| Single-Year Tables | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Calendar year |
Non-interest income |
Interest income |
Total income |
Cost b |
Asset reserves at end of year b |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
Historical data: |
||||||||||
| 1970 | $225.4 | $11.5 | $236.8 | $212.0 | $243.7 | |||||
| 1971 | 238.5 | 12.4 | 251.0 | 236.5 | 248.1 | |||||
| 1972 | 257.5 | 13.1 | 270.6 | 256.7 | 253.7 | |||||
| 1973 | 292.7 | 13.3 | 306.0 | 296.9 | 248.1 | |||||
| 1974 | 299.1 | 13.4 | 312.4 | 305.0 | 231.0 | |||||
| 1975 | 299.0 | 13.2 | 312.2 | 319.3 | 204.7 | |||||
| 1976 | 315.7 | 11.9 | 327.5 | 341.5 | 179.6 | |||||
| 1977 | 325.8 | 10.4 | 336.1 | 357.7 | 147.0 | |||||
| 1978 | 341.2 | 8.6 | 349.8 | 365.5 | 120.8 | |||||
| 1979 | 354.2 | 7.4 | 361.6 | 366.6 | 103.5 | |||||
| 1980 | 353.5 | 7.0 | 360.6 | 372.1 | 79.7 | |||||
| 1981 | 383.0 | 6.1 | 389.1 | 394.4 | 67.0 | |||||
| 1982 | 377.6 | 3.6 | 381.1 | 412.6 | 63.8 | |||||
| 1983 | 407.8 | 20.7 | 428.5 | 428.3 | 62.2 | |||||
| 1984 | 442.8 | 8.3 | 451.1 | 436.1 | 75.1 | |||||
| 1985 | 469.0 | 6.4 | 475.4 | 445.3 | 98.5 | |||||
| 1986 | 489.6 | 8.9 | 498.5 | 463.3 | 107.7 | |||||
| 1987 | 501.0 | 11.8 | 512.8 | 464.1 | 152.7 | |||||
| 1988 | 544.8 | 17.4 | 562.3 | 474.9 | 234.2 | |||||
| 1989 | 563.7 | 25.8 | 589.5 | 481.1 | 331.9 | |||||
| 1990 | 577.2 | 33.4 | 610.6 | 490.0 | 436.0 | |||||
| 1991 | 572.2 | 40.7 | 612.9 | 509.8 | 522.0 | |||||
| 1992 | 573.1 | 45.8 | 619.0 | 527.3 | 598.9 | |||||
| 1993 | 575.8 | 49.0 | 624.8 | 542.6 | 664.7 | |||||
| 1994 | 600.2 | 53.3 | 653.6 | 553.9 | 748.4 | |||||
| 1995 | 607.6 | 58.3 | 665.9 | 566.4 | 826.9 | |||||
| 1996 | 625.0 | 62.7 | 687.7 | 572.9 | 918.6 | |||||
| 1997 | 655.7 | 69.4 | 725.1 | 584.8 | 1,038.6 | |||||
| 1998 | 687.8 | 77.1 | 764.9 | 597.7 | 1,192.1 | |||||
| 1999 | 720.8 | 84.9 | 805.7 | 601.1 | 1,371.1 | |||||
| 2000 | 745.0 | 95.3 | 840.3 | 613.7 | 1,551.4 | |||||
| 2001 | 761.5 | 104.9 | 866.4 | 631.7 | 1,745.0 | |||||
| 2002 | 776.1 | 114.1 | 890.2 | 655.3 | 1,956.0 | |||||
| 2003 | 759.6 | 117.9 | 877.5 | 665.3 | 2,125.8 | |||||
| 2004 | 769.7 | 120.4 | 890.1 | 678.9 | 2,282.9 | |||||
| 2005 | 794.2 | 123.2 | 917.4 | 692.8 | 2,429.8 | |||||
| 2006 | 813.9 | 129.7 | 943.6 | 703.6 | 2,594.6 | |||||
| 2007 | 830.9 | 135.7 | 966.5 | 732.1 | 2,756.5 | |||||
| 2008 | 815.1 | 137.6 | 952.7 | 739.6 | 2,861.5 | |||||
| 2009 | 820.8 | 141.0 | 961.8 | 816.9 | 3,025.8 | |||||
| 2010 | 774.4 | 137.1 | 911.5 | 831.5 | 3,044.6 | |||||
| 2011 | 778.4 | 128.9 | 907.2 | 829.5 | 3,017.7 | |||||
| 2012 | 806.9 | 120.5 | 927.3 | 867.3 | 3,015.7 | |||||
| 2013 | 819.0 | 112.0 | 931.0 | 896.0 | 3,010.0 | |||||
| 2014 | 843.2 | 105.3 | 948.6 | 921.7 | 2,992.3 | |||||
| 2015 | 890.6 | 100.5 | 991.1 | 966.3 | 3,029.5 | |||||
| 2016 | 927.1 | 94.3 | 1,021.3 | 983.8 | 3,037.7 | |||||
| 2017 | 952.0 | 88.9 | 1,040.9 | 994.9 | 3,020.5 | |||||
| 2018 | 936.9 | 84.8 | 1,021.7 | 1,018.5 | 2,947.8 | |||||
Intermediate: |
||||||||||
| 2019 | 979.0 | 82.0 | 1,061.0 | 1,060.0 | 2,895.9 | |||||
| 2020 | 1,001.9 | 79.1 | 1,081.0 | 1,085.2 | 2,817.4 | |||||
| 2021 | 1,026.2 | 75.8 | 1,102.0 | 1,120.9 | 2,727.1 | |||||
| 2022 | 1,052.3 | 72.4 | 1,124.7 | 1,158.9 | 2,623.8 | |||||
| 2023 | 1,077.3 | 70.3 | 1,147.6 | 1,198.7 | 2,506.2 | |||||
| 2024 | 1,103.5 | 69.2 | 1,172.7 | 1,241.2 | 2,374.3 | |||||
| 2025 | 1,127.8 | 67.8 | 1,195.6 | 1,284.1 | 2,225.6 | |||||
| 2026 | 1,161.8 | 66.9 | 1,228.7 | 1,328.0 | 2,069.9 | |||||
| 2027 | 1,186.9 | 65.6 | 1,252.4 | 1,373.0 | 1,896.9 | |||||
| 2028 | 1,211.6 | 62.9 | 1,274.5 | 1,419.3 | 1,704.0 | |||||
| 2029 | 1,232.5 | 61.2 | 1,293.7 | 1,460.1 | 1,494.4 | |||||
| 2030 | 1,252.8 | 57.5 | 1,310.2 | 1,499.5 | 1,267.2 | |||||
| 2031 | 1,273.3 | 51.5 | 1,324.8 | 1,538.2 | 1,021.7 | |||||
| 2032 | 1,294.1 | 43.2 | 1,337.3 | 1,576.0 | 757.1 | |||||
| 2033 | 1,314.7 | 32.2 | 1,346.9 | 1,612.1 | 472.8 | |||||
| 2034 c | 1,335.5 | 17.6 | 1,353.0 | 1,646.1 | 167.7 | |||||
Low-cost: |
||||||||||
| 2019 | 987.8 | 83.7 | 1,071.4 | 1,057.6 | 2,908.8 | |||||
| 2020 | 1,028.0 | 83.7 | 1,111.7 | 1,082.7 | 2,846.6 | |||||
| 2021 | 1,066.8 | 83.6 | 1,150.4 | 1,115.1 | 2,793.6 | |||||
| 2022 | 1,105.2 | 84.6 | 1,189.8 | 1,150.6 | 2,746.2 | |||||
| 2023 | 1,142.7 | 87.8 | 1,230.5 | 1,187.8 | 2,703.7 | |||||
| 2024 | 1,181.6 | 92.3 | 1,273.9 | 1,227.7 | 2,666.1 | |||||
| 2025 | 1,219.5 | 97.5 | 1,317.0 | 1,268.2 | 2,632.3 | |||||
| 2026 | 1,266.5 | 104.3 | 1,370.8 | 1,309.9 | 2,611.6 | |||||
| 2027 | 1,304.4 | 111.5 | 1,415.8 | 1,353.2 | 2,593.2 | |||||
| 2028 | 1,342.8 | 118.4 | 1,461.3 | 1,398.4 | 2,575.6 | |||||
| 2029 | 1,375.0 | 125.9 | 1,500.9 | 1,439.5 | 2,557.2 | |||||
| 2030 | 1,406.7 | 133.0 | 1,539.8 | 1,479.7 | 2,537.9 | |||||
| 2031 | 1,439.1 | 139.7 | 1,578.9 | 1,519.6 | 2,518.5 | |||||
| 2032 | 1,472.2 | 146.1 | 1,618.2 | 1,559.1 | 2,499.5 | |||||
| 2033 | 1,505.3 | 152.0 | 1,657.3 | 1,597.3 | 2,482.0 | |||||
| 2034 | 1,539.1 | 150.9 | 1,690.0 | 1,633.9 | 2,461.2 | |||||
| 2035 | 1,573.2 | 149.7 | 1,722.9 | 1,669.0 | 2,438.8 | |||||
| 2036 | 1,607.9 | 148.4 | 1,756.2 | 1,703.7 | 2,415.7 | |||||
| 2037 | 1,643.4 | 147.0 | 1,790.4 | 1,739.1 | 2,392.1 | |||||
| 2038 | 1,679.9 | 145.7 | 1,825.5 | 1,774.6 | 2,368.8 | |||||
| 2039 | 1,717.7 | 144.4 | 1,862.0 | 1,809.9 | 2,347.5 | |||||
| 2040 | 1,757.3 | 143.3 | 1,900.6 | 1,844.3 | 2,331.0 | |||||
| 2041 | 1,798.0 | 142.6 | 1,940.5 | 1,878.0 | 2,321.2 | |||||
| 2042 | 1,840.4 | 142.3 | 1,982.7 | 1,911.7 | 2,320.3 | |||||
| 2043 | 1,885.0 | 142.6 | 2,027.6 | 1,946.0 | 2,330.0 | |||||
| 2044 | 1,931.3 | 143.6 | 2,075.0 | 1,981.5 | 2,351.2 | |||||
| 2045 | 1,979.3 | 145.3 | 2,124.6 | 2,018.8 | 2,384.1 | |||||
| 2046 | 2,029.1 | 147.8 | 2,176.9 | 2,057.8 | 2,429.2 | |||||
| 2047 | 2,080.6 | 150.9 | 2,231.5 | 2,099.4 | 2,486.0 | |||||
| 2048 | 2,133.5 | 154.7 | 2,288.3 | 2,143.2 | 2,554.0 | |||||
| 2049 | 2,188.1 | 159.3 | 2,347.3 | 2,188.6 | 2,633.6 | |||||
| 2050 | 2,244.3 | 164.5 | 2,408.8 | 2,236.2 | 2,724.5 | |||||
| 2051 | 2,301.7 | 170.3 | 2,472.1 | 2,286.3 | 2,825.8 | |||||
| 2052 | 2,360.7 | 176.8 | 2,537.5 | 2,339.3 | 2,936.4 | |||||
| 2053 | 2,421.3 | 183.8 | 2,605.1 | 2,394.8 | 3,055.7 | |||||
| 2054 | 2,483.2 | 191.3 | 2,674.5 | 2,452.5 | 3,183.0 | |||||
| 2055 | 2,546.3 | 199.3 | 2,745.5 | 2,512.9 | 3,316.9 | |||||
| 2056 | 2,610.6 | 207.6 | 2,818.2 | 2,576.0 | 3,456.2 | |||||
| 2057 | 2,676.4 | 216.2 | 2,892.6 | 2,641.7 | 3,599.9 | |||||
| 2058 | 2,743.6 | 225.0 | 2,968.6 | 2,710.0 | 3,746.9 | |||||
| 2059 | 2,812.0 | 234.1 | 3,046.0 | 2,780.2 | 3,896.5 | |||||
| 2060 | 2,881.8 | 243.2 | 3,125.0 | 2,852.0 | 4,048.8 | |||||
| 2061 | 2,952.9 | 252.6 | 3,205.5 | 2,925.1 | 4,203.5 | |||||
| 2062 | 3,025.4 | 262.1 | 3,287.4 | 2,999.8 | 4,360.8 | |||||
| 2063 | 3,099.5 | 271.7 | 3,371.2 | 3,076.0 | 4,520.7 | |||||
| 2064 | 3,175.2 | 281.5 | 3,456.7 | 3,153.5 | 4,683.8 | |||||
| 2065 | 3,252.7 | 291.5 | 3,544.3 | 3,233.0 | 4,849.8 | |||||
| 2066 | 3,332.3 | 301.7 | 3,634.0 | 3,314.9 | 5,018.6 | |||||
| 2067 | 3,414.0 | 312.1 | 3,726.1 | 3,399.2 | 5,189.8 | |||||
| 2068 | 3,498.1 | 322.6 | 3,820.7 | 3,485.8 | 5,363.8 | |||||
| 2069 | 3,584.7 | 333.3 | 3,918.0 | 3,574.7 | 5,540.8 | |||||
| 2070 | 3,673.8 | 344.1 | 4,017.9 | 3,666.1 | 5,720.8 | |||||
| 2071 | 3,765.7 | 355.2 | 4,120.9 | 3,759.2 | 5,905.1 | |||||
| 2072 | 3,860.3 | 366.6 | 4,227.0 | 3,853.4 | 6,095.6 | |||||
| 2073 | 3,958.0 | 378.5 | 4,336.5 | 3,949.4 | 6,293.7 | |||||
| 2074 | 4,058.6 | 390.8 | 4,449.4 | 4,047.3 | 6,500.7 | |||||
| 2075 | 4,161.8 | 403.7 | 4,565.6 | 4,146.1 | 6,718.6 | |||||
| 2076 | 4,268.0 | 417.4 | 4,685.4 | 4,245.0 | 6,950.6 | |||||
| 2077 | 4,377.0 | 432.1 | 4,809.1 | 4,343.7 | 7,200.5 | |||||
| 2078 | 4,488.8 | 447.9 | 4,936.7 | 4,441.6 | 7,472.3 | |||||
| 2079 | 4,603.4 | 465.3 | 5,068.7 | 4,538.6 | 7,770.7 | |||||
| 2080 | 4,721.0 | 484.3 | 5,205.3 | 4,635.5 | 8,099.6 | |||||
| 2081 | 4,841.4 | 505.2 | 5,346.6 | 4,733.8 | 8,461.2 | |||||
| 2082 | 4,964.7 | 528.2 | 5,492.9 | 4,834.3 | 8,857.4 | |||||
| 2083 | 5,090.8 | 553.3 | 5,644.1 | 4,937.3 | 9,289.6 | |||||
| 2084 | 5,219.9 | 580.6 | 5,800.5 | 5,043.0 | 9,758.9 | |||||
| 2085 | 5,351.9 | 610.1 | 5,961.9 | 5,152.8 | 10,265.5 | |||||
| 2086 | 5,486.8 | 641.8 | 6,128.6 | 5,268.3 | 10,807.6 | |||||
| 2087 | 5,624.9 | 675.6 | 6,300.5 | 5,390.8 | 11,382.2 | |||||
| 2088 | 5,766.3 | 711.2 | 6,477.5 | 5,521.2 | 11,985.6 | |||||
| 2089 | 5,910.9 | 748.4 | 6,659.3 | 5,660.4 | 12,612.8 | |||||
| 2090 | 6,058.7 | 786.9 | 6,845.5 | 5,809.1 | 13,258.1 | |||||
| 2091 | 6,209.7 | 826.3 | 7,036.0 | 5,966.9 | 13,916.1 | |||||
| 2092 | 6,364.3 | 866.3 | 7,230.6 | 6,133.4 | 14,581.8 | |||||
| 2093 | 6,522.4 | 906.6 | 7,429.0 | 6,307.8 | 15,250.8 | |||||
| 2094 | 6,683.6 | 947.1 | 7,630.7 | 6,489.3 | 15,919.3 | |||||
| 2095 | 6,848.2 | 987.4 | 7,835.7 | 6,676.7 | 16,584.7 | |||||
High-cost: |
||||||||||
| 2019 | 970.4 | 80.7 | 1,051.2 | 1,063.0 | 2,883.1 | |||||
| 2020 | 964.1 | 74.4 | 1,038.5 | 1,092.5 | 2,771.9 | |||||
| 2021 | 968.0 | 67.2 | 1,035.3 | 1,132.3 | 2,620.5 | |||||
| 2022 | 982.7 | 60.7 | 1,043.4 | 1,173.5 | 2,439.0 | |||||
| 2023 | 998.4 | 54.8 | 1,053.2 | 1,216.4 | 2,228.0 | |||||
| 2024 | 1,016.1 | 49.4 | 1,065.6 | 1,262.1 | 1,987.7 | |||||
| 2025 | 1,034.2 | 43.6 | 1,077.8 | 1,308.4 | 1,718.2 | |||||
| 2026 | 1,062.3 | 37.7 | 1,100.0 | 1,355.5 | 1,428.9 | |||||
| 2027 | 1,080.4 | 31.2 | 1,111.6 | 1,403.5 | 1,109.0 | |||||
| 2028 | 1,096.7 | 22.8 | 1,119.5 | 1,452.6 | 754.1 | |||||
| 2029 c | 1,108.7 | 15.2 | 1,123.9 | 1,491.5 | 371.7 | |||||
|
a
CPI-indexed 2019 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 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. |