| 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: |
||||||||||
| 2014 | $783.4 | $99.0 | $882.4 | $863.1 | $2,783.7 | |||||
| 2015 | 825.3 | 94.8 | 920.1 | 892.3 | 2,758.3 | |||||
| 2016 | 853.4 | 92.5 | 945.8 | 924.7 | 2,720.7 | |||||
| 2017 | 885.7 | 92.0 | 977.7 | 958.7 | 2,676.7 | |||||
| 2018 | 917.3 | 92.9 | 1,010.2 | 994.3 | 2,625.4 | |||||
| 2019 | 943.8 | 93.4 | 1,037.2 | 1,031.5 | 2,562.2 | |||||
| 2020 | 968.3 | 93.1 | 1,061.4 | 1,070.7 | 2,485.6 | |||||
| 2021 | 991.4 | 91.6 | 1,083.0 | 1,107.6 | 2,395.7 | |||||
| 2022 | 1,012.7 | 89.7 | 1,102.4 | 1,147.1 | 2,288.0 | |||||
| 2023 | 1,032.1 | 87.6 | 1,119.7 | 1,188.3 | 2,159.3 | |||||
| 2024 | 1,050.2 | 88.5 | 1,138.7 | 1,229.2 | 2,012.0 | |||||
| 2025 | 1,068.4 | 87.7 | 1,156.1 | 1,270.4 | 1,844.8 | |||||
| 2026 | 1,086.7 | 85.2 | 1,171.9 | 1,311.2 | 1,657.0 | |||||
| 2027 | 1,105.2 | 80.7 | 1,185.8 | 1,351.6 | 1,447.7 | |||||
| 2028 | 1,123.8 | 73.9 | 1,197.7 | 1,391.4 | 1,215.9 | |||||
| 2029 | 1,142.6 | 60.6 | 1,203.2 | 1,429.9 | 957.2 | |||||
| 2030 | 1,161.5 | 45.8 | 1,207.4 | 1,467.0 | 672.3 | |||||
| 2031 | 1,180.6 | 29.6 | 1,210.3 | 1,502.7 | 362.2 | |||||
| 2032 b | 1,200.0 | 12.1 | 1,212.1 | 1,536.9 | 27.8 | |||||
Low-cost: |
||||||||||
| 2014 | 789.9 | 99.8 | 889.6 | 861.1 | 2,793.0 | |||||
| 2015 | 848.6 | 98.7 | 947.3 | 882.5 | 2,781.2 | |||||
| 2016 | 883.7 | 101.8 | 985.5 | 910.8 | 2,765.8 | |||||
| 2017 | 926.9 | 107.2 | 1,034.2 | 943.8 | 2,765.3 | |||||
| 2018 | 966.7 | 113.6 | 1,080.2 | 978.9 | 2,776.2 | |||||
| 2019 | 1,002.1 | 119.8 | 1,121.9 | 1,014.9 | 2,791.9 | |||||
| 2020 | 1,035.3 | 126.2 | 1,161.6 | 1,052.1 | 2,809.6 | |||||
| 2021 | 1,066.3 | 132.7 | 1,199.0 | 1,087.1 | 2,829.1 | |||||
| 2022 | 1,098.2 | 139.9 | 1,238.1 | 1,124.9 | 2,849.3 | |||||
| 2023 | 1,128.5 | 147.6 | 1,276.0 | 1,164.7 | 2,866.9 | |||||
| 2024 | 1,155.4 | 157.0 | 1,312.4 | 1,204.7 | 2,880.3 | |||||
| 2025 | 1,182.8 | 166.3 | 1,349.1 | 1,245.2 | 2,889.5 | |||||
| 2026 | 1,210.7 | 175.3 | 1,386.0 | 1,285.7 | 2,894.8 | |||||
| 2027 | 1,238.9 | 184.0 | 1,422.9 | 1,326.3 | 2,896.2 | |||||
| 2028 | 1,267.5 | 192.3 | 1,459.8 | 1,366.6 | 2,894.1 | |||||
| 2029 | 1,296.7 | 191.9 | 1,488.6 | 1,406.1 | 2,881.5 | |||||
| 2030 | 1,326.5 | 190.8 | 1,517.3 | 1,444.7 | 2,859.3 | |||||
| 2031 | 1,356.7 | 189.1 | 1,545.9 | 1,482.2 | 2,829.0 | |||||
| 2032 | 1,387.7 | 187.0 | 1,574.6 | 1,518.6 | 2,792.0 | |||||
| 2033 | 1,419.6 | 184.4 | 1,604.0 | 1,554.1 | 2,750.1 | |||||
| 2034 | 1,452.4 | 181.6 | 1,634.0 | 1,589.9 | 2,703.8 | |||||
| 2035 | 1,486.5 | 178.5 | 1,665.0 | 1,625.0 | 2,654.8 | |||||
| 2036 | 1,521.5 | 175.3 | 1,696.8 | 1,659.7 | 2,604.7 | |||||
| 2037 | 1,557.7 | 172.1 | 1,729.7 | 1,694.0 | 2,554.8 | |||||
| 2038 | 1,595.2 | 168.9 | 1,764.2 | 1,727.6 | 2,507.4 | |||||
| 2039 | 1,633.9 | 166.0 | 1,800.0 | 1,760.8 | 2,464.1 | |||||
| 2040 | 1,673.8 | 163.4 | 1,837.3 | 1,794.1 | 2,426.2 | |||||
| 2041 | 1,714.9 | 161.2 | 1,876.1 | 1,827.9 | 2,394.6 | |||||
| 2042 | 1,756.9 | 159.4 | 1,916.3 | 1,862.5 | 2,369.6 | |||||
| 2043 | 1,800.0 | 158.0 | 1,958.0 | 1,898.7 | 2,351.0 | |||||
| 2044 | 1,844.2 | 157.1 | 2,001.2 | 1,936.8 | 2,338.1 | |||||
| 2045 | 1,889.2 | 156.5 | 2,045.7 | 1,976.6 | 2,330.4 | |||||
| 2046 | 1,935.3 | 156.2 | 2,091.5 | 2,017.6 | 2,327.6 | |||||
| 2047 | 1,982.4 | 156.2 | 2,138.7 | 2,059.9 | 2,329.9 | |||||
| 2048 | 2,030.8 | 156.6 | 2,187.4 | 2,103.3 | 2,337.4 | |||||
| 2049 | 2,080.3 | 157.4 | 2,237.7 | 2,148.0 | 2,350.1 | |||||
| 2050 | 2,130.9 | 158.5 | 2,289.3 | 2,194.8 | 2,367.4 | |||||
| 2051 | 2,182.8 | 159.8 | 2,342.6 | 2,243.7 | 2,388.6 | |||||
| 2052 | 2,236.0 | 161.4 | 2,397.4 | 2,295.2 | 2,412.2 | |||||
| 2053 | 2,290.3 | 163.1 | 2,453.4 | 2,349.0 | 2,437.2 | |||||
| 2054 | 2,346.0 | 164.8 | 2,510.8 | 2,405.2 | 2,462.7 | |||||
| 2055 | 2,402.8 | 166.5 | 2,569.4 | 2,463.6 | 2,487.4 | |||||
| 2056 | 2,461.1 | 168.2 | 2,629.3 | 2,524.2 | 2,510.7 | |||||
| 2057 | 2,520.9 | 169.8 | 2,690.7 | 2,586.4 | 2,532.4 | |||||
| 2058 | 2,582.4 | 171.3 | 2,753.7 | 2,650.2 | 2,552.6 | |||||
| 2059 | 2,645.7 | 172.7 | 2,818.3 | 2,715.3 | 2,571.7 | |||||
| 2060 | 2,710.5 | 174.0 | 2,884.5 | 2,781.7 | 2,590.0 | |||||
| 2061 | 2,777.1 | 175.3 | 2,952.3 | 2,849.4 | 2,607.8 | |||||
| 2062 | 2,845.5 | 176.6 | 3,022.1 | 2,918.5 | 2,625.6 | |||||
| 2063 | 2,915.7 | 177.9 | 3,093.6 | 2,989.1 | 2,643.7 | |||||
| 2064 | 2,987.8 | 179.2 | 3,167.0 | 3,061.0 | 2,662.8 | |||||
| 2065 | 3,061.7 | 180.6 | 3,242.3 | 3,134.7 | 2,682.9 | |||||
| 2066 | 3,137.7 | 182.1 | 3,319.8 | 3,210.4 | 2,704.1 | |||||
| 2067 | 3,216.1 | 183.7 | 3,399.8 | 3,288.0 | 2,726.9 | |||||
| 2068 | 3,296.9 | 185.4 | 3,482.3 | 3,367.4 | 2,752.1 | |||||
| 2069 | 3,380.2 | 187.3 | 3,567.5 | 3,448.7 | 2,780.3 | |||||
| 2070 | 3,465.9 | 189.4 | 3,655.3 | 3,532.0 | 2,812.3 | |||||
| 2071 | 3,554.1 | 191.8 | 3,745.8 | 3,616.3 | 2,849.4 | |||||
| 2072 | 3,644.7 | 194.6 | 3,839.3 | 3,701.2 | 2,893.9 | |||||
| 2073 | 3,737.9 | 198.0 | 3,935.9 | 3,786.4 | 2,948.2 | |||||
| 2074 | 3,833.6 | 202.1 | 4,035.8 | 3,872.0 | 3,015.1 | |||||
| 2075 | 3,931.9 | 207.2 | 4,139.1 | 3,958.1 | 3,097.0 | |||||
| 2076 | 4,032.9 | 213.3 | 4,246.2 | 4,045.0 | 3,196.4 | |||||
| 2077 | 4,136.7 | 220.7 | 4,357.4 | 4,132.7 | 3,315.9 | |||||
| 2078 | 4,243.3 | 229.4 | 4,472.7 | 4,222.2 | 3,457.4 | |||||
| 2079 | 4,352.7 | 239.6 | 4,592.4 | 4,315.0 | 3,621.1 | |||||
| 2080 | 4,465.1 | 251.3 | 4,716.4 | 4,412.0 | 3,806.3 | |||||
| 2081 | 4,580.3 | 264.3 | 4,844.6 | 4,513.9 | 4,011.9 | |||||
| 2082 | 4,698.5 | 278.6 | 4,977.1 | 4,621.4 | 4,235.7 | |||||
| 2083 | 4,819.6 | 294.0 | 5,113.6 | 4,735.1 | 4,475.0 | |||||
| 2084 | 4,943.8 | 310.4 | 5,254.2 | 4,854.7 | 4,727.3 | |||||
| 2085 | 5,071.2 | 327.6 | 5,398.7 | 4,980.1 | 4,990.5 | |||||
| 2086 | 5,201.6 | 345.3 | 5,546.9 | 5,111.3 | 5,262.0 | |||||
| 2087 | 5,335.1 | 363.6 | 5,698.7 | 5,248.1 | 5,539.6 | |||||
| 2088 | 5,471.8 | 382.2 | 5,854.1 | 5,389.9 | 5,821.6 | |||||
| 2089 | 5,612.2 | 401.1 | 6,013.3 | 5,536.7 | 6,106.8 | |||||
| 2090 | 5,756.3 | 420.1 | 6,176.5 | 5,688.3 | 6,394.2 | |||||
High-cost: |
||||||||||
| 2014 | 775.0 | 97.8 | 872.9 | 865.2 | 2,772.1 | |||||
| 2015 | 793.9 | 90.8 | 884.8 | 900.1 | 2,717.1 | |||||
| 2016 | 814.2 | 84.9 | 899.1 | 935.9 | 2,640.6 | |||||
| 2017 | 835.7 | 80.2 | 915.9 | 972.0 | 2,541.1 | |||||
| 2018 | 857.0 | 76.1 | 933.2 | 1,009.5 | 2,418.0 | |||||
| 2019 | 874.7 | 71.3 | 946.0 | 1,048.4 | 2,268.3 | |||||
| 2020 | 891.8 | 65.5 | 957.3 | 1,089.1 | 2,092.0 | |||||
| 2021 | 909.0 | 57.9 | 966.9 | 1,127.1 | 1,890.7 | |||||
| 2022 | 925.5 | 49.6 | 975.1 | 1,167.6 | 1,661.2 | |||||
| 2023 | 938.5 | 41.1 | 979.5 | 1,209.4 | 1,398.8 | |||||
| 2024 | 949.9 | 36.7 | 986.6 | 1,250.5 | 1,107.5 | |||||
| 2025 | 960.7 | 30.0 | 990.6 | 1,291.7 | 784.8 | |||||
| 2026 | 971.3 | 20.8 | 992.1 | 1,332.2 | 429.3 | |||||
| 2027 b | 982.0 | 8.7 | 990.7 | 1,371.9 | 39.6 | |||||
a CPI-indexed 2014 dollars equal current dollars adjusted by the CPI indexing series in table VI.G6.
b 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.