Table VI.F9.--Operations of the Combined OASI and DI Trust Funds, in Current Dollars
Calendar Years 2004-80
Low Cost Assumptions
[In billions]
Calendar
year
Income
excluding
interest
Interest
income
Total
income
Cost Assets at
end of year

2004 $565.9 $89.0 $654.9 $498.8 $1,686.8
2005 609.6 95.6 705.2 513.7 1,878.3
2006 638.1 103.8 741.9 530.2 2,090.0
2007 671.2 114.6 785.8 550.2 2,325.6
2008 705.2 127.4 832.7 574.1 2,584.2
2009 737.6 141.7 879.4 603.1 2,860.4
2010 772.7 157.2 929.9 632.5 3,157.8
2011 811.0 174.0 985.1 664.4 3,478.5
2012 846.2 191.9 1,038.1 701.7 3,814.8
2013 879.2 210.6 1,089.8 740.8 4,163.8
2014 916.6 230.7 1,147.4 785.6 4,525.5
2015 955.0 251.7 1,206.8 834.4 4,897.9
2016 994.9 273.5 1,268.4 886.9 5,279.4
2017 1,036.2 295.9 1,332.1 942.6 5,669.0
2018 1,079.1 319.0 1,398.1 1,001.7 6,065.4
2019 1,123.1 340.6 1,463.7 1,064.7 6,464.4
2020 1,168.8 362.3 1,531.1 1,131.3 6,864.1
2021 1,215.8 384.0 1,599.8 1,200.5 7,263.5
2022 1,264.4 405.7 1,670.1 1,271.7 7,661.8
2023 1,314.2 427.2 1,741.5 1,346.0 8,057.3
2024 1,366.1 448.7 1,814.7 1,421.4 8,450.6
2025 1,419.6 470.0 1,889.6 1,499.8 8,840.4
2026 1,475.5 491.1 1,966.6 1,580.4 9,226.6
2027 1,533.8 512.0 2,045.8 1,663.5 9,608.9
2028 1,594.0 532.7 2,126.7 1,748.1 9,987.5
2029 1,656.8 553.2 2,210.0 1,833.6 10,363.9
2030 1,722.2 573.6 2,295.8 1,921.2 10,738.5
2031 1,790.5 594.0 2,384.5 2,011.4 11,111.6
2032 1,861.9 614.2 2,476.1 2,103.7 11,484.0
2033 1,936.3 634.5 2,570.9 2,196.7 11,858.2
2034 2,013.9 655.0 2,668.9 2,290.3 12,236.7
2035 2,094.6 675.8 2,770.4 2,384.8 12,622.3
2036 2,178.7 697.1 2,875.8 2,480.4 13,017.8
2037 2,266.5 719.0 2,985.5 2,577.0 13,426.2
2038 2,358.0 741.7 3,099.7 2,674.4 13,851.5
2039 2,453.3 765.4 3,218.7 2,773.4 14,296.7
2040 2,552.4 790.2 3,342.6 2,875.2 14,764.1
2041 2,655.5 816.3 3,471.8 2,980.8 15,255.1
2042 2,762.9 843.7 3,606.6 3,090.7 15,771.0
2043 2,874.7 872.5 3,747.2 3,204.6 16,313.6
2044 2,991.0 902.8 3,893.8 3,322.6 16,884.8
2045 3,111.8 934.7 4,046.5 3,445.6 17,485.7
2046 3,237.4 968.2 4,205.6 3,573.7 18,117.5
2047 3,368.1 1,003.5 4,371.6 3,707.2 18,781.9
2048 3,503.8 1,040.6 4,544.3 3,846.0 19,480.3
2049 3,644.8 1,079.5 4,724.3 3,990.8 20,213.8
2050 3,791.2 1,120.4 4,911.6 4,142.8 20,982.5
2051 3,943.5 1,163.2 5,106.7 4,303.0 21,786.2
2052 4,102.3 1,207.9 5,310.2 4,471.4 22,625.0
2053 4,267.7 1,254.5 5,522.2 4,647.7 23,499.5
2054 4,440.0 1,303.0 5,743.1 4,832.2 24,410.4
2055 4,619.0 1,353.6 5,972.6 5,025.1 25,357.8
2056 4,805.2 1,406.2 6,211.3 5,226.4 26,342.8
2057 4,998.9 1,460.8 6,459.7 5,436.0 27,366.5
2058 5,200.9 1,517.6 6,718.6 5,653.2 28,431.8
2059 5,411.5 1,576.8 6,988.3 5,878.0 29,542.2
2060 5,630.4 1,638.5 7,268.9 6,111.2 30,699.8
2061 5,858.6 1,702.9 7,561.5 6,354.1 31,907.2
2062 6,096.9 1,769.9 7,866.8 6,608.3 33,165.7
2063 6,345.4 1,839.8 8,185.3 6,874.3 34,476.7
2064 6,604.3 1,912.7 8,517.0 7,148.2 35,845.6
2065 6,873.6 1,988.9 8,862.5 7,430.4 37,277.7
2066 7,153.7 2,068.6 9,222.4 7,724.7 38,775.4
2067 7,445.7 2,152.0 9,597.7 8,031.1 40,342.0
2068 7,750.2 2,239.2 9,989.4 8,350.0 41,981.4
2069 8,067.6 2,330.5 10,398.1 8,679.8 43,699.7
2070 8,397.2 2,426.3 10,823.5 9,022.4 45,500.8
2071 8,740.1 2,526.5 11,266.7 9,380.5 47,386.9
2072 9,097.3 2,631.6 11,728.9 9,754.0 49,361.8
2073 9,468.7 2,741.5 12,210.2 10,143.4 51,428.6
2074 9,855.2 2,856.5 12,711.7 10,550.6 53,589.6
2075 10,257.3 2,976.6 13,233.9 10,976.6 55,847.0
2076 10,675.3 3,102.1 13,777.3 11,422.0 58,202.4
2077 11,109.9 3,232.9 14,342.8 11,887.9 60,657.2
2078 11,562.1 3,369.2 14,931.2 12,375.0 63,213.5
2079 12,031.9 3,511.0 15,542.8 12,884.4 65,871.9
2080 12,520.6 3,658.4 16,178.9 13,417.2 68,633.6

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 3/23/2004