Table VI.E9.--Operations of the Combined OASI and DI Trust Funds in Current Dollars, Calendar Years 2002-80
Low Cost Assumptions
[In billions]
Calendar
year
Income
excluding
interest
Interest
income
Total
income
Outgo Assets at
end of year

2002 549.8 80.2 630.1 464.0 1,378.6
2003 582.5 90.4 672.9 473.4 1,578.1
2004 614.7 103.1 717.8 491.1 1,804.7
2005 645.6 116.2 761.7 511.6 2,054.8
2006 673.9 129.8 803.7 534.0 2,324.5
2007 705.4 144.5 849.9 558.8 2,615.6
2008 738.0 160.6 898.7 586.4 2,927.8
2009 772.6 177.8 950.5 617.6 3,260.8
2010 808.3 196.2 1,004.5 651.5 3,613.8
2011 846.8 215.9 1,062.7 688.1 3,988.3
2012 884.3 237.2 1,121.5 729.1 4,380.8
2013 923.1 259.5 1,182.7 774.1 4,789.3
2014 963.4 282.6 1,246.0 823.3 5,212.0
2015 1,004.7 306.3 1,311.0 876.7 5,646.4
2016 1,047.5 330.5 1,378.0 934.8 6,089.5
2017 1,092.0 355.6 1,447.6 997.9 6,539.2
2018 1,138.3 381.0 1,519.3 1,065.7 6,992.8
2019 1,186.6 406.6 1,593.2 1,138.5 7,447.5
2020 1,236.6 432.1 1,668.7 1,215.7 7,900.6
2021 1,288.5 457.6 1,746.1 1,296.2 8,350.5
2022 1,342.2 482.8 1,825.0 1,378.5 8,797.1
2023 1,398.1 507.8 1,905.9 1,463.8 9,239.1
2024 1,456.3 532.6 1,988.9 1,551.9 9,676.1
2025 1,516.9 557.0 2,074.0 1,642.5 10,107.6
2026 1,580.1 581.3 2,161.4 1,735.3 10,533.7
2027 1,646.2 605.1 2,251.3 1,831.1 10,953.9
2028 1,715.2 628.6 2,343.9 1,928.7 11,369.0
2029 1,787.6 652.0 2,439.5 2,026.9 11,781.7
2030 1,863.2 675.2 2,538.4 2,126.0 12,194.0
2031 1,942.1 698.5 2,640.6 2,226.7 12,608.0
2032 2,024.7 721.9 2,746.6 2,329.1 13,025.5
2033 2,110.9 745.7 2,856.6 2,432.4 13,449.8
2034 2,201.1 769.9 2,971.0 2,535.5 13,885.3
2035 2,295.0 794.9 3,089.9 2,638.5 14,336.7
2036 2,392.8 821.0 3,213.8 2,742.5 14,808.1
2037 2,494.9 848.2 3,343.1 2,847.9 15,303.3
2038 2,601.5 876.9 3,478.4 2,955.1 15,826.6
2039 2,712.7 907.3 3,620.0 3,064.6 16,382.0
2040 2,828.4 939.7 3,768.1 3,177.5 16,972.7
2041 2,949.1 974.0 3,923.1 3,295.5 17,600.3
2042 3,074.8 1,010.5 4,085.2 3,419.4 18,266.1
2043 3,205.7 1,049.1 4,254.8 3,549.5 18,971.3
2044 3,342.1 1,090.0 4,432.1 3,686.3 19,717.2
2045 3,484.1 1,133.2 4,617.4 3,829.6 20,505.0
2046 3,632.0 1,178.9 4,810.8 3,979.8 21,336.0
2047 3,786.1 1,226.9 5,013.0 4,137.8 22,211.2
2048 3,946.7 1,277.6 5,224.2 4,303.3 23,132.1
2049 4,114.1 1,330.8 5,444.9 4,476.7 24,100.4
2050 4,288.6 1,386.7 5,675.3 4,658.7 25,116.9
2051 4,470.5 1,445.4 5,915.8 4,850.9 26,181.9
2052 4,660.3 1,506.7 6,167.0 5,054.6 27,294.3
2053 4,858.5 1,570.7 6,429.2 5,269.6 28,453.9
2054 5,065.2 1,637.4 6,702.7 5,494.8 29,661.8
2055 5,280.8 1,706.9 6,987.7 5,730.2 30,919.3
2056 5,505.6 1,779.2 7,284.9 5,975.8 32,228.3
2057 5,740.3 1,854.5 7,594.8 6,231.6 33,591.5
2058 5,985.2 1,933.0 7,918.1 6,497.3 35,012.3
2059 6,240.8 2,014.8 8,255.5 6,773.3 36,494.5
2060 6,507.5 2,100.1 8,607.6 7,060.0 38,042.2
2061 6,785.6 2,189.3 8,974.9 7,357.6 39,659.5
2062 7,075.9 2,282.5 9,358.4 7,668.9 41,349.0
2063 7,378.6 2,379.8 9,758.4 7,994.5 43,112.9
2064 7,694.1 2,481.4 10,175.5 8,333.9 44,954.5
2065 8,023.2 2,587.4 10,610.6 8,688.2 46,876.8
2066 8,365.8 2,698.1 11,063.9 9,057.5 48,883.3
2067 8,723.2 2,813.6 11,536.9 9,443.6 50,976.5
2068 9,095.8 2,934.1 12,029.9 9,847.1 53,159.3
2069 9,483.9 3,059.7 12,543.6 10,268.0 55,434.9
2070 9,888.3 3,190.7 13,078.9 10,707.6 57,806.1
2071 10,309.5 3,327.1 13,636.6 11,166.8 60,275.9
2072 10,748.5 3,469.1 14,217.6 11,646.7 62,846.8
2073 11,205.9 3,616.9 14,822.7 12,148.3 65,521.1
2074 11,682.3 3,770.6 15,452.9 12,673.2 68,300.8
2075 12,178.7 3,930.2 16,109.0 13,222.3 71,187.5
2076 12,695.7 4,095.9 16,791.7 13,796.3 74,182.9
2077 13,234.4 4,267.9 17,502.2 14,396.4 77,288.7
2078 13,795.7 4,446.1 18,241.8 15,023.8 80,506.7
2079 14,380.6 4,630.6 19,011.2 15,679.6 83,838.3
2080 14,989.9 4,821.6 19,811.5 16,364.7 87,285.2

Note: Totals do not necessarily equal the sums of rounded components.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/26/2002