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


Table VI.F8.- Operations of the Combined OASI and DI Trust Funds,
in Current Dollars, Calendar Years 2012-90

[In billions]

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.