| Single-Year Tables | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| Calendar year |
Non-interest income |
Interest income |
Total income |
Cost |
Asset reserves at end of year |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
Intermediate: |
||||||||||
| 2015 | $820.8 | $93.1 | $913.9 | $904.7 | $2,798.7 | |||||
| 2016 | 847.7 | 87.1 | 934.8 | 913.5 | 2,739.3 | |||||
| 2017 | 884.1 | 85.0 | 969.2 | 951.4 | 2,683.4 | |||||
| 2018 | 916.5 | 85.1 | 1,001.6 | 989.7 | 2,624.7 | |||||
| 2019 | 945.9 | 85.3 | 1,031.3 | 1,028.9 | 2,558.1 | |||||
| 2020 | 973.5 | 85.0 | 1,058.6 | 1,068.4 | 2,481.1 | |||||
| 2021 | 1,000.4 | 84.0 | 1,084.5 | 1,105.3 | 2,394.9 | |||||
| 2022 | 1,025.9 | 82.8 | 1,108.7 | 1,144.8 | 2,295.9 | |||||
| 2023 | 1,049.5 | 81.5 | 1,130.9 | 1,185.8 | 2,180.7 | |||||
| 2024 | 1,072.6 | 79.9 | 1,152.5 | 1,228.1 | 2,047.7 | |||||
| 2025 | 1,092.1 | 81.2 | 1,173.3 | 1,266.1 | 1,901.1 | |||||
| 2026 | 1,111.8 | 81.0 | 1,192.8 | 1,304.2 | 1,739.8 | |||||
| 2027 | 1,131.3 | 79.3 | 1,210.6 | 1,342.3 | 1,562.3 | |||||
| 2028 | 1,150.5 | 75.7 | 1,226.2 | 1,380.3 | 1,367.1 | |||||
| 2029 | 1,169.6 | 70.1 | 1,239.7 | 1,417.7 | 1,153.1 | |||||
| 2030 | 1,188.8 | 57.8 | 1,246.6 | 1,454.6 | 914.9 | |||||
| 2031 | 1,208.1 | 44.2 | 1,252.4 | 1,490.5 | 652.7 | |||||
| 2032 | 1,227.6 | 29.3 | 1,257.0 | 1,525.5 | 367.0 | |||||
| 2033 b | 1,247.6 | 13.2 | 1,260.8 | 1,559.2 | 58.9 | |||||
Low-cost: |
||||||||||
| 2015 | 827.3 | 93.9 | 921.2 | 902.1 | 2,808.5 | |||||
| 2016 | 878.1 | 90.6 | 968.7 | 906.6 | 2,778.5 | |||||
| 2017 | 918.1 | 93.0 | 1,011.1 | 939.1 | 2,758.2 | |||||
| 2018 | 960.4 | 98.4 | 1,058.7 | 974.1 | 2,752.1 | |||||
| 2019 | 999.6 | 104.2 | 1,103.8 | 1,010.0 | 2,755.5 | |||||
| 2020 | 1,035.2 | 110.2 | 1,145.4 | 1,046.2 | 2,764.1 | |||||
| 2021 | 1,069.5 | 116.4 | 1,185.9 | 1,080.4 | 2,778.6 | |||||
| 2022 | 1,103.8 | 123.8 | 1,227.6 | 1,117.2 | 2,797.7 | |||||
| 2023 | 1,137.9 | 132.3 | 1,270.2 | 1,155.7 | 2,820.1 | |||||
| 2024 | 1,172.4 | 141.3 | 1,313.7 | 1,195.8 | 2,845.4 | |||||
| 2025 | 1,201.4 | 152.3 | 1,353.7 | 1,233.6 | 2,871.8 | |||||
| 2026 | 1,230.8 | 163.5 | 1,394.3 | 1,271.8 | 2,899.9 | |||||
| 2027 | 1,260.5 | 174.8 | 1,435.2 | 1,310.6 | 2,929.2 | |||||
| 2028 | 1,290.0 | 186.2 | 1,476.2 | 1,349.5 | 2,959.7 | |||||
| 2029 | 1,319.8 | 197.7 | 1,517.5 | 1,388.2 | 2,991.7 | |||||
| 2030 | 1,350.1 | 199.6 | 1,549.7 | 1,426.7 | 3,016.3 | |||||
| 2031 | 1,380.9 | 201.1 | 1,582.0 | 1,464.9 | 3,034.2 | |||||
| 2032 | 1,412.3 | 202.1 | 1,614.4 | 1,502.5 | 3,046.4 | |||||
| 2033 | 1,444.7 | 202.9 | 1,647.6 | 1,539.4 | 3,054.4 | |||||
| 2034 | 1,478.2 | 203.4 | 1,681.6 | 1,575.0 | 3,060.6 | |||||
| 2035 | 1,512.9 | 203.8 | 1,716.8 | 1,610.5 | 3,066.2 | |||||
| 2036 | 1,548.6 | 204.3 | 1,752.9 | 1,646.4 | 3,071.8 | |||||
| 2037 | 1,585.8 | 204.8 | 1,790.6 | 1,682.1 | 3,079.3 | |||||
| 2038 | 1,624.7 | 205.5 | 1,830.2 | 1,716.9 | 3,091.3 | |||||
| 2039 | 1,664.6 | 206.5 | 1,871.1 | 1,751.2 | 3,109.6 | |||||
| 2040 | 1,705.8 | 208.1 | 1,913.9 | 1,785.6 | 3,135.6 | |||||
| 2041 | 1,748.6 | 210.1 | 1,958.7 | 1,820.6 | 3,170.7 | |||||
| 2042 | 1,792.5 | 212.8 | 2,005.3 | 1,856.7 | 3,215.1 | |||||
| 2043 | 1,838.0 | 216.1 | 2,054.2 | 1,894.2 | 3,269.4 | |||||
| 2044 | 1,884.9 | 220.1 | 2,105.0 | 1,933.1 | 3,333.8 | |||||
| 2045 | 1,932.3 | 224.8 | 2,157.0 | 1,972.8 | 3,408.4 | |||||
| 2046 | 1,981.2 | 230.1 | 2,211.4 | 2,013.9 | 3,493.8 | |||||
| 2047 | 2,031.3 | 236.1 | 2,267.4 | 2,057.1 | 3,589.2 | |||||
| 2048 | 2,082.2 | 242.8 | 2,325.0 | 2,101.8 | 3,694.5 | |||||
| 2049 | 2,134.3 | 250.1 | 2,384.4 | 2,147.9 | 3,809.4 | |||||
| 2050 | 2,187.3 | 258.1 | 2,445.4 | 2,196.3 | 3,933.2 | |||||
| 2051 | 2,241.3 | 266.6 | 2,507.8 | 2,247.1 | 4,064.6 | |||||
| 2052 | 2,296.6 | 275.5 | 2,572.1 | 2,300.6 | 4,202.5 | |||||
| 2053 | 2,353.0 | 284.8 | 2,637.8 | 2,356.7 | 4,345.4 | |||||
| 2054 | 2,410.5 | 294.4 | 2,705.0 | 2,415.3 | 4,492.2 | |||||
| 2055 | 2,469.3 | 304.3 | 2,773.5 | 2,476.3 | 4,641.7 | |||||
| 2056 | 2,529.2 | 314.3 | 2,843.5 | 2,539.6 | 4,792.9 | |||||
| 2057 | 2,590.5 | 324.4 | 2,914.9 | 2,604.7 | 4,945.5 | |||||
| 2058 | 2,653.2 | 334.5 | 2,987.8 | 2,671.4 | 5,099.3 | |||||
| 2059 | 2,717.5 | 344.8 | 3,062.3 | 2,739.3 | 5,254.6 | |||||
| 2060 | 2,783.2 | 355.2 | 3,138.4 | 2,808.5 | 5,411.7 | |||||
| 2061 | 2,850.6 | 365.7 | 3,216.2 | 2,879.1 | 5,570.9 | |||||
| 2062 | 2,919.5 | 376.3 | 3,295.9 | 2,951.2 | 5,732.4 | |||||
| 2063 | 2,990.2 | 387.2 | 3,377.4 | 3,024.8 | 5,896.4 | |||||
| 2064 | 3,062.8 | 398.2 | 3,460.9 | 3,099.9 | 6,063.6 | |||||
| 2065 | 3,137.1 | 409.4 | 3,546.5 | 3,177.0 | 6,233.7 | |||||
| 2066 | 3,213.4 | 420.8 | 3,634.2 | 3,256.3 | 6,406.7 | |||||
| 2067 | 3,291.8 | 432.4 | 3,724.2 | 3,337.5 | 6,582.7 | |||||
| 2068 | 3,372.2 | 444.2 | 3,816.4 | 3,420.6 | 6,762.1 | |||||
| 2069 | 3,455.0 | 456.3 | 3,911.3 | 3,505.9 | 6,945.1 | |||||
| 2070 | 3,540.4 | 468.6 | 4,009.0 | 3,593.3 | 7,132.5 | |||||
| 2071 | 3,628.2 | 481.2 | 4,109.4 | 3,681.9 | 7,325.3 | |||||
| 2072 | 3,718.3 | 494.3 | 4,212.6 | 3,771.1 | 7,526.0 | |||||
| 2073 | 3,811.0 | 508.0 | 4,319.0 | 3,861.0 | 7,736.6 | |||||
| 2074 | 3,906.1 | 522.4 | 4,428.5 | 3,951.1 | 7,959.6 | |||||
| 2075 | 4,003.4 | 537.7 | 4,541.2 | 4,041.0 | 8,198.0 | |||||
| 2076 | 4,102.9 | 554.2 | 4,657.0 | 4,130.7 | 8,454.8 | |||||
| 2077 | 4,204.5 | 571.9 | 4,776.4 | 4,220.6 | 8,732.5 | |||||
| 2078 | 4,308.4 | 591.1 | 4,899.5 | 4,312.0 | 9,032.9 | |||||
| 2079 | 4,415.0 | 611.8 | 5,026.8 | 4,405.6 | 9,357.1 | |||||
| 2080 | 4,524.2 | 634.1 | 5,158.3 | 4,502.6 | 9,705.0 | |||||
| 2081 | 4,636.1 | 657.9 | 5,294.0 | 4,604.1 | 10,075.8 | |||||
| 2082 | 4,750.7 | 683.1 | 5,433.8 | 4,711.3 | 10,467.0 | |||||
| 2083 | 4,868.0 | 709.6 | 5,577.6 | 4,824.8 | 10,875.6 | |||||
| 2084 | 4,988.2 | 737.1 | 5,725.3 | 4,944.9 | 11,298.4 | |||||
| 2085 | 5,111.4 | 765.5 | 5,876.8 | 5,071.6 | 11,732.2 | |||||
| 2086 | 5,237.6 | 794.5 | 6,032.1 | 5,204.7 | 12,173.8 | |||||
| 2087 | 5,366.8 | 823.9 | 6,190.7 | 5,343.7 | 12,620.5 | |||||
| 2088 | 5,499.1 | 853.5 | 6,352.6 | 5,488.4 | 13,069.7 | |||||
| 2089 | 5,634.4 | 883.3 | 6,517.7 | 5,638.2 | 13,519.5 | |||||
| 2090 | 5,772.6 | 913.1 | 6,685.7 | 5,792.7 | 13,968.0 | |||||
High-cost: |
||||||||||
| 2015 | 812.5 | 92.2 | 904.7 | 907.3 | 2,786.9 | |||||
| 2016 | 815.8 | 83.4 | 899.3 | 922.1 | 2,694.3 | |||||
| 2017 | 844.8 | 78.0 | 922.9 | 964.0 | 2,598.1 | |||||
| 2018 | 867.8 | 74.0 | 941.8 | 1,005.3 | 2,483.7 | |||||
| 2019 | 888.9 | 69.7 | 958.6 | 1,047.5 | 2,346.1 | |||||
| 2020 | 908.2 | 64.4 | 972.6 | 1,089.9 | 2,182.8 | |||||
| 2021 | 926.8 | 57.7 | 984.5 | 1,129.6 | 1,995.0 | |||||
| 2022 | 945.3 | 50.1 | 995.4 | 1,171.6 | 1,779.7 | |||||
| 2023 | 962.3 | 42.3 | 1,004.6 | 1,214.7 | 1,534.7 | |||||
| 2024 | 976.3 | 34.1 | 1,010.4 | 1,258.9 | 1,256.1 | |||||
| 2025 | 988.2 | 29.9 | 1,018.1 | 1,296.4 | 953.2 | |||||
| 2026 | 999.7 | 23.2 | 1,022.9 | 1,333.8 | 623.6 | |||||
| 2027 b | 1,011.0 | 14.0 | 1,025.0 | 1,370.9 | 265.5 | |||||
a CPI-indexed 2015 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 2034 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.