| 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: |
||||||||||
| 2012 | $735.5 | $110.4 | $846.0 | $788.7 | $2,735.2 | |||||
| 2013 | 765.4 | 108.0 | 873.4 | 832.3 | 2,776.3 | |||||
| 2014 | 814.3 | 108.5 | 922.9 | 880.5 | 2,818.8 | |||||
| 2015 | 865.4 | 110.9 | 976.3 | 933.2 | 2,861.9 | |||||
| 2016 | 920.5 | 114.1 | 1,034.6 | 988.4 | 2,908.1 | |||||
| 2017 | 979.9 | 118.0 | 1,098.0 | 1,048.2 | 2,957.8 | |||||
| 2018 | 1,040.6 | 122.8 | 1,163.4 | 1,114.5 | 3,006.8 | |||||
| 2019 | 1,095.7 | 127.7 | 1,223.4 | 1,186.5 | 3,043.7 | |||||
| 2020 | 1,151.5 | 131.9 | 1,283.4 | 1,266.0 | 3,061.0 | |||||
| 2021 | 1,206.9 | 134.6 | 1,341.5 | 1,349.5 | 3,053.0 | |||||
| 2022 | 1,260.2 | 141.1 | 1,401.2 | 1,437.2 | 3,017.1 | |||||
| 2023 | 1,316.0 | 146.1 | 1,462.1 | 1,530.6 | 2,948.6 | |||||
| 2024 | 1,374.8 | 149.3 | 1,524.1 | 1,628.9 | 2,843.8 | |||||
| 2025 | 1,436.4 | 150.1 | 1,586.6 | 1,730.9 | 2,699.4 | |||||
| 2026 | 1,500.4 | 148.3 | 1,648.7 | 1,836.6 | 2,511.6 | |||||
| 2027 | 1,567.0 | 136.3 | 1,703.3 | 1,946.6 | 2,268.3 | |||||
| 2028 | 1,637.4 | 121.2 | 1,758.6 | 2,059.7 | 1,967.1 | |||||
| 2029 | 1,710.4 | 102.7 | 1,813.1 | 2,174.8 | 1,605.4 | |||||
| 2030 | 1,786.1 | 80.7 | 1,866.7 | 2,292.4 | 1,179.7 | |||||
| 2031 | 1,865.6 | 55.0 | 1,920.6 | 2,412.6 | 687.7 | |||||
| 2032 a | 1,949.9 | 25.6 | 1,975.5 | 2,535.6 | 127.5 | |||||
Low-cost: |
||||||||||
| 2012 | 740.4 | 110.9 | 851.3 | 786.2 | 2,743.0 | |||||
| 2013 | 785.7 | 109.7 | 895.4 | 825.7 | 2,812.8 | |||||
| 2014 | 839.0 | 111.8 | 950.8 | 865.1 | 2,898.5 | |||||
| 2015 | 895.1 | 116.1 | 1,011.2 | 907.4 | 3,002.4 | |||||
| 2016 | 953.5 | 122.0 | 1,075.5 | 952.6 | 3,125.2 | |||||
| 2017 | 1,011.5 | 128.9 | 1,140.4 | 1,002.2 | 3,263.4 | |||||
| 2018 | 1,068.6 | 137.2 | 1,205.8 | 1,055.7 | 3,413.5 | |||||
| 2019 | 1,120.8 | 146.5 | 1,267.4 | 1,114.3 | 3,566.6 | |||||
| 2020 | 1,174.5 | 156.0 | 1,330.4 | 1,178.0 | 3,719.0 | |||||
| 2021 | 1,228.5 | 165.2 | 1,393.7 | 1,244.2 | 3,868.5 | |||||
| 2022 | 1,278.6 | 178.0 | 1,456.6 | 1,314.6 | 4,010.5 | |||||
| 2023 | 1,330.8 | 190.8 | 1,521.6 | 1,389.4 | 4,142.7 | |||||
| 2024 | 1,385.5 | 203.5 | 1,589.0 | 1,467.5 | 4,264.2 | |||||
| 2025 | 1,442.6 | 216.1 | 1,658.7 | 1,548.1 | 4,374.8 | |||||
| 2026 | 1,501.5 | 228.5 | 1,730.1 | 1,630.9 | 4,473.9 | |||||
| 2027 | 1,562.6 | 233.2 | 1,795.8 | 1,716.9 | 4,552.8 | |||||
| 2028 | 1,626.9 | 236.8 | 1,863.7 | 1,804.7 | 4,611.8 | |||||
| 2029 | 1,693.4 | 239.5 | 1,932.8 | 1,893.1 | 4,651.6 | |||||
| 2030 | 1,762.0 | 241.1 | 2,003.1 | 1,982.7 | 4,672.0 | |||||
| 2031 | 1,834.0 | 241.8 | 2,075.8 | 2,073.7 | 4,674.1 | |||||
| 2032 | 1,910.1 | 241.6 | 2,151.7 | 2,164.9 | 4,660.9 | |||||
| 2033 | 1,989.7 | 240.7 | 2,230.3 | 2,257.7 | 4,633.5 | |||||
| 2034 | 2,073.2 | 239.1 | 2,312.2 | 2,351.6 | 4,594.1 | |||||
| 2035 | 2,160.2 | 236.9 | 2,397.1 | 2,446.9 | 4,544.3 | |||||
| 2036 | 2,251.0 | 234.2 | 2,485.1 | 2,544.6 | 4,484.9 | |||||
| 2037 | 2,345.8 | 231.0 | 2,576.8 | 2,645.2 | 4,416.5 | |||||
| 2038 | 2,445.0 | 227.5 | 2,672.5 | 2,747.6 | 4,341.3 | |||||
| 2039 | 2,549.1 | 223.6 | 2,772.7 | 2,851.7 | 4,262.3 | |||||
| 2040 | 2,657.2 | 219.7 | 2,876.8 | 2,958.2 | 4,180.9 | |||||
| 2041 | 2,769.9 | 215.6 | 2,985.5 | 3,068.2 | 4,098.2 | |||||
| 2042 | 2,887.7 | 211.5 | 3,099.2 | 3,182.7 | 4,014.7 | |||||
| 2043 | 3,010.8 | 207.3 | 3,218.2 | 3,302.4 | 3,930.4 | |||||
| 2044 | 3,139.6 | 203.1 | 3,342.7 | 3,428.1 | 3,845.0 | |||||
| 2045 | 3,273.8 | 198.8 | 3,472.6 | 3,559.9 | 3,757.7 | |||||
| 2046 | 3,413.2 | 194.5 | 3,607.7 | 3,696.6 | 3,668.9 | |||||
| 2047 | 3,557.9 | 190.1 | 3,748.0 | 3,838.2 | 3,578.7 | |||||
| 2048 | 3,708.8 | 185.6 | 3,894.4 | 3,986.2 | 3,486.9 | |||||
| 2049 | 3,866.3 | 181.0 | 4,047.3 | 4,140.5 | 3,393.7 | |||||
| 2050 | 4,030.6 | 176.4 | 4,207.0 | 4,301.8 | 3,298.8 | |||||
| 2051 | 4,202.1 | 171.7 | 4,373.8 | 4,471.4 | 3,201.2 | |||||
| 2052 | 4,381.6 | 166.8 | 4,548.4 | 4,650.0 | 3,099.6 | |||||
| 2053 | 4,569.1 | 161.7 | 4,730.8 | 4,837.6 | 2,992.8 | |||||
| 2054 | 4,765.1 | 156.3 | 4,921.4 | 5,034.0 | 2,880.2 | |||||
| 2055 | 4,969.8 | 150.6 | 5,120.4 | 5,239.7 | 2,760.9 | |||||
| 2056 | 5,183.2 | 144.5 | 5,327.7 | 5,454.3 | 2,634.3 | |||||
| 2057 | 5,405.9 | 138.1 | 5,544.0 | 5,677.7 | 2,500.6 | |||||
| 2058 | 5,638.4 | 131.4 | 5,769.8 | 5,909.3 | 2,361.2 | |||||
| 2059 | 5,881.3 | 124.4 | 6,005.7 | 6,148.9 | 2,218.0 | |||||
| 2060 | 6,135.3 | 117.4 | 6,252.7 | 6,397.1 | 2,073.5 | |||||
| 2061 | 6,400.9 | 110.3 | 6,511.2 | 6,654.6 | 1,930.1 | |||||
| 2062 | 6,678.5 | 103.4 | 6,781.9 | 6,922.3 | 1,789.7 | |||||
| 2063 | 6,968.4 | 96.6 | 7,065.0 | 7,200.5 | 1,654.3 | |||||
| 2064 | 7,270.9 | 90.2 | 7,361.1 | 7,490.1 | 1,525.3 | |||||
| 2065 | 7,586.7 | 84.2 | 7,670.8 | 7,792.6 | 1,403.5 | |||||
| 2066 | 7,916.1 | 78.5 | 7,994.6 | 8,109.1 | 1,288.9 | |||||
| 2067 | 8,260.7 | 73.2 | 8,333.9 | 8,440.1 | 1,182.7 | |||||
| 2068 | 8,621.0 | 68.4 | 8,689.4 | 8,786.4 | 1,085.7 | |||||
| 2069 | 8,997.4 | 64.2 | 9,061.6 | 9,149.1 | 998.2 | |||||
| 2070 | 9,390.9 | 60.4 | 9,451.3 | 9,528.2 | 921.3 | |||||
| 2071 | 9,802.8 | 57.3 | 9,860.2 | 9,922.6 | 858.9 | |||||
| 2072 | 10,233.4 | 55.1 | 10,288.5 | 10,331.7 | 815.7 | |||||
| 2073 | 10,683.0 | 54.0 | 10,737.0 | 10,758.8 | 793.9 | |||||
| 2074 | 11,153.2 | 54.0 | 11,207.2 | 11,205.9 | 795.2 | |||||
| 2075 | 11,644.3 | 55.3 | 11,699.6 | 11,671.5 | 823.3 | |||||
| 2076 | 12,157.8 | 58.2 | 12,215.9 | 12,155.9 | 883.3 | |||||
| 2077 | 12,693.8 | 62.8 | 12,756.5 | 12,662.0 | 977.9 | |||||
| 2078 | 13,253.8 | 69.1 | 13,322.9 | 13,194.6 | 1,106.2 | |||||
| 2079 | 13,839.6 | 77.2 | 13,916.9 | 13,756.0 | 1,267.1 | |||||
| 2080 | 14,452.7 | 87.0 | 14,539.8 | 14,346.8 | 1,460.0 | |||||
| 2081 | 15,093.8 | 98.5 | 15,192.2 | 14,968.5 | 1,683.7 | |||||
| 2082 | 15,763.0 | 111.4 | 15,874.5 | 15,622.1 | 1,936.1 | |||||
| 2083 | 16,460.9 | 125.9 | 16,586.8 | 16,309.2 | 2,213.6 | |||||
| 2084 | 17,190.5 | 141.5 | 17,332.0 | 17,031.0 | 2,514.6 | |||||
| 2085 | 17,952.4 | 158.4 | 18,110.8 | 17,789.3 | 2,836.2 | |||||
| 2086 | 18,748.2 | 176.3 | 18,924.5 | 18,585.7 | 3,174.9 | |||||
| 2087 | 19,580.6 | 195.0 | 19,775.6 | 19,421.6 | 3,528.9 | |||||
| 2088 | 20,450.4 | 214.5 | 20,664.9 | 20,298.3 | 3,895.5 | |||||
| 2089 | 21,358.7 | 234.6 | 21,593.4 | 21,218.2 | 4,270.6 | |||||
| 2090 | 22,307.1 | 255.1 | 22,562.3 | 22,182.7 | 4,650.2 | |||||
High-cost: |
||||||||||
| 2012 | 728.0 | 109.6 | 837.6 | 791.4 | 2,724.1 | |||||
| 2013 | 740.4 | 105.4 | 845.7 | 839.5 | 2,730.4 | |||||
| 2014 | 785.3 | 104.6 | 889.9 | 897.0 | 2,723.2 | |||||
| 2015 | 829.0 | 104.7 | 933.7 | 960.0 | 2,696.9 | |||||
| 2016 | 882.5 | 105.5 | 988.0 | 1,029.3 | 2,655.7 | |||||
| 2017 | 943.5 | 106.6 | 1,050.1 | 1,105.3 | 2,600.5 | |||||
| 2018 | 1,008.6 | 107.5 | 1,116.1 | 1,188.7 | 2,527.9 | |||||
| 2019 | 1,073.0 | 106.3 | 1,179.4 | 1,280.4 | 2,426.9 | |||||
| 2020 | 1,136.4 | 102.5 | 1,238.9 | 1,378.6 | 2,287.2 | |||||
| 2021 | 1,197.4 | 95.5 | 1,292.8 | 1,482.4 | 2,097.7 | |||||
| 2022 | 1,255.2 | 91.6 | 1,346.8 | 1,589.6 | 1,854.9 | |||||
| 2023 | 1,315.5 | 83.9 | 1,399.4 | 1,704.6 | 1,549.7 | |||||
| 2024 | 1,379.2 | 71.6 | 1,450.8 | 1,826.4 | 1,174.1 | |||||
| 2025 | 1,446.1 | 53.9 | 1,500.0 | 1,954.0 | 720.1 | |||||
| 2026 a | 1,516.0 | 29.5 | 1,545.5 | 2,087.3 | 178.3 | |||||
a The combined OASI and DI Trust Funds become exhausted 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.