| 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 | $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. |