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


Table VI.G7.- Operations of the Combined OASI and DI Trust Funds,
in CPI-indexed 2015 Dollars, a Calendar Years 2015-90

[In billions]

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.