| 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 | |||||
Intermediate: |
||||||||||
| 2017 | 928.1 | 85.7 | 1,013.8 | 955.2 | 2,906.2 | |||||
| 2018 | 969.7 | 86.5 | 1,056.2 | 1,011.5 | 2,950.9 | |||||
| 2019 | 1,022.1 | 88.8 | 1,110.9 | 1,081.6 | 2,980.2 | |||||
| 2020 | 1,078.2 | 91.1 | 1,169.3 | 1,152.5 | 2,997.1 | |||||
| 2021 | 1,134.9 | 92.8 | 1,227.7 | 1,224.5 | 3,000.3 | |||||
| 2022 | 1,190.9 | 94.6 | 1,285.4 | 1,303.6 | 2,982.2 | |||||
| 2023 | 1,245.2 | 96.4 | 1,341.6 | 1,388.0 | 2,935.8 | |||||
| 2024 | 1,302.8 | 97.9 | 1,400.7 | 1,476.3 | 2,860.1 | |||||
| 2025 | 1,361.0 | 98.3 | 1,459.3 | 1,568.3 | 2,751.2 | |||||
| 2026 | 1,422.6 | 98.4 | 1,520.9 | 1,664.7 | 2,607.4 | |||||
| 2027 | 1,485.7 | 100.8 | 1,586.5 | 1,764.2 | 2,429.6 | |||||
| 2028 | 1,551.2 | 100.7 | 1,651.9 | 1,867.6 | 2,214.0 | |||||
| 2029 | 1,619.2 | 97.5 | 1,716.7 | 1,973.5 | 1,957.2 | |||||
| 2030 | 1,689.2 | 90.7 | 1,779.9 | 2,082.3 | 1,654.8 | |||||
| 2031 | 1,761.9 | 79.6 | 1,841.5 | 2,194.1 | 1,302.2 | |||||
| 2032 | 1,837.6 | 59.7 | 1,897.3 | 2,308.6 | 890.9 | |||||
| 2033 b | 1,916.3 | 36.8 | 1,953.1 | 2,425.3 | 418.7 | |||||
Low-cost: |
||||||||||
| 2017 | 935.0 | 87.1 | 1,022.2 | 952.7 | 2,917.2 | |||||
| 2018 | 1,001.0 | 92.8 | 1,093.7 | 1,012.8 | 2,998.1 | |||||
| 2019 | 1,077.0 | 101.3 | 1,178.2 | 1,089.1 | 3,087.2 | |||||
| 2020 | 1,155.1 | 109.9 | 1,265.0 | 1,165.1 | 3,187.0 | |||||
| 2021 | 1,231.7 | 118.8 | 1,350.6 | 1,242.0 | 3,295.6 | |||||
| 2022 | 1,308.8 | 129.2 | 1,438.0 | 1,326.7 | 3,407.0 | |||||
| 2023 | 1,388.4 | 141.7 | 1,530.0 | 1,417.6 | 3,519.4 | |||||
| 2024 | 1,474.0 | 155.6 | 1,629.5 | 1,513.7 | 3,635.2 | |||||
| 2025 | 1,562.8 | 170.4 | 1,733.2 | 1,614.9 | 3,753.5 | |||||
| 2026 | 1,657.9 | 187.0 | 1,844.9 | 1,722.2 | 3,876.2 | |||||
| 2027 | 1,752.9 | 205.0 | 1,957.9 | 1,837.0 | 3,997.1 | |||||
| 2028 | 1,852.6 | 223.4 | 2,075.9 | 1,957.5 | 4,115.5 | |||||
| 2029 | 1,957.5 | 242.1 | 2,199.6 | 2,083.0 | 4,232.0 | |||||
| 2030 | 2,067.1 | 261.2 | 2,328.4 | 2,213.9 | 4,346.5 | |||||
| 2031 | 2,182.5 | 280.6 | 2,463.1 | 2,350.3 | 4,459.3 | |||||
| 2032 | 2,304.3 | 287.5 | 2,591.8 | 2,492.3 | 4,558.8 | |||||
| 2033 | 2,432.9 | 293.6 | 2,726.5 | 2,639.6 | 4,645.7 | |||||
| 2034 | 2,568.9 | 298.9 | 2,867.9 | 2,791.9 | 4,721.6 | |||||
| 2035 | 2,713.0 | 303.7 | 3,016.7 | 2,949.0 | 4,789.2 | |||||
| 2036 | 2,865.5 | 308.0 | 3,173.5 | 3,112.2 | 4,850.5 | |||||
| 2037 | 3,027.2 | 312.1 | 3,339.2 | 3,278.0 | 4,911.7 | |||||
| 2038 | 3,199.3 | 316.4 | 3,515.7 | 3,448.6 | 4,978.8 | |||||
| 2039 | 3,382.3 | 321.3 | 3,703.6 | 3,624.3 | 5,058.1 | |||||
| 2040 | 3,576.1 | 327.1 | 3,903.2 | 3,806.9 | 5,154.4 | |||||
| 2041 | 3,781.8 | 334.1 | 4,115.9 | 3,997.7 | 5,272.6 | |||||
| 2042 | 4,000.8 | 342.8 | 4,343.5 | 4,198.6 | 5,417.5 | |||||
| 2043 | 4,233.4 | 353.2 | 4,586.6 | 4,411.2 | 5,592.9 | |||||
| 2044 | 4,479.8 | 365.6 | 4,845.4 | 4,637.7 | 5,800.6 | |||||
| 2045 | 4,741.0 | 380.2 | 5,121.2 | 4,879.1 | 6,042.7 | |||||
| 2046 | 5,017.6 | 397.0 | 5,414.6 | 5,134.7 | 6,322.6 | |||||
| 2047 | 5,310.2 | 416.3 | 5,726.5 | 5,406.7 | 6,642.5 | |||||
| 2048 | 5,620.0 | 438.3 | 6,058.3 | 5,695.4 | 7,005.3 | |||||
| 2049 | 5,947.3 | 463.1 | 6,410.4 | 6,001.2 | 7,414.5 | |||||
| 2050 | 6,293.2 | 490.9 | 6,784.1 | 6,326.2 | 7,872.3 | |||||
| 2051 | 6,658.6 | 521.8 | 7,180.5 | 6,673.0 | 8,379.8 | |||||
| 2052 | 7,044.6 | 555.9 | 7,600.5 | 7,045.0 | 8,935.3 | |||||
| 2053 | 7,452.3 | 592.9 | 8,045.3 | 7,443.0 | 9,537.6 | |||||
| 2054 | 7,883.1 | 633.0 | 8,516.1 | 7,867.4 | 10,186.2 | |||||
| 2055 | 8,338.0 | 675.9 | 9,013.9 | 8,320.8 | 10,879.3 | |||||
| 2056 | 8,818.7 | 721.7 | 9,540.4 | 8,803.9 | 11,615.8 | |||||
| 2057 | 9,326.9 | 770.2 | 10,097.1 | 9,317.3 | 12,395.6 | |||||
| 2058 | 9,863.8 | 821.5 | 10,685.3 | 9,861.3 | 13,219.6 | |||||
| 2059 | 10,430.9 | 875.8 | 11,306.6 | 10,436.0 | 14,090.3 | |||||
| 2060 | 11,029.9 | 933.1 | 11,962.9 | 11,043.1 | 15,010.0 | |||||
| 2061 | 11,662.8 | 993.6 | 12,656.4 | 11,684.2 | 15,982.3 | |||||
| 2062 | 12,331.6 | 1,057.6 | 13,389.2 | 12,361.8 | 17,009.7 | |||||
| 2063 | 13,039.2 | 1,125.3 | 14,164.4 | 13,077.5 | 18,096.7 | |||||
| 2064 | 13,787.3 | 1,196.9 | 14,984.2 | 13,832.4 | 19,248.5 | |||||
| 2065 | 14,579.1 | 1,272.8 | 15,851.8 | 14,631.7 | 20,468.6 | |||||
| 2066 | 15,417.3 | 1,353.2 | 16,770.5 | 15,478.6 | 21,760.5 | |||||
| 2067 | 16,304.9 | 1,438.3 | 17,743.2 | 16,374.8 | 23,128.9 | |||||
| 2068 | 17,245.5 | 1,528.5 | 18,774.0 | 17,323.8 | 24,579.2 | |||||
| 2069 | 18,243.1 | 1,624.1 | 19,867.2 | 18,329.1 | 26,117.2 | |||||
| 2070 | 19,300.1 | 1,725.6 | 21,025.7 | 19,392.7 | 27,750.2 | |||||
| 2071 | 20,421.0 | 1,833.6 | 22,254.5 | 20,511.9 | 29,492.8 | |||||
| 2072 | 21,609.0 | 1,949.2 | 23,558.1 | 21,687.5 | 31,363.5 | |||||
| 2073 | 22,867.2 | 2,073.5 | 24,940.7 | 22,923.3 | 33,380.9 | |||||
| 2074 | 24,198.5 | 2,207.8 | 26,406.4 | 24,221.1 | 35,566.1 | |||||
| 2075 | 25,607.0 | 2,353.7 | 27,960.7 | 25,580.3 | 37,946.5 | |||||
| 2076 | 27,095.1 | 2,513.1 | 29,608.2 | 26,998.5 | 40,556.2 | |||||
| 2077 | 28,668.1 | 2,688.3 | 31,356.4 | 28,478.3 | 43,434.3 | |||||
| 2078 | 30,331.4 | 2,881.6 | 33,213.0 | 30,027.9 | 46,619.4 | |||||
| 2079 | 32,090.7 | 3,095.6 | 35,186.3 | 31,658.7 | 50,147.0 | |||||
| 2080 | 33,951.3 | 3,332.3 | 37,283.5 | 33,382.3 | 54,048.3 | |||||
| 2081 | 35,918.3 | 3,593.4 | 39,511.7 | 35,210.6 | 58,349.4 | |||||
| 2082 | 37,997.0 | 3,880.5 | 41,877.6 | 37,158.1 | 63,068.9 | |||||
| 2083 | 40,194.2 | 4,194.5 | 44,388.7 | 39,240.3 | 68,217.3 | |||||
| 2084 | 42,516.5 | 4,535.8 | 47,052.3 | 41,472.5 | 73,797.1 | |||||
| 2085 | 44,972.4 | 4,904.3 | 49,876.7 | 43,868.7 | 79,805.1 | |||||
| 2086 | 47,569.1 | 5,299.8 | 52,868.8 | 46,441.7 | 86,232.3 | |||||
| 2087 | 50,314.7 | 5,721.6 | 56,036.3 | 49,200.5 | 93,068.1 | |||||
| 2088 | 53,215.8 | 6,168.9 | 59,384.7 | 52,152.8 | 100,300.1 | |||||
| 2089 | 56,280.8 | 6,641.1 | 62,921.9 | 55,307.4 | 107,914.6 | |||||
| 2090 | 59,519.1 | 7,137.3 | 66,656.4 | 58,671.9 | 115,899.0 | |||||
| 2091 | 62,940.8 | 7,656.8 | 70,597.6 | 62,251.2 | 124,245.4 | |||||
| 2092 | 66,556.9 | 8,199.4 | 74,756.2 | 66,049.9 | 132,951.7 | |||||
| 2093 | 70,379.7 | 8,765.1 | 79,144.8 | 70,074.1 | 142,022.4 | |||||
| 2094 | 74,419.6 | 9,354.3 | 83,773.9 | 74,332.5 | 151,463.8 | |||||
| 2095 | 78,691.2 | 9,967.5 | 88,658.8 | 78,835.0 | 161,287.6 | |||||
High-cost: |
||||||||||
| 2017 | 920.6 | 84.8 | 1,005.4 | 957.9 | 2,895.2 | |||||
| 2018 | 927.6 | 81.1 | 1,008.7 | 1,010.2 | 2,893.6 | |||||
| 2019 | 952.0 | 77.7 | 1,029.7 | 1,080.1 | 2,843.2 | |||||
| 2020 | 988.3 | 74.9 | 1,063.3 | 1,148.1 | 2,758.3 | |||||
| 2021 | 1,026.3 | 70.7 | 1,097.0 | 1,215.2 | 2,640.1 | |||||
| 2022 | 1,064.4 | 64.8 | 1,129.2 | 1,288.7 | 2,480.5 | |||||
| 2023 | 1,101.2 | 58.6 | 1,159.8 | 1,366.4 | 2,273.9 | |||||
| 2024 | 1,139.3 | 51.7 | 1,191.0 | 1,446.8 | 2,018.1 | |||||
| 2025 | 1,175.8 | 43.8 | 1,219.6 | 1,529.3 | 1,708.4 | |||||
| 2026 | 1,212.6 | 36.4 | 1,249.0 | 1,614.7 | 1,342.7 | |||||
| 2027 | 1,251.1 | 30.0 | 1,281.1 | 1,698.6 | 925.2 | |||||
| 2028 b | 1,290.6 | 19.7 | 1,310.3 | 1,784.5 | 451.0 | |||||
|
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 2029 under the high-cost assumptions, so estimates for later years are not shown. Note: Totals do not necessarily equal the sums of rounded components. |