| OLD AGE SURVIVORS INSURANCE (OASI)
SOCIAL SECURITY FULLY FUNDED PROJECTED CASH FLOW | |||||||||||
| YEAR | AVERAGE WAGE | TOTAL OASI REVENUE | TOTAL COST | TAX FROM BENEFIT | SURPLUS /LOSS | TRANSFER GENERAL REVENUES TO OASI | INTEREST FROM BONDS | FUND BALANCE | WORKER/ RETIREE | BENEFITS PAYABLE | ECONOMIC GROWTH |
| 2000 | $30,916 | $416,997,659 | $349,208,499 | $10,007,944 | $77,797,104 | $0 | $59,910,900 | $17,946,527,948 | 3.96 | 100% | |
| 2001 | $32,153 | $438,626,560 | $365,681,375 | $10,641,080 | $83,586,266 | $0 | $1,310,096,540 | $19,350,851,834 | 3.98 | 100% | 5.2% |
| 2002 | $33,439 | $461,445,174 | $383,182,309 | $11,314,636 | $89,577,500 | $0 | $1,373,910,480 | $20,825,654,450 | 4.01 | 100% | 5.2% |
| 2003 | $34,777 | $485,591,397 | $400,445,013 | $12,032,955 | $97,179,339 | $0 | $1,436,970,157 | $22,371,836,900 | 4.04 | 100% | 5.2% |
| 2004 | $36,168 | $510,814,873 | $419,197,978 | $12,790,804 | $104,407,700 | $0 | $1,498,913,072 | $23,987,948,477 | 4.07 | 100% | 5.2% |
| 2005 | $37,614 | $537,378,175 | $439,225,262 | $13,595,668 | $111,748,581 | $0 | $1,343,325,115 | $25,456,617,840 | 4.10 | 100% | 5.2% |
| 2006 | $39,119 | $565,142,124 | $460,940,726 | $14,445,033 | $118,646,431 | $0 | $1,425,570,599 | $27,015,279,903 | 4.13 | 100% | 5.2% |
| 2007 | $40,684 | $594,112,095 | $484,911,838 | $15,339,974 | $124,540,231 | $0 | $1,512,855,675 | $28,668,015,783 | 4.14 | 100% | 5.1% |
| 2008 | $42,311 | $624,221,514 | $512,535,710 | $16,279,697 | $127,965,501 | $0 | $1,605,408,884 | $30,417,669,865 | 4.14 | 100% | 5.1% |
| 2009 | $44,004 | $655,727,234 | $543,640,982 | $17,271,855 | $129,358,108 | $0 | $1,703,389,512 | $32,267,689,340 | 4.12 | 100% | 5.0% |
| 2010 | $45,764 | $688,956,777 | $577,039,520 | $18,326,250 | $130,243,507 | $0 | $1,806,990,603 | $34,223,249,701 | 4.10 | 100% | 5.1% |
| 2011 | $47,594 | $723,932,882 | $611,303,597 | $19,444,837 | $132,074,122 | $0 | $1,916,501,983 | $36,291,270,643 | 4.09 | 100% | 5.1% |
| 2012 | $49,498 | $760,156,786 | $648,625,139 | $20,615,452 | $132,147,099 | $0 | $2,032,311,156 | $38,476,344,350 | 4.07 | 100% | 5.0% |
| 2013 | $51,478 | $796,378,188 | $695,043,695 | $21,804,835 | $123,139,327 | $0 | $2,154,675,284 | $40,775,963,795 | 4.01 | 100% | 4.8% |
| 2014 | $53,537 | $847,053,043 | $750,206,859 | $23,412,546 | $120,258,730 | $0 | $2,283,453,973 | $43,203,089,044 | 3.98 | 100% | 6.4% |
| 2015 | $55,679 | $871,188,313 | $812,613,237 | $24,306,154 | $82,881,230 | $0 | $2,419,372,986 | $45,729,649,414 | 3.80 | 100% | 2.8% |
| 2016 | $57,906 | $910,968,126 | $879,746,027 | $25,652,862 | $56,874,962 | $0 | $2,560,860,367 | $48,373,037,606 | 3.70 | 100% | 4.6% |
| 2017 | $60,222 | $952,169,190 | $952,050,048 | $27,060,648 | $27,179,790 | $0 | $2,708,890,106 | $51,136,168,150 | 3.60 | 100% | 4.5% |
| 2018 | $62,631 | $994,713,019 | $1,028,383,310 | $28,528,369 | ($5,141,922) | $0 | $2,863,625,416 | $54,023,180,014 | 3.50 | 97% | 4.5% |
| 2019 | $65,136 | $1,038,539,055 | $1,112,036,771 | $30,055,320 | ($43,442,396) | $0 | $3,025,298,081 | $57,035,091,019 | 3.39 | 93% | 4.4% |
| 2020 | $67,742 | $1,083,708,754 | $1,203,097,358 | $31,644,296 | ($87,744,308) | $0 | $3,193,965,097 | $60,172,956,103 | 3.29 | 90% | 4.3% |
| 2021 | $70,451 | $1,130,272,385 | $1,302,366,472 | $33,297,824 | ($138,796,263) | $0 | $3,369,685,542 | $63,437,143,207 | 3.19 | 87% | 4.3% |
| 2022 | $73,269 | $1,178,319,079 | $1,409,317,918 | $35,019,643 | ($195,979,196) | $0 | $3,552,480,020 | $66,828,663,673 | 3.08 | 84% | 4.3% |
| 2023 | $76,200 | $1,227,969,757 | $1,522,760,747 | $36,814,533 | ($257,976,456) | $0 | $3,742,405,166 | $70,349,906,916 | 2.98 | 81% | 4.2% |
| 2024 | $79,248 | $1,279,209,604 | $1,641,217,132 | $38,683,298 | ($323,324,229) | $0 | $3,939,594,787 | $74,004,860,772 | 2.89 | 78% | 4.2% |
| 2025 | $82,418 | $1,332,205,406 | $1,765,364,400 | $40,632,265 | ($392,526,729) | $0 | $4,144,272,203 | $77,797,238,511 | 2.80 | 75% | 4.1% |
| 2026 | $85,715 | $1,387,445,045 | $1,742,820,714 | $42,677,810 | ($312,697,859) | $0 | $4,356,645,357 | $81,883,863,818 | 2.93 | 80% | 4.1% |
| 2027 | $89,143 | $1,442,477,026 | $1,871,729,917 | $44,745,637 | ($384,507,254) | $0 | $4,585,496,374 | $86,129,598,575 | 2.84 | 77% | 4.0% |
| 2028 | $92,709 | $1,499,674,352 | $2,006,711,458 | $46,909,814 | ($460,127,292) | $0 | $4,823,257,520 | $90,539,638,617 | 2.75 | 75% | 4.0% |
| 2029 | $96,417 | $1,559,389,431 | $2,146,591,102 | $49,183,143 | ($538,018,528) | $0 | $5,070,219,763 | $95,121,022,994 | 2.67 | 73% | 4.0% |
| 2030 | $100,274 | $1,621,935,740 | $2,290,489,852 | $51,577,557 | ($616,976,555) | $0 | $5,326,777,288 | $99,882,401,283 | 2.61 | 71% | 4.0% |
| 2031 | $104,285 | $1,687,662,071 | $2,432,355,467 | $54,106,446 | ($690,586,950) | $0 | $5,593,414,472 | $104,839,335,251 | 2.55 | 69% | 4.1% |
| 2032 | $108,456 | $1,756,988,794 | $2,574,863,604 | $56,785,878 | ($761,088,932) | $0 | $5,871,002,774 | $110,006,034,971 | 2.50 | 68% | 4.1% |
| 2033 | $112,795 | $1,830,698,597 | $2,714,365,523 | $59,644,160 | ($824,022,766) | $0 | $6,160,337,958 | $115,401,994,324 | 2.47 | 67% | 4.2% |
| 2034 | $117,307 | $1,908,819,998 | $2,851,502,710 | $62,685,649 | ($879,997,064) | $0 | $6,462,511,682 | $121,047,194,591 | 2.44 | 67% | 4.3% |
| 2035 | $121,999 | $1,990,975,774 | $2,989,066,061 | $65,901,298 | ($932,188,989) | $0 | $6,778,642,897 | $126,959,549,797 | 2.43 | 67% | 4.3% |
| 2036 | $126,879 | $2,076,694,162 | $3,130,270,065 | $69,278,517 | ($984,297,386) | $0 | $7,109,734,789 | $133,154,265,716 | 2.41 | 66% | 4.3% |
| 2037 | $131,954 | $2,165,234,980 | $3,279,762,582 | $72,795,200 | ($1,041,732,402) | $0 | $7,456,638,880 | $139,641,967,395 | 2.40 | 66% | 4.3% |
| 2038 | $137,232 | $2,256,841,604 | $3,436,992,316 | $76,461,794 | ($1,103,688,918) | $0 | $7,819,950,174 | $146,434,690,444 | 2.38 | 66% | 4.2% |
| 2039 | $142,721 | $2,353,404,811 | $3,592,716,071 | $80,345,240 | ($1,158,966,020) | $0 | $8,200,342,665 | $153,556,412,329 | 2.37 | 66% | 4.3% |
| 2040 | $148,430 | $2,456,244,841 | $3,740,921,461 | $84,494,823 | ($1,200,181,798) | $0 | $8,599,159,090 | $161,039,884,445 | 2.37 | 66% | 4.4% |
| 2041 | $154,367 | $2,564,719,516 | $3,886,069,192 | $88,893,178 | ($1,232,456,498) | $0 | $9,018,233,529 | $168,914,554,654 | 2.38 | 66% | 4.4% |
| 2042 | $160,542 | $2,677,576,410 | $4,035,849,150 | $93,500,968 | ($1,264,771,772) | $0 | $9,459,215,061 | $177,202,498,911 | 2.39 | 66% | 4.4% |
| 2043 | $166,964 | $2,794,781,587 | $4,191,547,093 | $98,320,416 | ($1,298,445,090) | $0 | $9,923,339,939 | $185,925,714,177 | 2.39 | 67% | 4.4% |
| 2044 | $173,642 | $2,916,255,910 | $4,355,596,374 | $103,352,109 | ($1,335,988,355) | $0 | $10,411,839,994 | $195,104,917,925 | 2.40 | 67% | 4.3% |
| 2045 | $180,588 | $3,041,784,616 | $4,530,500,820 | $108,591,711 | ($1,380,124,493) | $0 | $10,925,875,404 | $204,759,260,546 | 2.40 | 67% | 4.3% |
| 2046 | $187,811 | $3,171,829,734 | $4,715,258,392 | $114,058,997 | ($1,429,369,661) | $0 | $11,466,518,591 | $214,910,468,473 | 2.41 | 67% | 4.3% |
| 2047 | $195,324 | $3,305,576,571 | $4,915,775,819 | $119,727,983 | ($1,490,471,265) | $0 | $12,034,986,235 | $225,574,711,426 | 2.40 | 67% | 4.2% |
| 2048 | $203,137 | $3,443,759,425 | $5,129,786,957 | $125,628,344 | ($1,560,399,188) | $0 | $12,632,183,840 | $236,772,124,422 | 2.40 | 67% | 4.2% |
| 2049 | $211,262 | $3,587,108,590 | $5,355,202,893 | $131,790,370 | ($1,636,303,934) | $0 | $13,259,238,968 | $248,526,849,825 | 2.39 | 67% | 4.2% |
| 2050 | $219,713 | $3,735,731,742 | $5,593,408,453 | $138,222,074 | ($1,719,454,637) | $0 | $13,917,503,590 | $260,863,120,853 | 2.39 | 67% | 4.1% |
| 2051 | $228,501 | $3,891,004,584 | $5,839,112,269 | $144,978,831 | ($1,803,128,854) | $0 | $14,608,334,768 | $273,813,305,597 | 2.38 | 67% | 4.2% |
| 2052 | $237,641 | $4,052,359,435 | $6,097,046,707 | $152,044,526 | ($1,892,642,745) | $0 | $15,333,545,113 | $287,406,252,491 | 2.37 | 66% | 4.1% |
| 2053 | $247,147 | $4,219,299,058 | $6,373,020,130 | $159,405,118 | ($1,994,315,954) | $0 | $16,094,750,140 | $301,666,091,796 | 2.36 | 66% | 4.1% |
| 2054 | $257,033 | $4,392,867,920 | $6,663,104,054 | $167,104,696 | ($2,103,131,438) | $0 | $16,893,301,141 | $316,623,366,193 | 2.35 | 66% | 4.1% |
| 2055 | $267,314 | $4,573,003,318 | $6,969,937,973 | $175,146,027 | ($2,221,788,628) | $0 | $17,730,908,507 | $332,307,632,100 | 2.34 | 66% | 4.1% |
| 2056 | $278,007 | $4,759,224,042 | $7,298,404,144 | $183,515,679 | ($2,355,664,423) | $0 | $18,609,227,398 | $348,744,710,754 | 2.33 | 65% | 4.1% |
| 2057 | $289,127 | $4,950,733,594 | $7,655,070,200 | $192,187,478 | ($2,512,149,128) | $0 | $19,529,703,802 | $365,954,452,906 | 2.31 | 65% | 4.0% |
| 2058 | $300,692 | $5,148,276,383 | $8,038,279,753 | $201,194,641 | ($2,688,808,729) | $0 | $20,493,449,363 | $383,960,288,180 | 2.29 | 64% | 4.0% |
| 2059 | $312,720 | $5,353,854,117 | $8,439,677,003 | $210,620,621 | ($2,875,202,265) | $0 | $21,501,776,138 | $402,797,482,674 | 2.27 | 63% | 4.0% |
| 2060 | $325,229 | $5,568,839,894 | $8,854,457,245 | $220,526,060 | ($3,065,091,291) | $0 | $22,556,659,030 | $422,509,576,472 | 2.25 | 63% | 4.0% |
| 2061 | $338,238 | $5,793,992,908 | $9,281,183,008 | $230,948,557 | ($3,256,241,542) | $0 | $23,660,536,282 | $443,144,819,770 | 2.23 | 62% | 4.0% |
| 2062 | $351,767 | $6,029,417,044 | $9,721,865,348 | $241,900,212 | ($3,450,548,092) | $0 | $24,816,109,907 | $464,752,281,796 | 2.22 | 62% | 4.1% |
| 2063 | $365,838 | $6,275,275,527 | $10,178,222,371 | $253,395,626 | ($3,649,551,219) | $0 | $26,026,127,781 | $487,382,253,984 | 2.20 | 62% | 4.1% |
| 2064 | $380,472 | $6,531,932,749 | $10,649,763,595 | $265,457,747 | ($3,852,373,099) | $0 | $27,293,406,223 | $511,088,744,855 | 2.19 | 61% | 4.1% |
| 2065 | $395,690 | $6,799,917,114 | $11,138,950,360 | $278,116,610 | ($4,060,916,636) | $0 | $28,620,969,712 | $535,926,914,541 | 2.18 | 61% | 4.1% |
| 2066 | $411,518 | $7,079,621,006 | $11,645,035,435 | $291,397,201 | ($4,274,017,228) | $0 | $30,011,907,214 | $561,956,201,728 | 2.17 | 61% | 4.1% |
| 2067 | $427,979 | $7,371,432,984 | $12,168,860,533 | $305,324,754 | ($4,492,102,795) | $0 | $31,469,547,297 | $589,238,970,984 | 2.16 | 61% | 4.1% |
| 2068 | $445,098 | $7,675,725,790 | $12,711,459,693 | $319,924,251 | ($4,715,809,652) | $0 | $32,997,382,375 | $617,840,467,959 | 2.15 | 60% | 4.1% |
| 2069 | $462,902 | $7,992,911,336 | $13,273,787,423 | $335,222,701 | ($4,945,653,386) | $0 | $34,599,066,206 | $647,829,103,480 | 2.15 | 60% | 4.1% |
| 2070 | $481,418 | $8,323,393,262 | $13,856,966,732 | $351,247,196 | ($5,182,326,274) | $0 | $36,278,429,795 | $679,276,454,196 | 2.14 | 60% | 4.1% |
| 2071 | $500,675 | $8,667,563,591 | $14,462,375,331 | $368,024,750 | ($5,426,786,990) | $0 | $38,039,481,435 | $712,257,173,391 | 2.13 | 60% | 4.1% |
| 2072 | $520,702 | $9,025,790,582 | $15,091,724,080 | $385,581,774 | ($5,680,351,724) | $0 | $39,886,401,710 | $746,848,805,151 | 2.13 | 60% | 4.1% |
| 2073 | $541,530 | $9,398,429,123 | $15,747,029,580 | $403,944,484 | ($5,944,655,973) | $0 | $41,823,533,088 | $783,131,626,750 | 2.12 | 60% | 4.1% |
| 2074 | $563,191 | $9,785,845,194 | $16,430,491,549 | $423,139,946 | ($6,221,506,408) | $0 | $43,855,371,098 | $821,188,631,386 | 2.12 | 60% | 4.1% |
| 2075 | $585,719 | $10,188,419,557 | $17,144,435,613 | $443,196,251 | ($6,512,819,805) | $0 | $45,986,563,358 | $861,105,571,189 | 2.11 | 59% | 4.1% |
| 2076 | $609,147 | $10,606,586,499 | $17,891,083,744 | $464,144,225 | ($6,820,353,020) | $0 | $48,221,911,987 | $902,971,274,381 | 2.11 | 59% | 4.1% |
| 2077 | $633,513 | $11,040,862,741 | $18,672,534,212 | $486,018,778 | ($7,145,652,693) | $0 | $50,566,391,365 | $946,878,031,831 | 2.10 | 59% | 4.1% |
| 2078 | $658,854 | $11,491,860,867 | $19,490,615,006 | $508,859,599 | ($7,489,894,539) | $0 | $53,025,169,783 | $992,922,166,673 | 2.09 | 59% | 4.1% |
| 2079 | $685,208 | $11,960,320,932 | $20,346,772,717 | $532,712,694 | ($7,853,739,091) | $0 | $55,603,641,334 | $1,041,204,781,611 | 2.09 | 59% | 4.1% |
| 2080 | $712,616 | $12,447,057,000 | $21,242,342,561 | $557,628,154 | ($8,237,657,407) | $0 | $58,307,467,770 | $1,091,832,220,127 | 2.08 | 59% | 4.1% |
