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


Table VI.G8.- 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   Asset
reserves 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
2013   752.2   102.8   855.0   822.9   2,764.4
2014   786.1   98.2   884.3   859.2   2,789.5

Intermediate:
2015   820.8   93.1   913.9   904.7   2,798.7
2016   872.9   89.7   962.6   940.6   2,820.7
2017   935.5   90.0   1,025.5   1,006.8   2,839.4
2018   995.9   92.5   1,088.4   1,075.5   2,852.3
2019   1,055.7   95.2   1,150.9   1,148.3   2,854.9
2020   1,115.9   97.5   1,213.3   1,224.5   2,843.8
2021   1,177.7   98.9   1,276.6   1,301.1   2,819.2
2022   1,240.3   100.1   1,340.3   1,383.9   2,775.6
2023   1,303.0   101.2   1,404.1   1,472.3   2,707.4
2024   1,367.7   101.9   1,469.5   1,566.0   2,611.0
2025   1,430.2   106.3   1,536.5   1,657.9   2,489.5
2026   1,495.2   109.0   1,604.2   1,753.9   2,339.8
2027   1,562.5   109.5   1,672.0   1,854.0   2,157.8
2028   1,632.0   107.4   1,739.4   1,958.0   1,939.2
2029   1,703.8   102.2   1,805.9   2,065.3   1,679.8
2030   1,778.6   86.5   1,865.1   2,176.2   1,368.7
2031   1,856.3   67.9   1,924.2   2,290.1   1,002.8
2032   1,937.2   46.3   1,983.4   2,407.2   579.1
2033 a   2,021.8   21.4   2,043.2   2,526.8   95.5

Low-cost:
2015   827.3   93.9   921.2   902.1   2,808.5
2016   907.8   93.7   1,001.5   937.4   2,872.7
2017   981.9   99.5   1,081.4   1,004.4   2,949.7
2018   1,062.0   108.8   1,170.8   1,077.2   3,043.3
2019   1,142.9   119.1   1,262.1   1,154.8   3,150.6
2020   1,223.9   130.2   1,354.2   1,236.9   3,267.9
2021   1,307.4   142.3   1,449.7   1,320.8   3,396.8
2022   1,395.2   156.5   1,551.7   1,412.2   3,536.3
2023   1,487.3   172.9   1,660.2   1,510.6   3,685.9
2024   1,584.5   190.9   1,775.4   1,616.0   3,845.3
2025   1,678.8   212.8   1,891.6   1,723.8   4,013.1
2026   1,778.4   236.2   2,014.6   1,837.7   4,190.1
2027   1,883.2   261.1   2,144.3   1,958.0   4,376.4
2028   1,992.9   287.6   2,280.5   2,084.7   4,572.2
2029   2,108.2   315.8   2,424.0   2,217.4   4,778.7
2030   2,229.9   329.7   2,559.6   2,356.5   4,981.9
2031   2,358.3   343.4   2,701.7   2,501.7   5,181.9
2032   2,493.9   357.0   2,850.9   2,653.2   5,379.6
2033   2,638.0   370.4   3,008.4   2,810.8   5,577.1
2034   2,790.9   384.0   3,174.9   2,973.6   5,778.4
2035   2,953.5   397.9   3,351.5   3,144.0   5,985.8
2036   3,125.9   412.3   3,538.3   3,323.4   6,200.7
2037   3,309.9   427.4   3,737.3   3,510.9   6,427.1
2038   3,506.4   443.4   3,949.8   3,705.4   6,671.5
2039   3,714.6   460.9   4,175.5   3,907.9   6,939.1
2040   3,936.1   480.1   4,416.2   4,120.1   7,235.2
2041   4,171.9   501.4   4,673.2   4,343.6   7,564.8
2042   4,422.0   525.0   4,947.1   4,580.4   7,931.5
2043   4,688.6   551.3   5,240.0   4,831.8   8,339.7
2044   4,971.6   580.6   5,552.2   5,098.6   8,793.3
2045   5,269.9   613.0   5,882.9   5,380.5   9,295.7
2046   5,587.1   648.9   6,236.0   5,679.2   9,852.5
2047   5,923.0   688.5   6,611.5   5,998.1   10,465.8
2048   6,277.8   732.1   7,009.9   6,336.9   11,138.9
2049   6,653.6   779.8   7,433.5   6,696.3   11,876.0
2050   7,050.7   831.9   7,882.7   7,079.9   12,678.8
2051   7,470.4   888.5   8,358.9   7,489.9   13,547.9
2052   7,915.0   949.5   8,864.5   7,928.8   14,483.6
2053   8,385.2   1,015.0   9,400.2   8,398.4   15,485.4
2054   8,882.3   1,085.0   9,967.3   8,899.8   16,552.9
2055   9,408.1   1,159.3   10,567.4   9,435.0   17,685.2
2056   9,964.1   1,238.1   11,202.2   10,005.2   18,882.2
2057   10,552.7   1,321.3   11,874.0   10,610.4   20,145.9
2058   11,175.6   1,409.1   12,584.6   11,252.0   21,478.5
2059   11,835.3   1,501.7   13,337.0   11,930.4   22,885.2
2060   12,533.7   1,599.5   14,133.2   12,647.7   24,370.7
2061   13,273.6   1,702.8   14,976.4   13,406.3   25,940.8
2062   14,056.8   1,812.0   15,868.9   14,209.3   27,600.4
2063   14,886.7   1,927.5   16,814.2   15,059.1   29,355.5
2064   15,766.4   2,049.7   17,816.1   15,957.8   31,213.8
2065   16,698.3   2,179.1   18,877.4   16,910.5   33,180.7
2066   17,686.1   2,315.9   20,002.0   17,921.8   35,260.9
2067   18,733.3   2,460.7   21,194.0   18,993.4   37,461.5
2068   19,843.5   2,613.9   22,457.3   20,128.2   39,790.6
2069   21,022.1   2,776.1   23,798.2   21,331.3   42,257.5
2070   22,273.8   2,948.0   25,221.8   22,606.6   44,872.6
2071   23,602.0   3,130.4   26,732.4   23,951.9   47,653.1
2072   25,011.1   3,324.9   28,336.0   25,366.0   50,623.1
2073   26,506.1   3,533.0   30,039.1   26,853.4   53,808.8
2074   28,091.2   3,756.8   31,848.0   28,414.7   57,242.1
2075   29,770.0   3,998.5   33,768.5   30,049.4   60,961.2
2076   31,546.7   4,260.9   35,807.6   31,760.3   65,008.5
2077   33,426.9   4,546.8   37,973.8   33,555.5   69,426.7
2078   35,417.9   4,859.0   40,277.0   35,447.2   74,256.6
2079   37,528.2   5,200.2   42,728.5   37,448.6   79,536.5
2080   39,764.2   5,572.8   45,337.0   39,574.2   85,299.3
2081   42,132.9   5,978.7   48,111.6   41,842.1   91,568.8
2082   44,642.6   6,419.1   51,061.7   44,272.0   98,358.5
2083   47,300.0   6,894.7   54,194.6   46,880.2   105,672.9
2084   50,115.4   7,405.7   57,521.1   49,680.2   113,513.8
2085   53,099.1   7,952.1   61,051.2   52,686.0   121,878.9
2086   56,260.6   8,533.8   64,794.4   55,907.0   130,766.3
2087   59,608.7   9,150.6   68,759.3   59,351.5   140,174.2
2088   63,154.2   9,802.6   72,956.8   63,031.4   150,099.6
2089   66,908.6   10,489.5   77,398.1   66,954.0   160,543.7
2090   70,880.3   11,211.5   82,091.7   71,126.8   171,508.6

High-cost:
2015   812.5   92.2   904.7   907.3   2,786.9
2016   836.8   85.6   922.4   945.8   2,763.5
2017   884.6   81.7   966.3   1,009.4   2,720.5
2018   926.8   79.1   1,005.9   1,073.7   2,652.7
2019   968.4   75.9   1,044.3   1,141.2   2,555.9
2020   1,009.2   71.6   1,080.8   1,211.1   2,425.6
2021   1,050.5   65.4   1,115.9   1,280.3   2,261.2
2022   1,092.9   57.9   1,150.7   1,354.4   2,057.5
2023   1,134.8   49.8   1,184.6   1,432.4   1,809.7
2024   1,174.3   41.1   1,215.3   1,514.2   1,510.8
2025   1,212.4   36.6   1,249.0   1,590.4   1,169.4
2026   1,251.0   29.1   1,280.1   1,669.1   780.4
2027 a   1,290.5   17.9   1,308.3   1,749.9   338.9
a 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.