Single-Year Tables Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions


Table VI.G7.- Operations of the Combined OASI and DI Trust Funds,
in CPI-indexed 2016 Dollars, a Calendar Years 1970-2090

[In billions]

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.