| 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 | $211.0 | $10.7 | $221.7 | $198.5 | $228.2 | |||||
| 1971 | 223.3 | 11.6 | 235.0 | 221.4 | 232.2 | |||||
| 1972 | 241.1 | 12.3 | 253.3 | 240.3 | 237.5 | |||||
| 1973 | 274.0 | 12.5 | 286.5 | 278.0 | 232.3 | |||||
| 1974 | 280.0 | 12.5 | 292.5 | 285.6 | 216.3 | |||||
| 1975 | 279.9 | 12.4 | 292.3 | 299.0 | 191.6 | |||||
| 1976 | 295.5 | 11.1 | 306.7 | 319.8 | 168.1 | |||||
| 1977 | 305.0 | 9.7 | 314.7 | 334.9 | 137.7 | |||||
| 1978 | 319.4 | 8.1 | 327.5 | 342.2 | 113.1 | |||||
| 1979 | 331.7 | 6.9 | 338.5 | 343.2 | 96.9 | |||||
| 1980 | 331.0 | 6.6 | 337.6 | 348.4 | 74.6 | |||||
| 1981 | 358.6 | 5.7 | 364.3 | 369.2 | 62.8 | |||||
| 1982 | 353.5 | 3.4 | 356.8 | 386.3 | 59.8 | |||||
| 1983 | 381.8 | 19.4 | 401.2 | 401.0 | 58.2 | |||||
| 1984 | 414.6 | 7.8 | 422.4 | 408.3 | 70.3 | |||||
| 1985 | 439.1 | 6.0 | 445.1 | 416.9 | 92.2 | |||||
| 1986 | 458.4 | 8.3 | 466.7 | 433.8 | 100.9 | |||||
| 1987 | 469.1 | 11.0 | 480.1 | 434.5 | 143.0 | |||||
| 1988 | 510.1 | 16.3 | 526.4 | 444.6 | 219.3 | |||||
| 1989 | 527.7 | 24.2 | 551.9 | 450.5 | 310.7 | |||||
| 1990 | 540.4 | 31.3 | 571.6 | 458.7 | 408.2 | |||||
| 1991 | 535.7 | 38.1 | 573.9 | 477.3 | 488.7 | |||||
| 1992 | 536.6 | 42.9 | 579.5 | 493.7 | 560.7 | |||||
| 1993 | 539.1 | 45.8 | 585.0 | 508.0 | 622.3 | |||||
| 1994 | 562.0 | 49.9 | 611.9 | 518.6 | 700.6 | |||||
| 1995 | 568.8 | 54.6 | 623.4 | 530.3 | 774.1 | |||||
| 1996 | 585.2 | 58.7 | 643.9 | 536.4 | 860.1 | |||||
| 1997 | 613.9 | 64.9 | 678.9 | 547.5 | 972.3 | |||||
| 1998 | 643.9 | 72.2 | 716.1 | 559.5 | 1,116.1 | |||||
| 1999 | 674.8 | 79.4 | 754.3 | 562.8 | 1,283.6 | |||||
| 2000 | 697.5 | 89.2 | 786.8 | 574.6 | 1,452.5 | |||||
| 2001 | 712.9 | 98.2 | 811.1 | 591.4 | 1,633.7 | |||||
| 2002 | 726.6 | 106.8 | 833.4 | 613.5 | 1,831.3 | |||||
| 2003 | 711.1 | 110.4 | 821.6 | 622.9 | 1,990.2 | |||||
| 2004 | 720.6 | 112.7 | 833.4 | 635.6 | 2,137.3 | |||||
| 2005 | 743.5 | 115.4 | 858.9 | 648.6 | 2,274.9 | |||||
| 2006 | 762.0 | 121.5 | 883.5 | 658.8 | 2,429.2 | |||||
| 2007 | 777.9 | 127.0 | 904.9 | 685.4 | 2,580.8 | |||||
| 2008 | 763.2 | 128.8 | 892.0 | 692.4 | 2,679.0 | |||||
| 2009 | 768.5 | 132.0 | 900.5 | 764.8 | 2,832.9 | |||||
| 2010 | 725.0 | 128.4 | 853.4 | 778.5 | 2,850.4 | |||||
| 2011 | 728.7 | 120.6 | 849.4 | 776.6 | 2,825.3 | |||||
| 2012 | 755.4 | 112.8 | 868.2 | 812.0 | 2,823.4 | |||||
| 2013 | 766.8 | 104.8 | 871.6 | 838.9 | 2,818.0 | |||||
| 2014 | 789.4 | 98.6 | 888.1 | 862.9 | 2,801.4 | |||||
| 2015 | 834.0 | 94.1 | 928.1 | 904.9 | 2,836.8 | |||||
Intermediate: |
||||||||||
| 2016 | 855.8 | 88.8 | 944.6 | 928.9 | 2,828.2 | |||||
| 2017 | 884.6 | 85.2 | 969.8 | 939.6 | 2,782.5 | |||||
| 2018 | 915.3 | 84.6 | 999.9 | 978.9 | 2,731.7 | |||||
| 2019 | 943.7 | 84.1 | 1,027.8 | 1,017.9 | 2,672.4 | |||||
| 2020 | 971.5 | 83.4 | 1,054.8 | 1,057.7 | 2,601.8 | |||||
| 2021 | 998.5 | 81.7 | 1,080.2 | 1,095.8 | 2,520.2 | |||||
| 2022 | 1,023.9 | 80.1 | 1,104.0 | 1,138.3 | 2,422.0 | |||||
| 2023 | 1,046.8 | 78.7 | 1,125.5 | 1,183.1 | 2,303.1 | |||||
| 2024 | 1,071.0 | 76.8 | 1,147.8 | 1,229.0 | 2,163.6 | |||||
| 2025 | 1,093.3 | 74.0 | 1,167.3 | 1,274.6 | 2,001.4 | |||||
| 2026 | 1,113.9 | 74.3 | 1,188.2 | 1,312.7 | 1,826.2 | |||||
| 2027 | 1,134.4 | 73.0 | 1,207.4 | 1,350.7 | 1,636.6 | |||||
| 2028 | 1,154.5 | 69.9 | 1,224.4 | 1,387.7 | 1,431.8 | |||||
| 2029 | 1,174.5 | 64.9 | 1,239.4 | 1,424.0 | 1,211.0 | |||||
| 2030 | 1,194.6 | 57.8 | 1,252.4 | 1,459.4 | 973.3 | |||||
| 2031 | 1,214.7 | 45.0 | 1,259.7 | 1,493.9 | 714.5 | |||||
| 2032 | 1,234.8 | 31.2 | 1,266.0 | 1,527.4 | 435.0 | |||||
| 2033 c | 1,255.4 | 16.3 | 1,271.7 | 1,559.8 | 135.9 | |||||
Low-cost: |
||||||||||
| 2016 | 861.6 | 89.7 | 951.4 | 926.3 | 2,837.5 | |||||
| 2017 | 902.0 | 89.3 | 991.3 | 931.3 | 2,798.2 | |||||
| 2018 | 943.1 | 92.5 | 1,035.6 | 968.8 | 2,776.0 | |||||
| 2019 | 981.8 | 95.8 | 1,077.6 | 1,004.6 | 2,763.0 | |||||
| 2020 | 1,018.6 | 99.3 | 1,117.9 | 1,041.0 | 2,754.2 | |||||
| 2021 | 1,053.3 | 102.7 | 1,156.0 | 1,075.8 | 2,749.0 | |||||
| 2022 | 1,087.3 | 107.7 | 1,194.9 | 1,114.8 | 2,743.9 | |||||
| 2023 | 1,120.5 | 114.0 | 1,234.4 | 1,156.3 | 2,737.0 | |||||
| 2024 | 1,155.7 | 120.7 | 1,276.3 | 1,199.1 | 2,729.3 | |||||
| 2025 | 1,189.4 | 127.1 | 1,316.5 | 1,242.0 | 2,719.2 | |||||
| 2026 | 1,219.8 | 135.7 | 1,355.5 | 1,279.2 | 2,711.1 | |||||
| 2027 | 1,250.2 | 144.2 | 1,394.3 | 1,316.7 | 2,704.7 | |||||
| 2028 | 1,280.5 | 152.6 | 1,433.0 | 1,353.5 | 2,700.3 | |||||
| 2029 | 1,310.9 | 161.0 | 1,471.9 | 1,390.0 | 2,698.4 | |||||
| 2030 | 1,341.8 | 169.4 | 1,511.2 | 1,426.1 | 2,699.9 | |||||
| 2031 | 1,373.2 | 169.4 | 1,542.5 | 1,461.6 | 2,697.1 | |||||
| 2032 | 1,405.0 | 169.1 | 1,574.1 | 1,496.8 | 2,690.8 | |||||
| 2033 | 1,437.8 | 168.7 | 1,606.6 | 1,531.2 | 2,682.7 | |||||
| 2034 | 1,471.4 | 168.3 | 1,639.7 | 1,564.4 | 2,674.8 | |||||
| 2035 | 1,506.1 | 167.9 | 1,674.0 | 1,596.8 | 2,669.1 | |||||
| 2036 | 1,541.8 | 167.7 | 1,709.4 | 1,631.8 | 2,663.9 | |||||
| 2037 | 1,579.0 | 167.5 | 1,746.5 | 1,667.2 | 2,660.6 | |||||
| 2038 | 1,617.9 | 167.5 | 1,785.4 | 1,701.5 | 2,662.0 | |||||
| 2039 | 1,658.0 | 167.8 | 1,825.8 | 1,735.2 | 2,670.0 | |||||
| 2040 | 1,699.3 | 168.7 | 1,868.0 | 1,768.6 | 2,686.7 | |||||
| 2041 | 1,742.3 | 170.1 | 1,912.3 | 1,802.5 | 2,713.2 | |||||
| 2042 | 1,786.5 | 172.1 | 1,958.6 | 1,837.7 | 2,750.0 | |||||
| 2043 | 1,832.6 | 174.8 | 2,007.3 | 1,874.0 | 2,798.0 | |||||
| 2044 | 1,880.0 | 178.2 | 2,058.2 | 1,912.0 | 2,857.5 | |||||
| 2045 | 1,928.1 | 182.3 | 2,110.4 | 1,951.9 | 2,927.4 | |||||
| 2046 | 1,977.8 | 187.0 | 2,164.9 | 1,992.9 | 3,008.6 | |||||
| 2047 | 2,028.6 | 192.5 | 2,221.2 | 2,035.1 | 3,101.4 | |||||
| 2048 | 2,080.6 | 198.7 | 2,279.3 | 2,079.2 | 3,205.4 | |||||
| 2049 | 2,133.7 | 205.6 | 2,339.3 | 2,124.6 | 3,320.6 | |||||
| 2050 | 2,188.1 | 213.1 | 2,401.2 | 2,172.0 | 3,446.9 | |||||
| 2051 | 2,243.7 | 221.4 | 2,465.0 | 2,222.1 | 3,582.9 | |||||
| 2052 | 2,300.5 | 230.1 | 2,530.6 | 2,275.2 | 3,727.3 | |||||
| 2053 | 2,358.5 | 239.4 | 2,597.9 | 2,330.9 | 3,878.7 | |||||
| 2054 | 2,417.7 | 249.1 | 2,666.7 | 2,389.2 | 4,035.9 | |||||
| 2055 | 2,478.1 | 259.0 | 2,737.1 | 2,450.1 | 4,197.8 | |||||
| 2056 | 2,539.9 | 269.3 | 2,809.2 | 2,513.3 | 4,363.5 | |||||
| 2057 | 2,603.0 | 279.8 | 2,882.8 | 2,578.5 | 4,532.5 | |||||
| 2058 | 2,667.8 | 290.5 | 2,958.2 | 2,645.4 | 4,704.7 | |||||
| 2059 | 2,733.9 | 301.4 | 3,035.3 | 2,713.7 | 4,880.4 | |||||
| 2060 | 2,801.7 | 312.5 | 3,114.1 | 2,783.3 | 5,060.0 | |||||
| 2061 | 2,870.9 | 323.8 | 3,194.7 | 2,854.2 | 5,243.7 | |||||
| 2062 | 2,941.9 | 335.5 | 3,277.3 | 2,926.6 | 5,431.8 | |||||
| 2063 | 3,014.7 | 347.4 | 3,362.1 | 3,000.6 | 5,624.9 | |||||
| 2064 | 3,089.5 | 359.7 | 3,449.2 | 3,076.0 | 5,823.7 | |||||
| 2065 | 3,166.3 | 372.3 | 3,538.6 | 3,153.5 | 6,028.2 | |||||
| 2066 | 3,245.2 | 385.3 | 3,630.5 | 3,233.2 | 6,238.5 | |||||
| 2067 | 3,326.2 | 398.6 | 3,724.9 | 3,315.1 | 6,454.9 | |||||
| 2068 | 3,409.6 | 412.4 | 3,822.0 | 3,399.0 | 6,677.8 | |||||
| 2069 | 3,495.4 | 426.6 | 3,922.0 | 3,485.1 | 6,907.6 | |||||
| 2070 | 3,583.7 | 441.2 | 4,024.9 | 3,573.5 | 7,144.7 | |||||
| 2071 | 3,674.5 | 456.3 | 4,130.8 | 3,663.1 | 7,391.0 | |||||
| 2072 | 3,767.9 | 472.1 | 4,240.0 | 3,753.2 | 7,648.5 | |||||
| 2073 | 3,863.7 | 488.6 | 4,352.3 | 3,844.3 | 7,919.4 | |||||
| 2074 | 3,961.9 | 506.0 | 4,467.9 | 3,935.9 | 8,205.8 | |||||
| 2075 | 4,062.3 | 524.5 | 4,586.8 | 4,027.5 | 8,510.6 | |||||
| 2076 | 4,165.1 | 544.3 | 4,709.3 | 4,118.8 | 8,837.2 | |||||
| 2077 | 4,270.2 | 565.4 | 4,835.7 | 4,210.2 | 9,188.7 | |||||
| 2078 | 4,378.0 | 588.2 | 4,966.2 | 4,302.5 | 9,567.5 | |||||
| 2079 | 4,488.4 | 612.8 | 5,101.2 | 4,396.7 | 9,975.3 | |||||
| 2080 | 4,601.6 | 639.2 | 5,240.8 | 4,494.0 | 10,412.8 | |||||
| 2081 | 4,717.6 | 667.4 | 5,385.0 | 4,595.5 | 10,879.4 | |||||
| 2082 | 4,836.1 | 697.4 | 5,533.5 | 4,702.0 | 11,373.6 | |||||
| 2083 | 4,957.3 | 728.9 | 5,686.3 | 4,814.6 | 11,892.5 | |||||
| 2084 | 5,081.4 | 762.0 | 5,843.4 | 4,934.0 | 12,433.2 | |||||
| 2085 | 5,208.5 | 796.3 | 6,004.7 | 5,060.2 | 12,992.2 | |||||
| 2086 | 5,338.6 | 831.6 | 6,170.2 | 5,193.5 | 13,566.1 | |||||
| 2087 | 5,471.9 | 867.8 | 6,339.6 | 5,333.5 | 14,151.6 | |||||
| 2088 | 5,608.2 | 904.5 | 6,512.7 | 5,479.6 | 14,745.9 | |||||
| 2089 | 5,747.6 | 941.8 | 6,689.4 | 5,631.6 | 15,346.5 | |||||
| 2090 | 5,890.3 | 979.4 | 6,869.7 | 5,788.8 | 15,951.5 | |||||
High-cost: |
||||||||||
| 2016 | 845.9 | 87.7 | 933.6 | 931.2 | 2,814.9 | |||||
| 2017 | 838.1 | 80.8 | 918.9 | 946.0 | 2,720.6 | |||||
| 2018 | 863.0 | 76.5 | 939.5 | 984.7 | 2,618.6 | |||||
| 2019 | 883.6 | 72.3 | 955.9 | 1,027.6 | 2,495.5 | |||||
| 2020 | 903.8 | 67.2 | 971.0 | 1,069.8 | 2,347.8 | |||||
| 2021 | 923.5 | 60.9 | 984.4 | 1,110.1 | 2,176.1 | |||||
| 2022 | 942.7 | 53.8 | 996.5 | 1,155.0 | 1,975.0 | |||||
| 2023 | 960.6 | 46.7 | 1,007.3 | 1,202.0 | 1,741.5 | |||||
| 2024 | 978.5 | 39.2 | 1,017.7 | 1,249.9 | 1,475.1 | |||||
| 2025 | 993.6 | 31.3 | 1,024.9 | 1,297.5 | 1,173.6 | |||||
| 2026 | 1,007.0 | 26.5 | 1,033.5 | 1,335.3 | 848.8 | |||||
| 2027 | 1,019.3 | 19.2 | 1,038.5 | 1,372.8 | 497.8 | |||||
| 2028 c | 1,031.1 | 9.2 | 1,040.3 | 1,409.0 | 119.3 | |||||
a CPI-indexed 2016 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 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.