 | |||||||||
| 2047 | 1,471 | 2,314 | -844 | 232 | 296 | -64 | 1,703 | 2,611 | -908 | |||||||||
| 2048 | 1,477 | 2,344 | -866 | 233 | 302 | -69 | 1,711 | 2,646 | -935 | |||||||||
| 2049 | 1,484 | 2,373 | -890 | 234 | 307 | -73 | 1,718 | 2,681 | -963 | |||||||||
| 2050 | 1,490 | 2,404 | -914 | 235 | 313 | -78 | 1,725 | 2,716 | -991 | |||||||||
| 2051 | 1,496 | 2,435 | -939 | 236 | 318 | -82 | 1,732 | 2,753 | -1,021 | |||||||||
| 2052 | 1,501 | 2,468 | -967 | 237 | 323 | -86 | 1,738 | 2,791 | -1,053 | |||||||||
| 2053 | 1,507 | 2,503 | -996 | 237 | 328 | -90 | 1,744 | 2,830 | -1,086 | |||||||||
| 2054 | 1,512 | 2,538 | -1,026 | 238 | 332 | -94 | 1,750 | 2,870 | -1,120 | |||||||||
| 2055 | 1,517 | 2,575 | -1,058 | 238 | 336 | -98 | 1,755 | 2,911 | -1,156 | |||||||||
| 2056 | 1,522 | 2,613 | -1,092 | 239 | 339 | -100 | 1,760 | 2,952 | -1,192 | |||||||||
| 2057 | 1,526 | 2,654 | -1,127 | 239 | 341 | -102 | 1,766 | 2,995 | -1,229 | |||||||||
| 2058 | 1,531 | 2,695 | -1,164 | 240 | 343 | -103 | 1,771 | 3,038 | -1,267 | |||||||||
| 2059 | 1,536 | 2,736 | -1,200 | 240 | 345 | -105 | 1,776 | 3,081 | -1,305 | |||||||||
| 2060 | 1,540 | 2,777 | -1,237 | 241 | 347 | -106 | 1,781 | 3,124 | -1,343 | |||||||||
| 2061 | 1,545 | 2,817 | -1,272 | 241 | 349 | -108 | 1,786 | 3,166 | -1,380 | |||||||||
| 2062 | 1,549 | 2,857 | -1,308 | 242 | 351 | -110 | 1,791 | 3,208 | -1,417 | |||||||||
| 2063 | 1,553 | 2,896 | -1,343 | 242 | 354 | -112 | 1,795 | 3,250 | -1,455 | |||||||||
| 2064 | 1,557 | 2,935 | -1,378 | 242 | 356 | -114 | 1,799 | 3,291 | -1,492 | |||||||||
| 2065 | 1,561 | 2,974 | -1,413 | 243 | 358 | -116 | 1,803 | 3,332 | -1,529 | |||||||||
| 2066 | 1,565 | 3,013 | -1,448 | 243 | 360 | -117 | 1,807 | 3,373 | -1,566 | |||||||||
| 2067 | 1,568 | 3,052 | -1,484 | 243 | 362 | -119 | 1,811 | 3,414 | -1,603 | |||||||||
| 2068 | 1,571 | 3,092 | -1,521 | 243 | 363 | -120 | 1,815 | 3,455 | -1,641 | |||||||||
| 2069 | 1,574 | 3,132 | -1,557 | 244 | 365 | -121 | 1,818 | 3,496 | -1,678 | |||||||||
| 2070 | 1,577 | 3,172 | -1,594 | 244 | 366 | -122 | 1,821 | 3,538 | -1,717 | |||||||||
| 2071 | 1,580 | 3,212 | -1,632 | 244 | 367 | -123 | 1,824 | 3,578 | -1,755 | |||||||||
| 2072 | 1,582 | 3,251 | -1,669 | 244 | 367 | -123 | 1,826 | 3,619 | -1,792 | |||||||||
| 2073 | 1,585 | 3,292 | -1,707 | 244 | 367 | -123 | 1,829 | 3,659 | -1,831 | |||||||||
| 2074 | 1,587 | 3,333 | -1,746 | 244 | 366 | -123 | 1,831 | 3,699 | -1,869 | |||||||||
| 2075 | 1,589 | 3,373 | -1,784 | 244 | 365 | -122 | 1,832 | 3,738 | -1,905 | |||||||||
| 2076 | 1,590 | 3,410 | -1,820 | 244 | 364 | -121 | 1,834 | 3,775 | -1,941 | |||||||||
| 2077 | 1,592 | 3,446 | -1,855 | 243 | 364 | -120 | 1,835 | 3,810 | -1,975 | |||||||||
| 2078 | 1,593 | 3,481 | -1,889 | 243 | 363 | -120 | 1,836 | 3,845 | -2,009 | |||||||||
| 2079 | 1,593 | 3,514 | -1,921 | 243 | 363 | -120 | 1,837 | 3,877 | -2,041 | |||||||||
| 2080 | 1,594 | 3,546 | -1,952 | 243 | 362 | -119 | 1,837 | 3,908 | -2,071 | |||||||||
| 2081 | 1,595 | 3,578 | -1,983 | 243 | 361 | -118 | 1,837 | 3,938 | -2,101 | |||||||||
| 2082 | 1,595 | 3,608 | -2,013 | 242 | 359 | -117 | 1,837 | 3,967 | -2,130 | |||||||||
| 2083 | 1,595 | 3,638 | -2,043 | 242 | 357 | -115 | 1,837 | 3,995 | -2,158 | |||||||||
| 2084 | 1,595 | 3,666 | -2,071 | 242 | 355 | -113 | 1,837 | 4,021 | -2,184 | |||||||||
| 2085 | 1,595 | 3,691 | -2,096 | 242 | 353 | -112 | 1,837 | 4,045 | -2,208 | |||||||||
| 2086 | 1,595 | 3,715 | -2,120 | 241 | 352 | -110 | 1,836 | 4,067 | -2,230 | |||||||||
| 2087 | 1,595 | 3,736 | -2,142 | 241 | 351 | -110 | 1,836 | 4,087 | -2,251 | |||||||||
| 2088 | 1,594 | 3,756 | -2,162 | 241 | 349 | -109 | 1,835 | 4,106 | -2,270 | |||||||||
| 2089 | 1,594 | 3,774 | -2,180 | 241 | 348 | -108 | 1,835 | 4,123 | -2,288 | |||||||||
| 2090 | 1,594 | 3,791 | -2,197 | 240 | 347 | -107 | 1,834 | 4,138 | -2,304 | |||||||||
| 2091 | 1,593 | 3,806 | -2,212 | 240 | 346 | -106 | 1,834 | 4,151 | -2,318 | |||||||||
| 2092 | 1,593 | 3,820 | -2,227 | 240 | 344 | -104 | 1,833 | 4,164 | -2,331 | |||||||||
| 2093 | 1,593 | 3,833 | -2,240 | 240 | 343 | -103 | 1,833 | 4,175 | -2,343 | |||||||||
| 2094 | 1,593 | 3,843 | -2,250 | 240 | 342 | -102 | 1,832 | 4,185 | -2,352 | |||||||||
| 2095 | 1,592 | 3,851 | -2,259 | 239 | 341 | -102 | 1,832 | 4,193 | -2,361 | |||||||||
| 2096 | 1,592 | 3,857 | -2,265 | 239 | 341 | -102 | 1,832 | 4,199 | -2,367 | |||||||||
| 2097 | 1,592 | 3,862 | -2,270 | 239 | 341 | -102 | 1,831 | 4,203 | -2,372 | |||||||||
| 2098 | 1,592 | 3,864 | -2,273 | 239 | 342 | -103 | 1,831 | 4,206 | -2,376 | |||||||||
| 2099 | 1,591 | 3,867 | -2,275 | 239 | 343 | -104 | 1,830 | 4,209 | -2,379 | |||||||||
| 2100 | 1,591 | 3,868 | -2,277 | 239 | 344 | -104 | 1,830 | 4,211 | -2,381 | |||||||||
|
a
CPI-indexed 2026 dollars equal current dollars adjusted by the
CPI indexing series in table VI.G1.
Historical values are adjusted using the intermediate
alternative series.
b Benefit payments which were scheduled to be paid on January 3 for some past and future years were actually paid on December 31 as required by the statutory provision for early delivery of benefit payments when the normal payment delivery date is a Saturday, Sunday, or legal public holiday. For comparability with the values for historical years and the projections in this report, all trust fund operations and reserves reflect the 12 months of benefits scheduled for payment each year. c Between -$500 million and $500 million. Note: Components may not sum to totals because of rounding. |