| Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Calendar year |
Non-interest income |
Interest income |
Total income |
Cost a |
Asset reserves at end of year a |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
Historical data: |
||||||||||
| 1970 | $35.2 | $1.8 | $37.0 | $33.1 | $38.1 | |||||
| 1971 | 38.9 | 2.0 | 40.9 | 38.5 | 40.4 | |||||
| 1972 | 43.4 | 2.2 | 45.6 | 43.3 | 42.8 | |||||
| 1973 | 52.4 | 2.4 | 54.8 | 53.1 | 44.4 | |||||
| 1974 | 59.4 | 2.7 | 62.1 | 60.6 | 45.9 | |||||
| 1975 | 64.8 | 2.9 | 67.6 | 69.2 | 44.3 | |||||
| 1976 | 72.3 | 2.7 | 75.0 | 78.2 | 41.1 | |||||
| 1977 | 79.5 | 2.5 | 82.0 | 87.3 | 35.9 | |||||
| 1978 | 89.6 | 2.3 | 91.9 | 96.0 | 31.7 | |||||
| 1979 | 103.7 | 2.2 | 105.9 | 107.3 | 30.3 | |||||
| 1980 | 117.4 | 2.3 | 119.7 | 123.5 | 26.5 | |||||
| 1981 | 140.2 | 2.2 | 142.4 | 144.4 | 24.5 | |||||
| 1982 | 146.5 | 1.4 | 147.9 | 160.1 | 24.8 | |||||
| 1983 | 163.0 | 8.3 | 171.3 | 171.2 | 24.9 | |||||
| 1984 | 183.2 | 3.4 | 186.6 | 180.4 | 31.1 | |||||
| 1985 | 200.8 | 2.7 | 203.5 | 190.6 | 42.2 | |||||
| 1986 | 213.0 | 3.9 | 216.8 | 201.5 | 46.9 | |||||
| 1987 | 225.7 | 5.3 | 231.0 | 209.1 | 68.8 | |||||
| 1988 | 255.3 | 8.2 | 263.5 | 222.5 | 109.8 | |||||
| 1989 | 276.8 | 12.7 | 289.4 | 236.2 | 163.0 | |||||
| 1990 | 298.2 | 17.2 | 315.4 | 253.1 | 225.3 | |||||
| 1991 | 307.8 | 21.9 | 329.7 | 274.2 | 280.7 | |||||
| 1992 | 317.2 | 25.4 | 342.6 | 291.9 | 331.5 | |||||
| 1993 | 327.7 | 27.9 | 355.6 | 308.8 | 378.3 | |||||
| 1994 | 350.0 | 31.1 | 381.1 | 323.0 | 436.4 | |||||
| 1995 | 364.5 | 35.0 | 399.5 | 339.8 | 496.1 | |||||
| 1996 | 385.7 | 38.7 | 424.5 | 353.6 | 567.0 | |||||
| 1997 | 413.9 | 43.8 | 457.7 | 369.1 | 655.5 | |||||
| 1998 | 439.9 | 49.3 | 489.2 | 382.3 | 762.5 | |||||
| 1999 | 471.1 | 55.5 | 526.6 | 392.9 | 896.1 | |||||
| 2000 | 504.0 | 64.5 | 568.4 | 415.1 | 1,049.4 | |||||
| 2001 | 529.1 | 72.9 | 602.0 | 438.9 | 1,212.5 | |||||
| 2002 | 546.7 | 80.4 | 627.1 | 461.7 | 1,378.0 | |||||
| 2003 | 547.0 | 84.9 | 631.9 | 479.1 | 1,530.8 | |||||
| 2004 | 568.7 | 89.0 | 657.7 | 501.6 | 1,686.8 | |||||
| 2005 | 607.5 | 94.3 | 701.8 | 529.9 | 1,858.7 | |||||
| 2006 | 642.5 | 102.4 | 744.9 | 555.4 | 2,048.1 | |||||
| 2007 | 674.7 | 110.2 | 784.9 | 594.5 | 2,238.5 | |||||
| 2008 | 689.0 | 116.3 | 805.3 | 625.1 | 2,418.7 | |||||
| 2009 | 689.1 | 118.3 | 807.5 | 685.8 | 2,540.3 | |||||
| 2010 | 663.6 | 117.5 | 781.1 | 712.5 | 2,609.0 | |||||
| 2011 | 690.7 | 114.4 | 805.1 | 736.1 | 2,677.9 | |||||
| 2012 | 731.0 | 109.1 | 840.2 | 785.8 | 2,732.3 | |||||
| 2013 | 752.2 | 102.8 | 855.0 | 822.9 | 2,764.4 | |||||
| 2014 | 786.1 | 98.2 | 884.3 | 859.2 | 2,789.5 | |||||
| 2015 | 826.8 | 93.3 | 920.2 | 897.1 | 2,812.5 | |||||
| 2016 | 869.1 | 88.4 | 957.5 | 922.3 | 2,847.7 | |||||
| 2017 | 911.5 | 85.1 | 996.6 | 952.5 | 2,891.8 | |||||
Intermediate: |
||||||||||
| 2018 | 918.0 | 83.1 | 1,001.1 | 1,002.8 | 2,890.1 | |||||
| 2019 | 979.2 | 82.2 | 1,061.4 | 1,061.5 | 2,889.9 | |||||
| 2020 | 1,030.7 | 81.8 | 1,112.5 | 1,129.2 | 2,873.2 | |||||
| 2021 | 1,086.1 | 80.9 | 1,167.0 | 1,199.9 | 2,840.3 | |||||
| 2022 | 1,143.9 | 79.8 | 1,223.7 | 1,275.7 | 2,788.4 | |||||
| 2023 | 1,203.0 | 79.8 | 1,282.8 | 1,356.5 | 2,714.6 | |||||
| 2024 | 1,265.5 | 80.0 | 1,345.5 | 1,441.8 | 2,618.4 | |||||
| 2025 | 1,328.5 | 79.4 | 1,407.9 | 1,530.2 | 2,496.0 | |||||
| 2026 | 1,405.5 | 79.1 | 1,484.6 | 1,622.1 | 2,358.5 | |||||
| 2027 | 1,471.2 | 78.3 | 1,549.6 | 1,718.5 | 2,189.5 | |||||
| 2028 | 1,536.6 | 80.0 | 1,616.6 | 1,817.9 | 1,988.2 | |||||
| 2029 | 1,603.4 | 78.8 | 1,682.3 | 1,920.0 | 1,750.5 | |||||
| 2030 | 1,672.8 | 74.3 | 1,747.2 | 2,025.2 | 1,472.5 | |||||
| 2031 | 1,744.9 | 65.9 | 1,810.7 | 2,133.6 | 1,149.6 | |||||
| 2032 | 1,819.9 | 52.8 | 1,872.7 | 2,244.9 | 777.3 | |||||
| 2033 b | 1,897.6 | 31.9 | 1,929.5 | 2,358.3 | 348.5 | |||||
Low-cost: |
||||||||||
| 2018 | 925.7 | 84.3 | 1,010.0 | 1,000.1 | 2,901.7 | |||||
| 2019 | 1,013.1 | 87.7 | 1,100.9 | 1,061.9 | 2,940.7 | |||||
| 2020 | 1,088.3 | 92.6 | 1,180.9 | 1,135.0 | 2,986.5 | |||||
| 2021 | 1,166.7 | 97.6 | 1,264.3 | 1,209.9 | 3,040.9 | |||||
| 2022 | 1,247.2 | 104.3 | 1,351.4 | 1,290.5 | 3,101.8 | |||||
| 2023 | 1,330.5 | 113.1 | 1,443.6 | 1,377.2 | 3,168.2 | |||||
| 2024 | 1,418.5 | 123.7 | 1,542.2 | 1,469.3 | 3,241.1 | |||||
| 2025 | 1,509.5 | 135.4 | 1,644.9 | 1,566.0 | 3,320.1 | |||||
| 2026 | 1,617.2 | 149.9 | 1,767.1 | 1,667.5 | 3,419.6 | |||||
| 2027 | 1,716.4 | 165.8 | 1,882.2 | 1,775.3 | 3,526.5 | |||||
| 2028 | 1,814.6 | 182.9 | 1,997.5 | 1,890.5 | 3,633.5 | |||||
| 2029 | 1,916.8 | 200.6 | 2,117.4 | 2,010.5 | 3,740.4 | |||||
| 2030 | 2,024.4 | 218.7 | 2,243.1 | 2,136.1 | 3,847.4 | |||||
| 2031 | 2,137.6 | 237.1 | 2,374.7 | 2,267.3 | 3,954.8 | |||||
| 2032 | 2,257.0 | 256.0 | 2,512.9 | 2,404.2 | 4,063.5 | |||||
| 2033 | 2,382.5 | 262.7 | 2,645.2 | 2,545.9 | 4,162.7 | |||||
| 2034 | 2,514.3 | 268.9 | 2,783.2 | 2,692.1 | 4,253.8 | |||||
| 2035 | 2,653.6 | 274.7 | 2,928.3 | 2,842.9 | 4,339.2 | |||||
| 2036 | 2,800.6 | 280.2 | 3,080.8 | 2,999.9 | 4,420.1 | |||||
| 2037 | 2,956.5 | 285.4 | 3,241.9 | 3,164.9 | 4,497.1 | |||||
| 2038 | 3,121.7 | 290.6 | 3,412.2 | 3,332.9 | 4,576.4 | |||||
| 2039 | 3,297.0 | 296.1 | 3,593.1 | 3,505.8 | 4,663.8 | |||||
| 2040 | 3,482.4 | 302.3 | 3,784.7 | 3,685.3 | 4,763.1 | |||||
| 2041 | 3,679.2 | 309.4 | 3,988.6 | 3,872.1 | 4,879.6 | |||||
| 2042 | 3,889.2 | 317.7 | 4,207.0 | 4,067.6 | 5,019.0 | |||||
| 2043 | 4,112.5 | 327.7 | 4,440.2 | 4,273.1 | 5,186.1 | |||||
| 2044 | 4,349.7 | 339.6 | 4,689.2 | 4,491.0 | 5,384.3 | |||||
| 2045 | 4,601.2 | 353.5 | 4,954.6 | 4,723.2 | 5,615.7 | |||||
| 2046 | 4,867.7 | 369.6 | 5,237.2 | 4,969.7 | 5,883.3 | |||||
| 2047 | 5,150.5 | 388.1 | 5,538.5 | 5,232.7 | 6,189.1 | |||||
| 2048 | 5,451.0 | 409.1 | 5,860.1 | 5,512.6 | 6,536.6 | |||||
| 2049 | 5,768.6 | 432.9 | 6,201.5 | 5,809.2 | 6,928.8 | |||||
| 2050 | 6,104.1 | 459.5 | 6,563.6 | 6,125.2 | 7,367.3 | |||||
| 2051 | 6,459.8 | 489.2 | 6,949.0 | 6,461.7 | 7,854.6 | |||||
| 2052 | 6,836.3 | 522.0 | 7,358.3 | 6,821.8 | 8,391.1 | |||||
| 2053 | 7,234.1 | 558.0 | 7,792.0 | 7,206.3 | 8,976.8 | |||||
| 2054 | 7,653.7 | 597.1 | 8,250.7 | 7,615.6 | 9,611.9 | |||||
| 2055 | 8,096.4 | 639.2 | 8,735.6 | 8,052.9 | 10,294.6 | |||||
| 2056 | 8,564.4 | 684.4 | 9,248.8 | 8,519.2 | 11,024.2 | |||||
| 2057 | 9,058.5 | 732.6 | 9,791.1 | 9,015.4 | 11,799.9 | |||||
| 2058 | 9,579.8 | 783.7 | 10,363.5 | 9,542.3 | 12,621.1 | |||||
| 2059 | 10,130.7 | 837.8 | 10,968.4 | 10,099.9 | 13,489.6 | |||||
| 2060 | 10,712.5 | 894.9 | 11,607.4 | 10,689.1 | 14,407.9 | |||||
| 2061 | 11,326.1 | 955.4 | 12,281.5 | 11,311.0 | 15,378.4 | |||||
| 2062 | 11,974.3 | 1,019.2 | 12,993.5 | 11,968.1 | 16,403.7 | |||||
| 2063 | 12,658.3 | 1,086.7 | 13,745.0 | 12,661.8 | 17,486.9 | |||||
| 2064 | 13,381.3 | 1,158.0 | 14,539.3 | 13,393.7 | 18,632.5 | |||||
| 2065 | 14,145.3 | 1,233.3 | 15,378.7 | 14,168.5 | 19,842.7 | |||||
| 2066 | 14,953.5 | 1,312.9 | 16,266.5 | 14,989.0 | 21,120.1 | |||||
| 2067 | 15,808.5 | 1,396.9 | 17,205.4 | 15,858.2 | 22,467.4 | |||||
| 2068 | 16,714.1 | 1,485.5 | 18,199.5 | 16,779.5 | 23,887.4 | |||||
| 2069 | 17,673.2 | 1,578.8 | 19,252.0 | 17,755.6 | 25,383.9 | |||||
| 2070 | 18,690.2 | 1,677.2 | 20,367.4 | 18,789.4 | 26,961.9 | |||||
| 2071 | 19,768.4 | 1,781.2 | 21,549.6 | 19,879.0 | 28,632.5 | |||||
| 2072 | 20,912.0 | 1,891.6 | 22,803.5 | 21,024.7 | 30,411.2 | |||||
| 2073 | 22,125.0 | 2,009.4 | 24,134.3 | 22,231.7 | 32,313.9 | |||||
| 2074 | 23,410.0 | 2,135.6 | 25,545.6 | 23,501.4 | 34,358.1 | |||||
| 2075 | 24,770.6 | 2,271.7 | 27,042.3 | 24,832.7 | 36,567.7 | |||||
| 2076 | 26,209.8 | 2,419.2 | 28,629.1 | 26,223.8 | 38,973.0 | |||||
| 2077 | 27,731.9 | 2,580.3 | 30,312.2 | 27,674.7 | 41,610.6 | |||||
| 2078 | 29,342.2 | 2,757.5 | 32,099.7 | 29,187.4 | 44,522.9 | |||||
| 2079 | 31,046.5 | 2,953.6 | 34,000.1 | 30,768.1 | 47,754.9 | |||||
| 2080 | 32,850.0 | 3,171.2 | 36,021.1 | 32,428.2 | 51,347.9 | |||||
| 2081 | 34,758.0 | 3,412.9 | 38,170.9 | 34,178.3 | 55,340.5 | |||||
| 2082 | 36,776.1 | 3,681.1 | 40,457.2 | 36,027.5 | 59,770.2 | |||||
| 2083 | 38,909.2 | 3,978.1 | 42,887.3 | 37,986.3 | 64,671.2 | |||||
| 2084 | 41,163.7 | 4,305.8 | 45,469.5 | 40,069.2 | 70,071.6 | |||||
| 2085 | 43,546.8 | 4,665.8 | 48,212.6 | 42,293.4 | 75,990.7 | |||||
| 2086 | 46,065.7 | 5,059.1 | 51,124.7 | 44,674.5 | 82,441.0 | |||||
| 2087 | 48,729.3 | 5,486.2 | 54,215.5 | 47,229.5 | 89,427.0 | |||||
| 2088 | 51,544.7 | 5,947.1 | 57,491.8 | 49,975.8 | 96,942.9 | |||||
| 2089 | 54,519.7 | 6,441.3 | 60,961.0 | 52,926.3 | 104,977.7 | |||||
| 2090 | 57,662.1 | 6,968.0 | 64,630.1 | 56,091.5 | 113,516.3 | |||||
| 2091 | 60,980.3 | 7,526.3 | 68,506.6 | 59,479.6 | 122,543.4 | |||||
| 2092 | 64,486.5 | 8,115.2 | 72,601.7 | 63,099.8 | 132,045.3 | |||||
| 2093 | 68,191.9 | 8,734.0 | 76,925.9 | 66,960.5 | 142,010.7 | |||||
| 2094 | 72,107.8 | 9,382.2 | 81,489.9 | 71,067.8 | 152,432.9 | |||||
| 2095 | 76,246.0 | 10,059.4 | 86,305.4 | 75,427.4 | 163,310.9 | |||||
High-cost: |
||||||||||
| 2018 | 912.7 | 82.4 | 995.1 | 1,005.6 | 2,881.3 | |||||
| 2019 | 934.8 | 77.8 | 1,012.6 | 1,059.1 | 2,834.8 | |||||
| 2020 | 962.2 | 72.9 | 1,035.1 | 1,119.1 | 2,750.8 | |||||
| 2021 | 997.9 | 67.9 | 1,065.8 | 1,185.5 | 2,631.1 | |||||
| 2022 | 1,036.4 | 61.6 | 1,098.0 | 1,256.1 | 2,473.0 | |||||
| 2023 | 1,075.8 | 55.4 | 1,131.2 | 1,330.9 | 2,273.3 | |||||
| 2024 | 1,117.3 | 48.9 | 1,166.2 | 1,409.1 | 2,030.4 | |||||
| 2025 | 1,159.1 | 41.7 | 1,200.8 | 1,489.4 | 1,741.9 | |||||
| 2026 | 1,213.0 | 35.3 | 1,248.4 | 1,571.7 | 1,418.5 | |||||
| 2027 | 1,253.9 | 27.6 | 1,281.5 | 1,656.8 | 1,043.2 | |||||
| 2028 | 1,293.5 | 20.7 | 1,314.2 | 1,740.3 | 617.1 | |||||
| 2029 b | 1,333.6 | 9.8 | 1,343.3 | 1,824.8 | 135.6 | |||||
|
a
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 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. |