Single-Year Tables Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions


Table VI.G7.- Operations of the Combined OASI and DI Trust Funds,
in CPI-indexed 2018 Dollars, a Calendar Years 1970-2095

[In billions]

Calendar year   Non-interest
income
  Interest
income
  Total
income
  Cost b   Asset
reserves at
end of year b

Historical data:
1970   $220.6   $11.2   $231.8   $207.5   $238.5
1971   233.5   12.2   245.6   231.4   242.8
1972   252.0   12.8   264.8   251.2   248.3
1973   286.5   13.0   299.5   290.6   242.8
1974   292.7   13.1   305.8   298.6   226.1
1975   292.6   12.9   305.5   312.5   200.3
1976   308.9   11.6   320.6   334.3   175.7
1977   318.8   10.2   329.0   350.1   143.9
1978   333.9   8.4   342.4   357.7   118.3
1979   346.7   7.2   353.9   358.8   101.3
1980   346.0   6.9   352.9   364.2   78.0
1981   374.9   6.0   380.9   386.0   65.6
1982   369.5   3.5   373.0   403.8   62.5
1983   399.1   20.3   419.4   419.2   60.9
1984   433.4   8.1   441.5   426.9   73.5
1985   459.0   6.3   465.3   435.8   96.4
1986   479.2   8.7   487.9   453.5   105.5
1987   490.4   11.5   501.9   454.2   149.5
1988   533.3   17.1   550.3   464.8   229.3
1989   551.7   25.3   577.0   470.9   324.9
1990   564.9   32.7   597.6   479.6   426.8
1991   560.1   39.8   599.9   499.0   510.9
1992   561.0   44.9   605.8   516.1   586.2
1993   563.6   47.9   611.5   531.0   650.6
1994   587.5   52.2   639.7   542.2   732.5
1995   594.7   57.1   651.7   554.4   809.3
1996   611.7   61.4   673.1   560.7   899.1
1997   641.8   67.9   709.7   572.4   1,016.5
1998   673.1   75.5   748.6   585.0   1,166.8
1999   705.5   83.1   788.5   588.4   1,341.9
2000   729.2   93.3   822.5   600.6   1,518.5
2001   745.3   102.7   848.0   618.2   1,707.9
2002   759.6   111.6   871.2   641.4   1,914.5
2003   743.4   115.4   858.9   651.2   2,080.6
2004   753.3   117.9   871.2   664.5   2,234.3
2005   777.3   120.6   897.9   678.1   2,378.2
2006   796.6   127.0   923.6   688.7   2,539.5
2007   813.2   132.8   946.0   716.5   2,697.9
2008   797.8   134.7   932.5   723.9   2,800.6
2009   803.4   138.0   941.4   799.5   2,961.5
2010   758.0   134.2   892.2   813.8   2,979.8
2011   761.8   126.1   887.9   811.9   2,953.6
2012   789.7   117.9   907.6   848.8   2,951.6
2013   801.6   109.6   911.2   877.0   2,946.0
2014   825.3   103.1   928.4   902.1   2,928.7
2015   871.7   98.4   970.1   945.8   2,965.1
2016   907.4   92.2   999.6   962.9   2,973.1
2017   931.8   87.0   1,018.8   973.7   2,956.3

Intermediate:
2018   918.0   83.1   1,001.1   1,002.8   2,890.1
2019   955.3   80.1   1,035.4   1,035.6   2,819.3
2020   980.0   77.8   1,057.8   1,073.6   2,732.0
2021   1,006.6   74.9   1,081.5   1,112.0   2,632.3
2022   1,033.2   72.1   1,105.3   1,152.3   2,518.6
2023   1,059.1   70.2   1,129.3   1,194.3   2,389.9
2024   1,085.9   68.6   1,154.5   1,237.1   2,246.7
2025   1,111.0   66.4   1,177.4   1,279.8   2,087.4
2026   1,145.6   64.5   1,210.1   1,322.2   1,922.4
2027   1,168.9   62.2   1,231.1   1,365.3   1,739.5
2028   1,189.8   61.9   1,251.7   1,407.6   1,539.5
2029   1,210.1   59.5   1,269.6   1,449.0   1,321.1
2030   1,230.5   54.7   1,285.2   1,489.7   1,083.1
2031   1,251.0   47.2   1,298.2   1,529.7   824.2
2032   1,271.7   36.9   1,308.6   1,568.7   543.2
2033 c   1,292.4   21.8   1,314.1   1,606.2   237.4

Low-cost:
2018   925.7   84.3   1,010.0   1,000.1   2,901.7
2019   981.1   85.0   1,066.1   1,028.3   2,847.7
2020   1,021.0   86.8   1,107.8   1,064.8   2,801.7
2021   1,060.6   88.7   1,149.3   1,099.9   2,764.3
2022   1,098.6   91.8   1,190.4   1,136.8   2,732.2
2023   1,135.6   96.6   1,232.2   1,175.5   2,704.2
2024   1,173.2   102.3   1,275.5   1,215.2   2,680.6
2025   1,209.8   108.5   1,318.3   1,255.0   2,660.8
2026   1,255.9   116.4   1,372.3   1,294.9   2,655.6
2027   1,291.6   124.7   1,416.4   1,335.9   2,653.7
2028   1,323.1   133.4   1,456.5   1,378.5   2,649.4
2029   1,354.3   141.7   1,496.0   1,420.6   2,642.8
2030   1,386.0   149.7   1,535.7   1,462.5   2,634.1
2031   1,418.1   157.3   1,575.4   1,504.2   2,623.7
2032   1,450.9   164.5   1,615.4   1,545.5   2,612.2
2033   1,484.1   163.6   1,647.7   1,585.9   2,593.0
2034   1,517.6   162.3   1,679.9   1,624.9   2,567.6
2035   1,552.0   160.7   1,712.7   1,662.8   2,537.9
2036   1,587.3   158.8   1,746.0   1,700.2   2,505.1
2037   1,623.6   156.7   1,780.4   1,738.1   2,469.7
2038   1,661.2   154.6   1,815.8   1,773.6   2,435.3
2039   1,700.1   152.7   1,852.8   1,807.7   2,404.8
2040   1,740.0   151.0   1,891.0   1,841.4   2,379.9
2041   1,781.3   149.8   1,931.1   1,874.7   2,362.5
2042   1,824.6   149.1   1,973.7   1,908.3   2,354.6
2043   1,869.6   149.0   2,018.5   1,942.6   2,357.6
2044   1,916.0   149.6   2,065.6   1,978.3   2,371.8
2045   1,964.0   150.9   2,114.9   2,016.1   2,397.0
2046   2,013.3   152.9   2,166.2   2,055.5   2,433.4
2047   2,064.2   155.5   2,219.8   2,097.2   2,480.5
2048   2,116.9   158.9   2,275.8   2,140.9   2,538.5
2049   2,170.8   162.9   2,333.7   2,186.1   2,607.4
2050   2,225.8   167.6   2,393.4   2,233.5   2,686.5
2051   2,282.5   172.9   2,455.4   2,283.2   2,775.3
2052   2,340.6   178.7   2,519.4   2,335.7   2,873.0
2053   2,400.0   185.1   2,585.1   2,390.8   2,978.2
2054   2,460.5   191.9   2,652.4   2,448.3   3,090.0
2055   2,522.1   199.1   2,721.2   2,508.6   3,206.9
2056   2,585.2   206.6   2,791.8   2,571.6   3,327.7
2057   2,649.5   214.3   2,863.8   2,636.9   3,451.4
2058   2,715.1   222.1   2,937.3   2,704.5   3,577.1
2059   2,782.2   230.1   3,012.3   2,773.8   3,704.7
2060   2,850.8   238.2   3,089.0   2,844.6   3,834.2
2061   2,920.6   246.4   3,167.0   2,916.7   3,965.6
2062   2,992.0   254.7   3,246.7   2,990.5   4,098.8
2063   3,064.9   263.1   3,328.0   3,065.7   4,234.0
2064   3,139.5   271.7   3,411.1   3,142.4   4,371.5
2065   3,215.8   280.4   3,496.2   3,221.1   4,511.1
2066   3,294.1   289.2   3,583.4   3,302.0   4,652.6
2067   3,374.5   298.2   3,672.7   3,385.1   4,795.9
2068   3,457.2   307.3   3,764.4   3,470.7   4,940.9
2069   3,542.2   316.4   3,858.6   3,558.7   5,087.6
2070   3,629.9   325.7   3,955.6   3,649.1   5,236.4
2071   3,720.2   335.2   4,055.4   3,741.1   5,388.4
2072   3,813.4   344.9   4,158.4   3,834.0   5,545.7
2073   3,909.5   355.1   4,264.6   3,928.4   5,709.9
2074   4,008.3   365.7   4,374.0   4,024.0   5,882.9
2075   4,109.8   376.9   4,486.7   4,120.1   6,067.1
2076   4,213.7   388.9   4,602.6   4,216.0   6,265.6
2077   4,320.2   402.0   4,722.1   4,311.3   6,482.2
2078   4,429.3   416.3   4,845.5   4,405.9   6,720.9
2079   4,541.2   432.0   4,973.3   4,500.5   6,985.2
2080   4,656.0   449.5   5,105.5   4,596.3   7,277.9
2081   4,773.7   468.7   5,242.5   4,694.1   7,600.6
2082   4,894.3   489.9   5,384.2   4,794.7   7,954.4
2083   5,017.6   513.0   5,530.6   4,898.6   8,339.8
2084   5,143.7   538.0   5,681.8   5,007.0   8,756.0
2085   5,272.8   564.9   5,837.7   5,121.0   9,201.2
2086   5,404.8   593.6   5,998.4   5,241.6   9,672.7
2087   5,540.1   623.7   6,163.8   5,369.5   10,167.0
2088   5,678.4   655.2   6,333.6   5,505.6   10,679.7
2089   5,819.9   687.6   6,507.5   5,649.8   11,206.3
2090   5,964.5   720.8   6,685.3   5,802.1   11,742.0
2091   6,112.2   754.4   6,866.5   5,961.7   12,282.7
2092   6,263.2   788.2   7,051.4   6,128.5   12,824.7
2093   6,417.7   822.0   7,239.7   6,301.8   13,364.9
2094   6,575.8   855.6   7,431.4   6,481.0   13,901.0
2095   6,737.6   888.9   7,626.5   6,665.2   14,431.2

High-cost:
2018   912.7   82.4   995.1   1,005.6   2,881.3
2019   921.1   76.7   997.8   1,043.6   2,793.3
2020   930.3   70.5   1,000.8   1,081.9   2,659.4
2021   945.9   64.3   1,010.2   1,123.7   2,493.8
2022   963.1   57.3   1,020.3   1,167.2   2,298.0
2023   980.1   50.5   1,030.5   1,212.5   2,071.0
2024   998.0   43.7   1,041.7   1,258.5   1,813.5
2025   1,015.0   36.6   1,051.5   1,304.2   1,525.3
2026   1,041.4   30.3   1,071.7   1,349.3   1,217.8
2027   1,055.3   23.2   1,078.6   1,394.5   878.0
2028   1,067.3   17.1   1,084.4   1,436.0   509.2
2029 c   1,078.8   7.9   1,086.7   1,476.2   109.7

a CPI-indexed 2018 dollars equal current dollars adjusted by the CPI indexing series in table VI.G6.
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 asset reserves reflect the 12 months of benefits scheduled for payment each year.
c The combined OASI and DI Trust Funds become depleted in 2034 under the intermediate assumptions and in 2030 under the high-cost assumptions, so estimates for later years are not shown.

Note: Totals do not necessarily equal the sums of rounded components.