Single-Year Tables Historical Data 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 1970-2090
[In billions]
Calendar year   Non-interest
income		   Interest
income		   Total
income		   Cost   Assets at
end of year

Historical data:
1970   $35.2   $1.8   $37.0   $33.1   $38.1
1971   38.9   2.0   40.9   38.5   40.4
1972   43.4   2.2   45.6   43.3   42.8
1973   52.4   2.4   54.8   53.1   44.4
1974   59.4   2.7   62.1   60.6   45.9
1975   64.8   2.9   67.6   69.2   44.3
1976   72.3   2.7   75.0   78.2   41.1
1977   79.5   2.5   82.0   87.3   35.9
1978   89.6   2.3   91.9   96.0   31.7
1979   103.7   2.2   105.9   107.3   30.3
1980   117.4   2.3   119.7   123.5   26.5
1981   140.2   2.2   142.4   144.4   24.5
1982   146.5   1.4   147.9   160.1   24.8
1983   163.0   8.3   171.3   171.2   24.9
1984   183.2   3.4   186.6   180.4   31.1
1985   200.8   2.7   203.5   190.6   42.2
1986   213.0   3.9   216.8   201.5   46.9
1987   225.7   5.3   231.0   209.1   68.8
1988   255.3   8.2   263.5   222.5   109.8
1989   276.8   12.7   289.4   236.2   163.0
1990   298.2   17.2   315.4   253.1   225.3
1991   307.8   21.9   329.7   274.2   280.7
1992   317.2   25.4   342.6   291.9   331.5
1993   327.7   27.9   355.6   308.8   378.3
1994   350.0   31.1   381.1   323.0   436.4
1995   364.5   35.0   399.5   339.8   496.1
1996   385.7   38.7   424.5   353.6   567.0
1997   413.9   43.8   457.7   369.1   655.5
1998   439.9   49.3   489.2   382.3   762.5
1999   471.1   55.5   526.6   392.9   896.1
2000   504.0   64.5   568.4   415.1   1,049.4
2001   529.1   72.9   602.0   438.9   1,212.5
2002   546.7   80.4   627.1   461.7   1,378.0
2003   547.0   84.9   631.9   479.1   1,530.8
2004   568.7   89.0   657.7   501.6   1,686.8
2005   607.5   94.3   701.8   529.9   1,858.7
2006   642.5   102.4   744.9   555.4   2,048.1
2007   674.7   110.2   784.9   594.5   2,238.5
2008   689.0   116.3   805.3   625.1   2,418.7
2009   689.1   118.3   807.5   685.8   2,540.3
2010   663.6   117.5   781.1   712.5   2,609.0
2011   690.7   114.4   805.1   736.1   2,677.9
2012   731.0   109.1   840.2   785.8   2,732.3

Intermediate:
2013   752.2   102.6   854.8   826.8   2,760.3
2014   800.0   98.2   898.2   875.0   2,783.5
2015   852.3   97.7   950.0   925.5   2,808.0
2016   910.6   100.3   1,010.9   983.2   2,835.7
2017   972.5   104.7   1,077.1   1,046.3   2,866.6
2018   1,034.9   110.0   1,144.9   1,113.6   2,897.9
2019   1,093.0   114.4   1,207.4   1,186.4   2,918.9
2020   1,149.7   117.7   1,267.4   1,263.9   2,922.4
2021   1,207.7   119.7   1,327.4   1,342.4   2,907.4
2022   1,265.5   121.4   1,386.9   1,428.6   2,865.7
2023   1,322.7   127.1   1,449.8   1,518.1   2,797.3
2024   1,382.5   131.3   1,513.8   1,612.3   2,698.8
2025   1,444.8   133.6   1,578.4   1,710.6   2,566.5
2026   1,509.8   133.5   1,643.4   1,812.7   2,397.2
2027   1,577.7   130.8   1,708.5   1,918.7   2,187.0
2028   1,648.4   117.6   1,765.9   2,028.7   1,924.2
2029   1,721.7   101.4   1,823.0   2,142.0   1,605.2
2030   1,798.1   81.9   1,880.0   2,258.4   1,226.9
2031   1,878.2   59.0   1,937.3   2,377.4   786.8
2032 a   1,961.8   32.6   1,994.4   2,499.4   281.8

Low-cost:
2013   759.4   103.4   862.8   824.4   2,770.7
2014   827.6   100.6   928.2   868.3   2,830.7
2015   881.4   100.9   982.4   911.3   2,901.7
2016   943.5   104.8   1,048.2   958.5   2,991.4
2017   1,004.4   110.5   1,114.9   1,010.2   3,096.1
2018   1,062.4   117.3   1,179.7   1,064.4   3,211.5
2019   1,115.7   124.6   1,240.3   1,122.0   3,329.8
2020   1,168.4   132.1   1,300.5   1,183.2   3,447.1
2021   1,223.7   139.6   1,363.3   1,244.2   3,566.3
2022   1,278.8   148.2   1,427.0   1,311.0   3,682.2
2023   1,331.8   161.0   1,492.8   1,382.2   3,792.8
2024   1,387.1   173.9   1,561.1   1,456.6   3,897.3
2025   1,444.4   187.1   1,631.5   1,533.8   3,994.9
2026   1,503.9   200.2   1,704.1   1,613.5   4,085.6
2027   1,565.9   213.3   1,779.2   1,695.9   4,168.9
2028   1,629.9   217.3   1,847.2   1,781.0   4,235.1
2029   1,696.2   220.3   1,916.5   1,867.9   4,283.6
2030   1,765.1   222.4   1,987.6   1,956.5   4,314.6
2031   1,837.2   223.7   2,060.9   2,046.6   4,329.0
2032   1,912.3   224.1   2,136.4   2,138.2   4,327.1
2033   1,990.7   223.7   2,214.4   2,231.0   4,310.6
2034   2,073.2   222.7   2,295.9   2,325.2   4,281.3
2035   2,160.1   221.0   2,381.1   2,420.5   4,241.9
2036   2,251.2   218.9   2,470.1   2,517.7   4,194.3
2037   2,346.4   216.4   2,562.8   2,617.3   4,139.8
2038   2,446.3   213.6   2,659.9   2,718.5   4,081.2
2039   2,551.1   210.7   2,761.8   2,821.6   4,021.4
2040   2,660.3   207.8   2,868.1   2,927.6   3,961.9
2041   2,774.6   204.9   2,979.5   3,037.4   3,904.0
2042   2,893.9   202.1   3,096.0   3,151.9   3,848.1
2043   3,018.5   199.4   3,218.0   3,272.0   3,794.1
2044   3,148.2   196.8   3,345.0   3,398.4   3,740.7
2045   3,283.4   194.2   3,477.7   3,531.5   3,686.9
2046   3,424.5   191.6   3,616.1   3,671.2   3,631.8
2047   3,571.4   188.9   3,760.4   3,816.5   3,575.7
2048   3,724.5   186.2   3,910.7   3,966.8   3,519.5
2049   3,883.7   183.5   4,067.2   4,124.5   3,462.3
2050   4,049.8   180.7   4,230.5   4,290.1   3,402.8
2051   4,223.1   177.8   4,400.9   4,464.5   3,339.1
2052   4,403.6   174.5   4,578.1   4,648.8   3,268.4
2053   4,591.8   170.9   4,762.6   4,842.9   3,188.1
2054   4,788.1   166.7   4,954.7   5,047.2   3,095.6
2055   4,992.7   161.8   5,154.5   5,262.0   2,988.0
2056   5,206.2   156.1   5,362.3   5,487.4   2,862.9
2057   5,429.3   149.4   5,578.8   5,722.8   2,718.8
2058   5,662.5   141.8   5,804.4   5,968.0   2,555.1
2059   5,906.2   133.2   6,039.4   6,223.2   2,371.3
2060   6,160.5   123.6   6,284.0   6,488.5   2,166.9
2061   6,426.1   112.9   6,539.0   6,764.6   1,941.2
2062   6,704.0   101.1   6,805.1   7,052.0   1,694.2
2063   6,994.2   88.2   7,082.4   7,351.0   1,425.7
2064   7,297.2   74.2   7,371.4   7,662.0   1,135.0
2065   7,613.4   59.1   7,672.5   7,986.5   821.0
2066   7,944.2   42.7   7,986.9   8,325.6   482.3
2067 a   8,290.3   25.1   8,315.5   8,679.5   118.3

High-cost:
2013   744.1   101.8   845.9   829.3   2,749.0
2014   769.6   95.3   864.9   881.9   2,732.0
2015   813.6   92.3   905.9   940.5   2,697.4
2016   862.9   91.6   954.5   1,009.7   2,642.2
2017   922.3   91.9   1,014.2   1,083.8   2,572.6
2018   987.2   92.1   1,079.4   1,165.1   2,486.9
2019   1,052.1   90.2   1,142.4   1,253.9   2,375.3
2020   1,119.7   86.3   1,206.0   1,348.5   2,232.8
2021   1,185.8   79.7   1,265.5   1,445.3   2,053.0
2022   1,249.8   71.3   1,321.0   1,552.0   1,821.9
2023   1,311.9   67.9   1,379.8   1,661.5   1,540.2
2024   1,376.6   60.5   1,437.1   1,777.7   1,199.6
2025   1,444.2   48.0   1,492.2   1,899.9   792.0
2026 a   1,515.1   29.5   1,544.5   2,027.9   308.6
a 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.