Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
Calendar year |
Non-interest income |
Interest income |
Total income |
Cost |
Assets at end of year |
|||||
---|---|---|---|---|---|---|---|---|---|---|
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 | |||||
Intermediate: |
||||||||||
2014 | 783.4 | 99.0 | 882.4 | 863.1 | 2,783.7 | |||||
2015 | 841.4 | 96.7 | 938.0 | 909.7 | 2,812.1 | |||||
2016 | 888.9 | 96.3 | 985.3 | 963.3 | 2,834.1 | |||||
2017 | 944.5 | 98.1 | 1,042.7 | 1,022.3 | 2,854.4 | |||||
2018 | 1,003.4 | 101.6 | 1,105.0 | 1,087.6 | 2,871.8 | |||||
2019 | 1,060.3 | 104.9 | 1,165.1 | 1,158.7 | 2,878.3 | |||||
2020 | 1,117.1 | 107.4 | 1,224.5 | 1,235.2 | 2,867.6 | |||||
2021 | 1,174.7 | 108.5 | 1,283.2 | 1,312.3 | 2,838.4 | |||||
2022 | 1,232.3 | 109.2 | 1,341.4 | 1,395.8 | 2,784.1 | |||||
2023 | 1,289.7 | 109.5 | 1,399.3 | 1,484.9 | 2,698.4 | |||||
2024 | 1,347.8 | 113.5 | 1,461.4 | 1,577.6 | 2,582.2 | |||||
2025 | 1,408.2 | 115.6 | 1,523.8 | 1,674.5 | 2,431.6 | |||||
2026 | 1,471.0 | 115.3 | 1,586.4 | 1,774.9 | 2,243.0 | |||||
2027 | 1,536.4 | 112.1 | 1,648.5 | 1,879.1 | 2,012.5 | |||||
2028 | 1,604.5 | 105.6 | 1,710.0 | 1,986.6 | 1,736.0 | |||||
2029 | 1,675.3 | 88.9 | 1,764.2 | 2,096.6 | 1,403.5 | |||||
2030 | 1,749.1 | 69.0 | 1,818.1 | 2,209.2 | 1,012.5 | |||||
2031 | 1,825.9 | 45.8 | 1,871.7 | 2,324.0 | 560.2 | |||||
2032 a | 1,905.9 | 19.2 | 1,925.1 | 2,441.1 | 44.2 | |||||
Low-cost: |
||||||||||
2014 | 789.9 | 99.8 | 889.6 | 861.1 | 2,793.0 | |||||
2015 | 872.5 | 101.5 | 974.0 | 907.4 | 2,859.6 | |||||
2016 | 939.1 | 108.1 | 1,047.2 | 967.8 | 2,939.0 | |||||
2017 | 1,018.4 | 117.8 | 1,136.2 | 1,037.0 | 3,038.3 | |||||
2018 | 1,098.0 | 129.0 | 1,227.0 | 1,111.9 | 3,153.4 | |||||
2019 | 1,176.9 | 140.7 | 1,317.6 | 1,191.9 | 3,279.0 | |||||
2020 | 1,257.3 | 153.3 | 1,410.6 | 1,277.6 | 3,412.0 | |||||
2021 | 1,339.0 | 166.6 | 1,505.6 | 1,365.1 | 3,552.5 | |||||
2022 | 1,425.9 | 181.7 | 1,607.5 | 1,460.6 | 3,699.4 | |||||
2023 | 1,515.0 | 198.1 | 1,713.1 | 1,563.7 | 3,848.9 | |||||
2024 | 1,603.9 | 218.0 | 1,821.9 | 1,672.3 | 3,998.4 | |||||
2025 | 1,697.8 | 238.7 | 1,936.5 | 1,787.3 | 4,147.6 | |||||
2026 | 1,796.9 | 260.2 | 2,057.0 | 1,908.2 | 4,296.4 | |||||
2027 | 1,901.3 | 282.3 | 2,183.6 | 2,035.4 | 4,444.6 | |||||
2028 | 2,011.3 | 305.1 | 2,316.5 | 2,168.6 | 4,592.4 | |||||
2029 | 2,127.7 | 314.8 | 2,442.5 | 2,307.1 | 4,727.8 | |||||
2030 | 2,250.5 | 323.7 | 2,574.1 | 2,450.9 | 4,851.0 | |||||
2031 | 2,380.0 | 331.8 | 2,711.8 | 2,600.1 | 4,962.8 | |||||
2032 | 2,517.1 | 339.1 | 2,856.2 | 2,754.6 | 5,064.4 | |||||
2033 | 2,662.6 | 345.9 | 3,008.5 | 2,914.8 | 5,158.0 | |||||
2034 | 2,816.7 | 352.1 | 3,168.9 | 3,083.3 | 5,243.6 | |||||
2035 | 2,980.8 | 357.9 | 3,338.7 | 3,258.6 | 5,323.7 | |||||
2036 | 3,154.8 | 363.5 | 3,518.2 | 3,441.2 | 5,400.7 | |||||
2037 | 3,339.6 | 368.9 | 3,708.5 | 3,631.8 | 5,477.4 | |||||
2038 | 3,536.4 | 374.5 | 3,910.9 | 3,829.8 | 5,558.4 | |||||
2039 | 3,745.3 | 380.5 | 4,125.9 | 4,036.1 | 5,648.2 | |||||
2040 | 3,967.2 | 387.3 | 4,354.5 | 4,252.3 | 5,750.4 | |||||
2041 | 4,202.7 | 395.0 | 4,597.8 | 4,479.7 | 5,868.5 | |||||
2042 | 4,452.0 | 403.9 | 4,855.9 | 4,719.7 | 6,004.7 | |||||
2043 | 4,716.3 | 414.1 | 5,130.4 | 4,975.0 | 6,160.0 | |||||
2044 | 4,996.4 | 425.5 | 5,421.9 | 5,247.3 | 6,334.6 | |||||
2045 | 5,292.5 | 438.3 | 5,730.8 | 5,537.2 | 6,528.3 | |||||
2046 | 5,605.8 | 452.4 | 6,058.3 | 5,844.4 | 6,742.2 | |||||
2047 | 5,937.6 | 468.0 | 6,405.6 | 6,169.5 | 6,978.3 | |||||
2048 | 6,289.2 | 485.1 | 6,774.3 | 6,513.9 | 7,238.7 | |||||
2049 | 6,661.5 | 504.0 | 7,165.6 | 6,878.6 | 7,525.7 | |||||
2050 | 7,055.7 | 524.7 | 7,580.3 | 7,267.1 | 7,838.9 | |||||
2051 | 7,473.4 | 547.1 | 8,020.6 | 7,681.8 | 8,177.8 | |||||
2052 | 7,915.7 | 571.3 | 8,487.0 | 8,125.1 | 8,539.6 | |||||
2053 | 8,383.7 | 596.9 | 8,980.6 | 8,598.7 | 8,921.5 | |||||
2054 | 8,879.3 | 623.8 | 9,503.1 | 9,103.5 | 9,321.1 | |||||
2055 | 9,403.8 | 651.8 | 10,055.6 | 9,641.8 | 9,734.9 | |||||
2056 | 9,959.2 | 680.7 | 10,639.9 | 10,214.6 | 10,160.2 | |||||
2057 | 10,548.1 | 710.5 | 11,258.6 | 10,822.4 | 10,596.3 | |||||
2058 | 11,173.0 | 741.0 | 11,914.0 | 11,466.3 | 11,044.0 | |||||
2059 | 11,835.8 | 772.4 | 12,608.3 | 12,147.3 | 11,505.0 | |||||
2060 | 12,538.2 | 804.9 | 13,343.0 | 12,867.4 | 11,980.6 | |||||
2061 | 13,282.8 | 838.4 | 14,121.2 | 13,628.7 | 12,473.1 | |||||
2062 | 14,073.0 | 873.2 | 14,946.2 | 14,434.2 | 12,985.2 | |||||
2063 | 14,910.4 | 909.5 | 15,819.9 | 15,285.5 | 13,519.6 | |||||
2064 | 15,798.5 | 947.6 | 16,746.0 | 16,185.5 | 14,080.2 | |||||
2065 | 16,739.8 | 987.5 | 17,727.3 | 17,138.7 | 14,668.7 | |||||
2066 | 17,738.7 | 1,029.4 | 18,768.0 | 18,149.7 | 15,287.0 | |||||
2067 | 18,800.1 | 1,073.6 | 19,873.7 | 19,220.5 | 15,940.2 | |||||
2068 | 19,927.7 | 1,120.4 | 21,048.1 | 20,353.6 | 16,634.7 | |||||
2069 | 21,125.7 | 1,170.3 | 22,296.1 | 21,554.1 | 17,376.7 | |||||
2070 | 22,398.1 | 1,223.8 | 23,621.9 | 22,824.8 | 18,173.7 | |||||
2071 | 23,748.5 | 1,281.5 | 25,029.9 | 24,164.1 | 19,039.5 | |||||
2072 | 25,182.4 | 1,344.6 | 26,527.0 | 25,572.2 | 19,994.3 | |||||
2073 | 26,704.2 | 1,414.6 | 28,118.8 | 27,050.5 | 21,062.7 | |||||
2074 | 28,319.4 | 1,493.3 | 29,812.7 | 28,602.5 | 22,272.9 | |||||
2075 | 30,032.9 | 1,582.6 | 31,615.5 | 30,233.1 | 23,655.3 | |||||
2076 | 31,851.2 | 1,684.8 | 33,536.0 | 31,946.7 | 25,244.5 | |||||
2077 | 33,782.0 | 1,802.2 | 35,584.2 | 33,749.4 | 27,079.3 | |||||
2078 | 35,830.8 | 1,937.3 | 37,768.2 | 35,653.1 | 29,194.4 | |||||
2079 | 38,004.7 | 2,092.3 | 40,097.0 | 37,675.2 | 31,616.2 | |||||
2080 | 40,311.1 | 2,268.6 | 42,579.7 | 39,832.1 | 34,363.8 | |||||
2081 | 42,757.4 | 2,467.4 | 45,224.8 | 42,137.0 | 37,451.6 | |||||
2082 | 45,351.5 | 2,689.4 | 48,040.9 | 44,607.7 | 40,884.8 | |||||
2083 | 48,102.4 | 2,934.7 | 51,037.1 | 47,259.0 | 44,662.9 | |||||
2084 | 51,019.8 | 3,203.3 | 54,223.1 | 50,100.3 | 48,785.8 | |||||
2085 | 54,113.5 | 3,495.2 | 57,608.7 | 53,141.8 | 53,252.7 | |||||
2086 | 57,392.1 | 3,810.3 | 61,202.4 | 56,396.2 | 58,059.0 | |||||
2087 | 60,866.8 | 4,148.3 | 65,015.0 | 59,873.9 | 63,200.0 | |||||
2088 | 64,549.4 | 4,508.9 | 69,058.3 | 63,583.1 | 68,675.2 | |||||
2089 | 68,456.8 | 4,892.4 | 73,349.2 | 67,535.4 | 74,489.0 | |||||
2090 | 72,601.6 | 5,299.1 | 77,900.7 | 71,743.2 | 80,646.6 | |||||
High-cost: |
||||||||||
2014 | 775.0 | 97.8 | 872.9 | 865.2 | 2,772.1 | |||||
2015 | 805.5 | 92.1 | 897.6 | 913.2 | 2,756.6 | |||||
2016 | 838.3 | 87.4 | 925.7 | 963.6 | 2,718.8 | |||||
2017 | 874.9 | 84.0 | 958.8 | 1,017.5 | 2,660.1 | |||||
2018 | 914.0 | 81.2 | 995.2 | 1,076.6 | 2,578.7 | |||||
2019 | 951.4 | 77.6 | 1,029.0 | 1,140.4 | 2,467.3 | |||||
2020 | 989.5 | 72.6 | 1,062.1 | 1,208.3 | 2,321.0 | |||||
2021 | 1,028.7 | 65.6 | 1,094.2 | 1,275.6 | 2,139.7 | |||||
2022 | 1,068.3 | 57.2 | 1,125.6 | 1,347.7 | 1,917.5 | |||||
2023 | 1,105.0 | 48.3 | 1,153.3 | 1,423.9 | 1,646.9 | |||||
2024 | 1,140.8 | 44.0 | 1,184.8 | 1,501.7 | 1,330.0 | |||||
2025 | 1,176.8 | 36.7 | 1,213.5 | 1,582.2 | 961.3 | |||||
2026 | 1,213.6 | 25.9 | 1,239.6 | 1,664.5 | 536.4 | |||||
2027 a | 1,251.5 | 11.1 | 1,262.6 | 1,748.5 | 50.5 |
a The combined OASI and DI Trust Funds become depleted in 2033 under the intermediate assumptions and in 2028 under the high-cost assumptions, so estimates for later years are not shown.
Note: Totals do not necessarily equal the sums of rounded components.