| 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 | $215.8 | $11.0 | $226.8 | $203.0 | $233.4 | |||||
| 1971 | 228.4 | 11.9 | 240.3 | 226.4 | 237.5 | |||||
| 1972 | 246.6 | 12.5 | 259.1 | 245.8 | 242.9 | |||||
| 1973 | 280.3 | 12.8 | 293.1 | 284.3 | 237.6 | |||||
| 1974 | 286.4 | 12.8 | 299.2 | 292.1 | 221.2 | |||||
| 1975 | 286.3 | 12.7 | 299.0 | 305.8 | 196.0 | |||||
| 1976 | 302.3 | 11.4 | 313.7 | 327.1 | 171.9 | |||||
| 1977 | 311.9 | 9.9 | 321.9 | 342.6 | 140.8 | |||||
| 1978 | 326.7 | 8.3 | 335.0 | 350.0 | 115.7 | |||||
| 1979 | 339.2 | 7.0 | 346.3 | 351.0 | 99.1 | |||||
| 1980 | 338.6 | 6.7 | 345.3 | 356.4 | 76.3 | |||||
| 1981 | 366.8 | 5.8 | 372.6 | 377.6 | 64.2 | |||||
| 1982 | 361.6 | 3.4 | 365.0 | 395.1 | 61.1 | |||||
| 1983 | 390.5 | 19.8 | 410.3 | 410.1 | 59.6 | |||||
| 1984 | 424.0 | 8.0 | 432.0 | 417.6 | 71.9 | |||||
| 1985 | 449.1 | 6.1 | 455.3 | 426.4 | 94.3 | |||||
| 1986 | 468.9 | 8.5 | 477.4 | 443.7 | 103.2 | |||||
| 1987 | 479.8 | 11.3 | 491.1 | 444.4 | 146.2 | |||||
| 1988 | 521.8 | 16.7 | 538.4 | 454.7 | 224.3 | |||||
| 1989 | 539.8 | 24.8 | 564.5 | 460.7 | 317.8 | |||||
| 1990 | 552.7 | 32.0 | 584.7 | 469.2 | 417.6 | |||||
| 1991 | 548.0 | 39.0 | 587.0 | 488.2 | 499.8 | |||||
| 1992 | 548.9 | 43.9 | 592.7 | 505.0 | 573.5 | |||||
| 1993 | 551.4 | 46.9 | 598.3 | 519.6 | 636.5 | |||||
| 1994 | 574.8 | 51.1 | 625.9 | 530.5 | 716.6 | |||||
| 1995 | 581.8 | 55.8 | 637.7 | 542.4 | 791.8 | |||||
| 1996 | 598.5 | 60.1 | 658.6 | 548.6 | 879.7 | |||||
| 1997 | 627.9 | 66.4 | 694.4 | 560.0 | 994.5 | |||||
| 1998 | 658.6 | 73.8 | 732.5 | 572.3 | 1,141.6 | |||||
| 1999 | 690.2 | 81.3 | 771.5 | 575.7 | 1,313.0 | |||||
| 2000 | 713.5 | 91.3 | 804.7 | 587.7 | 1,485.7 | |||||
| 2001 | 729.2 | 100.5 | 829.7 | 604.9 | 1,671.1 | |||||
| 2002 | 743.2 | 109.2 | 852.4 | 627.5 | 1,873.1 | |||||
| 2003 | 727.4 | 112.9 | 840.3 | 637.1 | 2,035.7 | |||||
| 2004 | 737.1 | 115.3 | 852.4 | 650.1 | 2,186.1 | |||||
| 2005 | 760.5 | 118.0 | 878.5 | 663.4 | 2,326.8 | |||||
| 2006 | 779.4 | 124.2 | 903.6 | 673.8 | 2,484.6 | |||||
| 2007 | 795.6 | 129.9 | 925.6 | 701.1 | 2,639.7 | |||||
| 2008 | 780.6 | 131.8 | 912.4 | 708.2 | 2,740.2 | |||||
| 2009 | 786.1 | 135.0 | 921.0 | 782.2 | 2,897.6 | |||||
| 2010 | 741.6 | 131.3 | 872.9 | 796.3 | 2,915.5 | |||||
| 2011 | 745.4 | 123.4 | 868.8 | 794.3 | 2,889.8 | |||||
| 2012 | 772.7 | 115.4 | 888.0 | 830.5 | 2,887.9 | |||||
| 2013 | 784.3 | 107.2 | 891.5 | 858.0 | 2,882.4 | |||||
| 2014 | 807.5 | 100.9 | 908.4 | 882.6 | 2,865.4 | |||||
| 2015 | 852.9 | 96.3 | 949.1 | 925.4 | 2,901.1 | |||||
| 2016 | 887.9 | 90.3 | 978.2 | 942.3 | 2,909.4 | |||||
Intermediate: |
||||||||||
| 2017 | 928.1 | 85.7 | 1,013.8 | 955.2 | 2,906.2 | |||||
| 2018 | 941.7 | 84.0 | 1,025.7 | 982.3 | 2,865.7 | |||||
| 2019 | 967.2 | 84.0 | 1,051.2 | 1,023.5 | 2,820.2 | |||||
| 2020 | 994.5 | 84.0 | 1,078.5 | 1,062.9 | 2,764.2 | |||||
| 2021 | 1,020.2 | 83.5 | 1,103.7 | 1,100.7 | 2,697.1 | |||||
| 2022 | 1,043.4 | 82.8 | 1,126.3 | 1,142.2 | 2,612.8 | |||||
| 2023 | 1,063.4 | 82.3 | 1,145.7 | 1,185.3 | 2,507.0 | |||||
| 2024 | 1,084.3 | 81.5 | 1,165.8 | 1,228.8 | 2,380.5 | |||||
| 2025 | 1,104.1 | 79.8 | 1,183.9 | 1,272.2 | 2,231.8 | |||||
| 2026 | 1,124.8 | 77.8 | 1,202.5 | 1,316.2 | 2,061.6 | |||||
| 2027 | 1,144.9 | 77.7 | 1,222.6 | 1,359.6 | 1,872.4 | |||||
| 2028 | 1,165.1 | 75.6 | 1,240.7 | 1,402.7 | 1,662.9 | |||||
| 2029 | 1,185.4 | 71.4 | 1,256.8 | 1,444.8 | 1,432.8 | |||||
| 2030 | 1,205.3 | 64.7 | 1,270.0 | 1,485.8 | 1,180.7 | |||||
| 2031 | 1,225.3 | 55.4 | 1,280.6 | 1,525.9 | 905.6 | |||||
| 2032 | 1,245.5 | 40.5 | 1,286.0 | 1,564.8 | 603.9 | |||||
| 2033 c | 1,266.0 | 24.3 | 1,290.3 | 1,602.3 | 276.6 | |||||
Low-cost: |
||||||||||
| 2017 | 935.0 | 87.1 | 1,022.2 | 952.7 | 2,917.2 | |||||
| 2018 | 964.3 | 89.4 | 1,053.7 | 975.7 | 2,888.3 | |||||
| 2019 | 1,003.8 | 94.4 | 1,098.2 | 1,015.1 | 2,877.4 | |||||
| 2020 | 1,043.2 | 99.3 | 1,142.5 | 1,052.3 | 2,878.4 | |||||
| 2021 | 1,078.0 | 104.0 | 1,181.9 | 1,086.9 | 2,884.1 | |||||
| 2022 | 1,109.9 | 109.6 | 1,219.5 | 1,125.0 | 2,889.2 | |||||
| 2023 | 1,140.8 | 116.4 | 1,257.2 | 1,164.9 | 2,892.0 | |||||
| 2024 | 1,173.6 | 123.9 | 1,297.5 | 1,205.3 | 2,894.5 | |||||
| 2025 | 1,205.8 | 131.5 | 1,337.3 | 1,246.0 | 2,896.0 | |||||
| 2026 | 1,239.5 | 139.8 | 1,379.3 | 1,287.6 | 2,897.9 | |||||
| 2027 | 1,269.9 | 148.5 | 1,418.4 | 1,330.8 | 2,895.7 | |||||
| 2028 | 1,300.5 | 156.8 | 1,457.3 | 1,374.1 | 2,889.0 | |||||
| 2029 | 1,331.5 | 164.7 | 1,496.2 | 1,416.9 | 2,878.7 | |||||
| 2030 | 1,362.5 | 172.2 | 1,534.7 | 1,459.2 | 2,864.9 | |||||
| 2031 | 1,393.9 | 179.2 | 1,573.1 | 1,501.1 | 2,848.1 | |||||
| 2032 | 1,426.1 | 177.9 | 1,604.0 | 1,542.4 | 2,821.3 | |||||
| 2033 | 1,459.0 | 176.0 | 1,635.0 | 1,582.9 | 2,785.9 | |||||
| 2034 | 1,492.8 | 173.7 | 1,666.5 | 1,622.4 | 2,743.7 | |||||
| 2035 | 1,527.6 | 171.0 | 1,698.6 | 1,660.5 | 2,696.7 | |||||
| 2036 | 1,563.4 | 168.0 | 1,731.5 | 1,698.0 | 2,646.5 | |||||
| 2037 | 1,600.4 | 165.0 | 1,765.4 | 1,733.1 | 2,596.8 | |||||
| 2038 | 1,639.0 | 162.1 | 1,801.1 | 1,766.7 | 2,550.6 | |||||
| 2039 | 1,679.0 | 159.5 | 1,838.5 | 1,799.1 | 2,510.9 | |||||
| 2040 | 1,720.2 | 157.3 | 1,877.5 | 1,831.2 | 2,479.4 | |||||
| 2041 | 1,762.7 | 155.7 | 1,918.5 | 1,863.4 | 2,457.6 | |||||
| 2042 | 1,807.0 | 154.8 | 1,961.8 | 1,896.3 | 2,446.9 | |||||
| 2043 | 1,852.7 | 154.6 | 2,007.3 | 1,930.6 | 2,447.7 | |||||
| 2044 | 1,899.8 | 155.0 | 2,054.9 | 1,966.8 | 2,459.9 | |||||
| 2045 | 1,948.2 | 156.2 | 2,104.4 | 2,005.0 | 2,483.1 | |||||
| 2046 | 1,998.0 | 158.1 | 2,156.0 | 2,044.6 | 2,517.6 | |||||
| 2047 | 2,048.9 | 160.6 | 2,209.5 | 2,086.1 | 2,562.9 | |||||
| 2048 | 2,101.2 | 163.9 | 2,265.1 | 2,129.4 | 2,619.1 | |||||
| 2049 | 2,154.6 | 167.8 | 2,322.4 | 2,174.2 | 2,686.2 | |||||
| 2050 | 2,209.2 | 172.3 | 2,381.5 | 2,220.8 | 2,763.6 | |||||
| 2051 | 2,265.0 | 177.5 | 2,442.5 | 2,269.9 | 2,850.5 | |||||
| 2052 | 2,322.0 | 183.2 | 2,505.2 | 2,322.1 | 2,945.2 | |||||
| 2053 | 2,380.2 | 189.4 | 2,569.6 | 2,377.3 | 3,046.3 | |||||
| 2054 | 2,439.8 | 195.9 | 2,635.7 | 2,434.9 | 3,152.6 | |||||
| 2055 | 2,500.5 | 202.7 | 2,703.2 | 2,495.4 | 3,262.7 | |||||
| 2056 | 2,562.7 | 209.7 | 2,772.4 | 2,558.4 | 3,375.5 | |||||
| 2057 | 2,626.3 | 216.9 | 2,843.2 | 2,623.6 | 3,490.4 | |||||
| 2058 | 2,691.4 | 224.2 | 2,915.5 | 2,690.7 | 3,607.0 | |||||
| 2059 | 2,757.9 | 231.5 | 2,989.4 | 2,759.2 | 3,725.4 | |||||
| 2060 | 2,825.8 | 239.0 | 3,064.8 | 2,829.2 | 3,845.5 | |||||
| 2061 | 2,895.3 | 246.7 | 3,142.0 | 2,900.6 | 3,967.6 | |||||
| 2062 | 2,966.4 | 254.4 | 3,220.8 | 2,973.7 | 4,091.8 | |||||
| 2063 | 3,039.4 | 262.3 | 3,301.7 | 3,048.3 | 4,218.3 | |||||
| 2064 | 3,114.1 | 270.3 | 3,384.4 | 3,124.3 | 4,347.6 | |||||
| 2065 | 3,190.8 | 278.6 | 3,469.4 | 3,202.4 | 4,479.8 | |||||
| 2066 | 3,269.7 | 287.0 | 3,556.6 | 3,282.7 | 4,614.9 | |||||
| 2067 | 3,350.7 | 295.6 | 3,646.3 | 3,365.0 | 4,753.0 | |||||
| 2068 | 3,434.1 | 304.4 | 3,738.4 | 3,449.7 | 4,894.4 | |||||
| 2069 | 3,520.1 | 313.4 | 3,833.5 | 3,536.7 | 5,039.4 | |||||
| 2070 | 3,608.6 | 322.6 | 3,931.2 | 3,625.9 | 5,188.5 | |||||
| 2071 | 3,699.7 | 332.2 | 4,031.9 | 3,716.2 | 5,343.3 | |||||
| 2072 | 3,793.6 | 342.2 | 4,135.8 | 3,807.4 | 5,506.0 | |||||
| 2073 | 3,890.0 | 352.7 | 4,242.7 | 3,899.5 | 5,678.5 | |||||
| 2074 | 3,988.8 | 363.9 | 4,352.8 | 3,992.6 | 5,862.6 | |||||
| 2075 | 4,090.1 | 376.0 | 4,466.1 | 4,085.9 | 6,061.1 | |||||
| 2076 | 4,193.6 | 389.0 | 4,582.6 | 4,178.7 | 6,277.0 | |||||
| 2077 | 4,299.5 | 403.2 | 4,702.7 | 4,271.0 | 6,514.0 | |||||
| 2078 | 4,407.9 | 418.8 | 4,826.7 | 4,363.8 | 6,774.9 | |||||
| 2079 | 4,518.9 | 435.9 | 4,954.9 | 4,458.1 | 7,061.6 | |||||
| 2080 | 4,632.7 | 454.7 | 5,087.4 | 4,555.1 | 7,375.0 | |||||
| 2081 | 4,749.1 | 475.1 | 5,224.3 | 4,655.6 | 7,715.0 | |||||
| 2082 | 4,868.2 | 497.2 | 5,365.4 | 4,760.7 | 8,080.4 | |||||
| 2083 | 4,990.0 | 520.7 | 5,510.8 | 4,871.6 | 8,469.0 | |||||
| 2084 | 5,114.7 | 545.6 | 5,660.3 | 4,989.1 | 8,877.7 | |||||
| 2085 | 5,242.3 | 571.7 | 5,814.0 | 5,113.7 | 9,302.7 | |||||
| 2086 | 5,373.1 | 598.6 | 5,971.7 | 5,245.8 | 9,740.2 | |||||
| 2087 | 5,507.0 | 626.2 | 6,133.2 | 5,385.0 | 10,186.4 | |||||
| 2088 | 5,643.9 | 654.3 | 6,298.2 | 5,531.2 | 10,637.6 | |||||
| 2089 | 5,783.9 | 682.5 | 6,466.4 | 5,683.9 | 11,090.2 | |||||
| 2090 | 5,927.0 | 710.7 | 6,637.8 | 5,842.7 | 11,541.5 | |||||
| 2091 | 6,073.4 | 738.8 | 6,812.3 | 6,006.9 | 11,989.0 | |||||
| 2092 | 6,223.2 | 766.7 | 6,989.9 | 6,175.8 | 12,431.3 | |||||
| 2093 | 6,376.6 | 794.1 | 7,170.7 | 6,348.9 | 12,867.6 | |||||
| 2094 | 6,533.6 | 821.2 | 7,354.8 | 6,525.9 | 13,297.5 | |||||
| 2095 | 6,694.4 | 847.9 | 7,542.3 | 6,706.6 | 13,720.9 | |||||
High-cost: |
||||||||||
| 2017 | 920.6 | 84.8 | 1,005.4 | 957.9 | 2,895.2 | |||||
| 2018 | 905.7 | 79.2 | 984.8 | 986.4 | 2,825.3 | |||||
| 2019 | 909.9 | 74.3 | 984.1 | 1,032.3 | 2,717.4 | |||||
| 2020 | 926.1 | 70.2 | 996.3 | 1,075.8 | 2,584.6 | |||||
| 2021 | 942.8 | 64.9 | 1,007.7 | 1,116.4 | 2,425.3 | |||||
| 2022 | 958.6 | 58.4 | 1,017.0 | 1,160.7 | 2,234.1 | |||||
| 2023 | 972.3 | 51.8 | 1,024.1 | 1,206.6 | 2,007.8 | |||||
| 2024 | 986.2 | 44.8 | 1,031.0 | 1,252.5 | 1,747.0 | |||||
| 2025 | 997.9 | 37.2 | 1,035.1 | 1,297.9 | 1,449.9 | |||||
| 2026 | 1,008.9 | 30.3 | 1,039.2 | 1,343.5 | 1,117.2 | |||||
| 2027 | 1,020.6 | 24.5 | 1,045.1 | 1,385.7 | 754.7 | |||||
| 2028 c | 1,032.2 | 15.8 | 1,047.9 | 1,427.1 | 360.7 | |||||
|
a
CPI-indexed 2017 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. |