| 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 | |||||
| 2018 | 920.1 | 83.3 | 1,003.4 | 1,000.2 | 2,894.9 | |||||
Intermediate: |
||||||||||
| 2019 | 979.0 | 82.0 | 1,061.0 | 1,060.0 | 2,895.9 | |||||
| 2020 | 1,028.2 | 81.2 | 1,109.4 | 1,113.7 | 2,891.6 | |||||
| 2021 | 1,080.5 | 79.8 | 1,160.4 | 1,180.3 | 2,871.6 | |||||
| 2022 | 1,136.8 | 78.2 | 1,215.1 | 1,252.0 | 2,834.7 | |||||
| 2023 | 1,194.1 | 77.9 | 1,272.0 | 1,328.7 | 2,778.0 | |||||
| 2024 | 1,255.0 | 78.7 | 1,333.7 | 1,411.5 | 2,700.2 | |||||
| 2025 | 1,316.0 | 79.1 | 1,395.1 | 1,498.4 | 2,596.9 | |||||
| 2026 | 1,390.8 | 80.1 | 1,470.9 | 1,589.9 | 2,478.0 | |||||
| 2027 | 1,457.8 | 80.6 | 1,538.4 | 1,686.4 | 2,330.0 | |||||
| 2028 | 1,526.9 | 79.2 | 1,606.2 | 1,788.6 | 2,147.5 | |||||
| 2029 | 1,593.6 | 79.1 | 1,672.7 | 1,887.9 | 1,932.3 | |||||
| 2030 | 1,662.0 | 76.2 | 1,738.2 | 1,989.3 | 1,681.2 | |||||
| 2031 | 1,733.2 | 70.1 | 1,803.3 | 2,093.7 | 1,390.7 | |||||
| 2032 | 1,807.2 | 60.3 | 1,867.5 | 2,200.9 | 1,057.4 | |||||
| 2033 | 1,883.8 | 46.1 | 1,929.9 | 2,309.8 | 677.4 | |||||
| 2034 b | 1,963.2 | 25.8 | 1,989.1 | 2,419.9 | 246.6 | |||||
Low-cost: |
||||||||||
| 2019 | 987.8 | 83.7 | 1,071.4 | 1,057.6 | 2,908.8 | |||||
| 2020 | 1,061.3 | 86.4 | 1,147.7 | 1,117.8 | 2,938.7 | |||||
| 2021 | 1,136.5 | 89.0 | 1,225.6 | 1,188.1 | 2,976.2 | |||||
| 2022 | 1,215.1 | 93.1 | 1,308.2 | 1,265.0 | 3,019.4 | |||||
| 2023 | 1,296.6 | 99.6 | 1,396.2 | 1,347.8 | 3,067.8 | |||||
| 2024 | 1,383.7 | 108.1 | 1,491.7 | 1,437.6 | 3,122.0 | |||||
| 2025 | 1,473.7 | 117.8 | 1,591.5 | 1,532.5 | 3,181.0 | |||||
| 2026 | 1,579.5 | 130.0 | 1,709.5 | 1,633.5 | 3,256.9 | |||||
| 2027 | 1,678.7 | 143.4 | 1,822.2 | 1,741.6 | 3,337.5 | |||||
| 2028 | 1,783.6 | 157.3 | 1,940.9 | 1,857.4 | 3,421.0 | |||||
| 2029 | 1,884.7 | 172.6 | 2,057.3 | 1,973.1 | 3,505.1 | |||||
| 2030 | 1,989.9 | 188.2 | 2,178.1 | 2,093.1 | 3,590.1 | |||||
| 2031 | 2,100.9 | 204.0 | 2,304.9 | 2,218.4 | 3,676.6 | |||||
| 2032 | 2,217.9 | 220.0 | 2,437.9 | 2,348.8 | 3,765.7 | |||||
| 2033 | 2,340.4 | 236.3 | 2,576.7 | 2,483.5 | 3,858.9 | |||||
| 2034 | 2,469.6 | 242.1 | 2,711.7 | 2,621.6 | 3,949.0 | |||||
| 2035 | 2,605.0 | 247.8 | 2,852.9 | 2,763.6 | 4,038.3 | |||||
| 2036 | 2,747.6 | 253.5 | 3,001.1 | 2,911.3 | 4,128.1 | |||||
| 2037 | 2,898.1 | 259.2 | 3,157.4 | 3,067.0 | 4,218.5 | |||||
| 2038 | 3,057.3 | 265.1 | 3,322.4 | 3,229.7 | 4,311.1 | |||||
| 2039 | 3,226.1 | 271.2 | 3,497.3 | 3,399.3 | 4,409.1 | |||||
| 2040 | 3,406.1 | 277.8 | 3,683.8 | 3,574.8 | 4,518.1 | |||||
| 2041 | 3,596.5 | 285.2 | 3,881.7 | 3,756.7 | 4,643.1 | |||||
| 2042 | 3,799.2 | 293.8 | 4,093.0 | 3,946.4 | 4,789.8 | |||||
| 2043 | 4,015.7 | 303.9 | 4,319.6 | 4,145.6 | 4,963.7 | |||||
| 2044 | 4,246.1 | 315.8 | 4,561.9 | 4,356.5 | 5,169.2 | |||||
| 2045 | 4,490.8 | 329.8 | 4,820.6 | 4,580.5 | 5,409.2 | |||||
| 2046 | 4,751.3 | 346.0 | 5,097.3 | 4,818.5 | 5,688.0 | |||||
| 2047 | 5,027.7 | 364.7 | 5,392.4 | 5,073.1 | 6,007.3 | |||||
| 2048 | 5,320.5 | 385.9 | 5,706.4 | 5,344.5 | 6,369.2 | |||||
| 2049 | 5,631.2 | 409.9 | 6,041.1 | 5,632.4 | 6,777.8 | |||||
| 2050 | 5,960.8 | 436.8 | 6,397.7 | 5,939.3 | 7,236.2 | |||||
| 2051 | 6,308.9 | 466.9 | 6,775.8 | 6,266.6 | 7,745.3 | |||||
| 2052 | 6,677.5 | 500.1 | 7,177.6 | 6,616.9 | 8,306.0 | |||||
| 2053 | 7,068.2 | 536.6 | 7,604.8 | 6,990.7 | 8,920.0 | |||||
| 2054 | 7,480.8 | 576.3 | 8,057.2 | 7,388.3 | 9,588.9 | |||||
| 2055 | 7,916.2 | 619.5 | 8,535.7 | 7,812.6 | 10,312.1 | |||||
| 2056 | 8,375.9 | 666.0 | 9,041.9 | 8,265.0 | 11,089.0 | |||||
| 2057 | 8,861.9 | 715.8 | 9,577.7 | 8,747.1 | 11,919.6 | |||||
| 2058 | 9,375.1 | 768.9 | 10,144.0 | 9,260.4 | 12,803.3 | |||||
| 2059 | 9,916.2 | 825.4 | 10,741.6 | 9,804.1 | 13,740.8 | |||||
| 2060 | 10,487.5 | 885.2 | 11,372.7 | 10,379.0 | 14,734.5 | |||||
| 2061 | 11,090.3 | 948.6 | 12,038.9 | 10,986.0 | 15,787.3 | |||||
| 2062 | 11,726.0 | 1,015.7 | 12,741.7 | 11,627.1 | 16,901.9 | |||||
| 2063 | 12,397.7 | 1,086.8 | 13,484.5 | 12,303.8 | 18,082.7 | |||||
| 2064 | 13,106.8 | 1,162.2 | 14,269.0 | 13,017.5 | 19,334.2 | |||||
| 2065 | 13,856.7 | 1,242.0 | 15,098.7 | 13,772.6 | 20,660.3 | |||||
| 2066 | 14,649.7 | 1,326.5 | 15,976.3 | 14,573.3 | 22,063.3 | |||||
| 2067 | 15,489.4 | 1,415.9 | 16,905.3 | 15,422.2 | 23,546.4 | |||||
| 2068 | 16,378.9 | 1,510.4 | 17,889.3 | 16,321.1 | 25,114.6 | |||||
| 2069 | 17,321.6 | 1,610.4 | 18,932.0 | 17,273.2 | 26,773.4 | |||||
| 2070 | 18,320.0 | 1,716.1 | 20,036.1 | 18,281.8 | 28,527.7 | |||||
| 2071 | 19,379.0 | 1,828.1 | 21,207.1 | 19,345.6 | 30,389.2 | |||||
| 2072 | 20,501.8 | 1,947.2 | 22,449.1 | 20,465.2 | 32,373.1 | |||||
| 2073 | 21,693.5 | 2,074.4 | 23,767.9 | 21,646.2 | 34,494.8 | |||||
| 2074 | 22,956.5 | 2,210.5 | 25,167.1 | 22,892.4 | 36,769.5 | |||||
| 2075 | 24,293.8 | 2,356.8 | 26,650.5 | 24,202.1 | 39,217.9 | |||||
| 2076 | 25,710.6 | 2,514.6 | 28,225.2 | 25,572.1 | 41,871.0 | |||||
| 2077 | 27,210.9 | 2,686.2 | 29,897.1 | 27,004.0 | 44,764.1 | |||||
| 2078 | 28,799.0 | 2,873.9 | 31,672.9 | 28,496.5 | 47,940.5 | |||||
| 2079 | 30,479.7 | 3,080.5 | 33,560.2 | 30,050.1 | 51,450.5 | |||||
| 2080 | 32,258.1 | 3,309.1 | 35,567.2 | 31,673.9 | 55,343.8 | |||||
| 2081 | 34,139.3 | 3,562.6 | 37,701.9 | 33,380.6 | 59,665.1 | |||||
| 2082 | 36,129.1 | 3,843.7 | 39,972.8 | 35,180.5 | 64,457.5 | |||||
| 2083 | 38,232.7 | 4,155.1 | 42,387.8 | 37,079.6 | 69,765.7 | |||||
| 2084 | 40,456.6 | 4,499.6 | 44,956.2 | 39,085.8 | 75,636.0 | |||||
| 2085 | 42,806.5 | 4,879.8 | 47,686.3 | 41,214.1 | 82,108.2 | |||||
| 2086 | 45,290.4 | 5,297.7 | 50,588.2 | 43,486.4 | 89,210.0 | |||||
| 2087 | 47,916.3 | 5,754.9 | 53,671.2 | 45,921.7 | 96,959.5 | |||||
| 2088 | 50,692.7 | 6,252.2 | 56,944.9 | 48,537.4 | 105,367.1 | |||||
| 2089 | 53,626.0 | 6,789.8 | 60,415.8 | 51,354.0 | 114,428.9 | |||||
| 2090 | 56,725.8 | 7,367.2 | 64,093.1 | 54,389.4 | 124,132.6 | |||||
| 2091 | 60,000.8 | 7,983.7 | 67,984.5 | 57,654.7 | 134,462.3 | |||||
| 2092 | 63,462.5 | 8,638.3 | 72,100.8 | 61,159.5 | 145,403.5 | |||||
| 2093 | 67,119.5 | 9,330.0 | 76,449.6 | 64,911.9 | 156,941.2 | |||||
| 2094 | 70,979.4 | 10,058.2 | 81,037.6 | 68,916.2 | 169,062.7 | |||||
| 2095 | 75,055.4 | 10,822.2 | 85,877.6 | 73,175.3 | 181,765.0 | |||||
High-cost: |
||||||||||
| 2019 | 970.4 | 80.7 | 1,051.2 | 1,063.0 | 2,883.1 | |||||
| 2020 | 983.6 | 75.9 | 1,059.5 | 1,114.6 | 2,828.0 | |||||
| 2021 | 1,007.4 | 70.0 | 1,077.3 | 1,178.3 | 2,727.0 | |||||
| 2022 | 1,043.1 | 64.4 | 1,107.5 | 1,245.6 | 2,588.8 | |||||
| 2023 | 1,081.0 | 59.3 | 1,140.3 | 1,316.9 | 2,412.1 | |||||
| 2024 | 1,122.1 | 54.6 | 1,176.7 | 1,393.8 | 2,195.1 | |||||
| 2025 | 1,164.9 | 49.1 | 1,214.0 | 1,473.8 | 1,935.3 | |||||
| 2026 | 1,220.5 | 43.3 | 1,263.8 | 1,557.4 | 1,641.8 | |||||
| 2027 | 1,266.1 | 36.6 | 1,302.7 | 1,644.8 | 1,299.6 | |||||
| 2028 | 1,310.9 | 27.2 | 1,338.1 | 1,736.3 | 901.4 | |||||
| 2029 b | 1,351.8 | 18.5 | 1,370.3 | 1,818.5 | 453.2 | |||||
|
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 2035 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. |