| Single-Year Tables | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Calendar year |
Non-interest income |
Interest income |
Total income |
Cost |
Assets at end of year |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
Intermediate: |
||||||||||
| 2013 | $752.2 | $102.6 | $854.8 | $826.8 | $2,760.3 | |||||
| 2014 | 782.7 | 96.1 | 878.8 | 856.1 | 2,723.4 | |||||
| 2015 | 814.3 | 93.3 | 907.6 | 884.2 | 2,682.6 | |||||
| 2016 | 848.4 | 93.4 | 941.8 | 916.0 | 2,641.9 | |||||
| 2017 | 882.2 | 94.9 | 977.2 | 949.2 | 2,600.6 | |||||
| 2018 | 913.3 | 97.1 | 1,010.4 | 982.8 | 2,557.4 | |||||
| 2019 | 938.3 | 98.2 | 1,036.5 | 1,018.5 | 2,505.8 | |||||
| 2020 | 960.1 | 98.3 | 1,058.4 | 1,055.5 | 2,440.5 | |||||
| 2021 | 981.1 | 97.3 | 1,078.3 | 1,090.5 | 2,361.8 | |||||
| 2022 | 1,000.0 | 96.0 | 1,096.0 | 1,128.9 | 2,264.5 | |||||
| 2023 | 1,016.7 | 97.7 | 1,114.4 | 1,167.0 | 2,150.3 | |||||
| 2024 | 1,033.8 | 98.2 | 1,132.0 | 1,205.6 | 2,018.1 | |||||
| 2025 | 1,051.0 | 97.1 | 1,148.1 | 1,244.3 | 1,866.9 | |||||
| 2026 | 1,068.3 | 94.5 | 1,162.8 | 1,282.6 | 1,696.2 | |||||
| 2027 | 1,086.0 | 90.0 | 1,176.0 | 1,320.7 | 1,505.3 | |||||
| 2028 | 1,103.7 | 78.7 | 1,182.4 | 1,358.4 | 1,288.4 | |||||
| 2029 | 1,121.4 | 66.0 | 1,187.4 | 1,395.2 | 1,045.5 | |||||
| 2030 | 1,139.3 | 51.9 | 1,191.2 | 1,430.9 | 777.3 | |||||
| 2031 | 1,157.6 | 36.4 | 1,194.0 | 1,465.2 | 484.9 | |||||
| 2032 b | 1,176.2 | 19.5 | 1,195.7 | 1,498.5 | 169.0 | |||||
Low-cost: |
||||||||||
| 2013 | 759.4 | 103.4 | 862.8 | 824.4 | 2,770.7 | |||||
| 2014 | 813.5 | 98.9 | 912.4 | 853.5 | 2,782.4 | |||||
| 2015 | 852.3 | 97.6 | 949.9 | 881.2 | 2,805.9 | |||||
| 2016 | 896.4 | 99.6 | 996.0 | 910.7 | 2,842.3 | |||||
| 2017 | 937.4 | 103.2 | 1,040.6 | 942.9 | 2,889.7 | |||||
| 2018 | 974.1 | 107.5 | 1,081.6 | 975.9 | 2,944.4 | |||||
| 2019 | 1,004.9 | 112.2 | 1,117.0 | 1,010.5 | 2,998.9 | |||||
| 2020 | 1,033.7 | 116.9 | 1,150.6 | 1,046.7 | 3,049.7 | |||||
| 2021 | 1,063.5 | 121.3 | 1,184.8 | 1,081.2 | 3,099.3 | |||||
| 2022 | 1,091.7 | 126.5 | 1,218.2 | 1,119.2 | 3,143.5 | |||||
| 2023 | 1,116.9 | 135.0 | 1,251.8 | 1,159.1 | 3,180.6 | |||||
| 2024 | 1,142.7 | 143.3 | 1,286.0 | 1,199.9 | 3,210.5 | |||||
| 2025 | 1,168.8 | 151.4 | 1,320.2 | 1,241.2 | 3,232.7 | |||||
| 2026 | 1,195.5 | 159.1 | 1,354.6 | 1,282.5 | 3,247.6 | |||||
| 2027 | 1,222.7 | 166.6 | 1,389.3 | 1,324.2 | 3,255.2 | |||||
| 2028 | 1,250.2 | 166.6 | 1,416.9 | 1,366.1 | 3,248.4 | |||||
| 2029 | 1,278.0 | 166.0 | 1,444.0 | 1,407.4 | 3,227.6 | |||||
| 2030 | 1,306.5 | 164.6 | 1,471.1 | 1,448.1 | 3,193.5 | |||||
| 2031 | 1,335.8 | 162.6 | 1,498.4 | 1,488.0 | 3,147.4 | |||||
| 2032 | 1,365.8 | 160.1 | 1,525.8 | 1,527.1 | 3,090.5 | |||||
| 2033 | 1,396.6 | 157.0 | 1,553.6 | 1,565.2 | 3,024.2 | |||||
| 2034 | 1,428.8 | 153.5 | 1,582.3 | 1,602.5 | 2,950.5 | |||||
| 2035 | 1,462.4 | 149.6 | 1,612.0 | 1,638.6 | 2,871.7 | |||||
| 2036 | 1,497.1 | 145.6 | 1,642.6 | 1,674.3 | 2,789.3 | |||||
| 2037 | 1,532.8 | 141.4 | 1,674.2 | 1,709.8 | 2,704.4 | |||||
| 2038 | 1,569.8 | 137.1 | 1,706.9 | 1,744.5 | 2,618.9 | |||||
| 2039 | 1,608.1 | 132.8 | 1,740.9 | 1,778.6 | 2,534.9 | |||||
| 2040 | 1,647.3 | 128.7 | 1,776.0 | 1,812.8 | 2,453.3 | |||||
| 2041 | 1,687.7 | 124.6 | 1,812.3 | 1,847.6 | 2,374.7 | |||||
| 2042 | 1,729.1 | 120.8 | 1,849.9 | 1,883.3 | 2,299.3 | |||||
| 2043 | 1,771.7 | 117.1 | 1,888.8 | 1,920.5 | 2,226.9 | |||||
| 2044 | 1,815.1 | 113.5 | 1,928.6 | 1,959.4 | 2,156.8 | |||||
| 2045 | 1,859.6 | 110.0 | 1,969.7 | 2,000.1 | 2,088.2 | |||||
| 2046 | 1,905.2 | 106.6 | 2,011.9 | 2,042.5 | 2,020.6 | |||||
| 2047 | 1,951.9 | 103.3 | 2,055.1 | 2,085.8 | 1,954.2 | |||||
| 2048 | 1,999.5 | 100.0 | 2,099.5 | 2,129.6 | 1,889.5 | |||||
| 2049 | 2,048.1 | 96.8 | 2,144.9 | 2,175.1 | 1,825.9 | |||||
| 2050 | 2,098.0 | 93.6 | 2,191.6 | 2,222.4 | 1,762.8 | |||||
| 2051 | 2,149.0 | 90.5 | 2,239.5 | 2,271.9 | 1,699.2 | |||||
| 2052 | 2,201.3 | 87.2 | 2,288.5 | 2,323.9 | 1,633.8 | |||||
| 2053 | 2,254.7 | 83.9 | 2,338.7 | 2,378.1 | 1,565.5 | |||||
| 2054 | 2,309.6 | 80.4 | 2,390.0 | 2,434.6 | 1,493.2 | |||||
| 2055 | 2,365.7 | 76.7 | 2,442.3 | 2,493.3 | 1,415.8 | |||||
| 2056 | 2,423.2 | 72.6 | 2,495.9 | 2,554.1 | 1,332.5 | |||||
| 2057 | 2,482.4 | 68.3 | 2,550.7 | 2,616.6 | 1,243.1 | |||||
| 2058 | 2,543.3 | 63.7 | 2,607.0 | 2,680.5 | 1,147.6 | |||||
| 2059 | 2,605.8 | 58.8 | 2,664.6 | 2,745.6 | 1,046.2 | |||||
| 2060 | 2,669.9 | 53.6 | 2,723.5 | 2,812.1 | 939.1 | |||||
| 2061 | 2,735.8 | 48.0 | 2,783.9 | 2,879.9 | 826.4 | |||||
| 2062 | 2,803.6 | 42.3 | 2,845.9 | 2,949.2 | 708.5 | |||||
| 2063 | 2,873.3 | 36.2 | 2,909.5 | 3,019.8 | 585.7 | |||||
| 2064 | 2,944.7 | 29.9 | 2,974.7 | 3,092.0 | 458.0 | |||||
| 2065 | 3,018.1 | 23.4 | 3,041.5 | 3,166.0 | 325.5 | |||||
| 2066 | 3,093.5 | 16.6 | 3,110.1 | 3,242.0 | 187.8 | |||||
| 2067 b | 3,171.2 | 9.6 | 3,180.8 | 3,320.0 | 45.2 | |||||
High-cost: |
||||||||||
| 2013 | 744.1 | 101.8 | 845.9 | 829.3 | 2,749.0 | |||||
| 2014 | 749.5 | 92.8 | 842.4 | 859.0 | 2,660.8 | |||||
| 2015 | 768.0 | 87.1 | 855.1 | 887.7 | 2,546.1 | |||||
| 2016 | 788.4 | 83.7 | 872.1 | 922.5 | 2,414.2 | |||||
| 2017 | 813.5 | 81.1 | 894.5 | 955.9 | 2,269.0 | |||||
| 2018 | 838.9 | 78.3 | 917.2 | 990.1 | 2,113.2 | |||||
| 2019 | 861.3 | 73.9 | 935.2 | 1,026.5 | 1,944.5 | |||||
| 2020 | 883.1 | 68.0 | 951.1 | 1,063.5 | 1,760.9 | |||||
| 2021 | 901.0 | 60.6 | 961.5 | 1,098.1 | 1,559.8 | |||||
| 2022 | 914.8 | 52.2 | 967.0 | 1,136.1 | 1,333.6 | |||||
| 2023 | 925.1 | 47.9 | 973.0 | 1,171.6 | 1,086.1 | |||||
| 2024 | 935.2 | 41.1 | 976.3 | 1,207.7 | 815.0 | |||||
| 2025 | 945.2 | 31.4 | 976.6 | 1,243.5 | 518.3 | |||||
| 2026 b | 955.3 | 18.6 | 973.9 | 1,278.7 | 194.6 | |||||
a CPI-indexed 2013 dollars equal current dollars adjusted by the CPI indexing series in table VI.F6.
b The combined OASI and DI Trust Funds become depleted in 2068 under the low-cost assumptions, in 2033 under the intermediate assumptions, and in 2027 under the high-cost assumptions, so estimates for later years are not shown.
Note: Totals do not necessarily equal the sums of rounded components.