| |
Table III.B3. - Estimated Operations of the Combined OASI and DI Trust Funds in Current Dollars by Alternative, Calendar Years 1996-2070
[In billions]
-------------------------------------------------------------------------------
Income Assets
excluding Interest Total at end
Calendar year interest income income Outgo of year
-------------------------------------------------------------------------------
Intermediate:
1996............. $386.5 $38.4 $424.9 $354.6 $566.4
1997............. 401.8 42.5 444.3 372.7 638.0
1998............. 421.2 46.9 468.1 391.3 714.8
1999............. 441.1 51.5 492.6 411.8 795.6
2000............. 463.2 56.5 519.7 434.1 881.2
2001............. 487.0 61.8 548.8 458.2 971.8
2002............. 512.8 67.4 580.2 484.5 1,067.5
2003............. 541.4 73.4 614.7 513.0 1,169.3
2004............. 571.4 79.6 651.0 543.9 1,276.4
2005............. 605.0 86.3 691.3 577.0 1,390.6
2010............. 803.6 122.3 925.9 786.8 2,056.8
2015............. 1,056.3 162.0 1,218.4 1,112.1 2,689.9
2020............. 1,373.2 174.5 1,547.7 1,589.5 2,828.8
2025 1/.......... 1,777.7 121.8 1,899.4 2,214.0 1,858.1
Low Cost:
1996............. 388.5 38.5 426.9 353.6 569.4
1997............. 409.7 43.0 452.7 369.2 652.9
1998............. 433.3 48.2 481.4 385.4 749.0
1999............. 458.7 54.3 513.0 403.1 858.9
2000............. 485.5 61.5 547.0 421.9 983.9
2001............. 514.0 69.5 583.5 442.0 1,125.4
2002............. 542.7 78.4 621.1 463.0 1,283.5
2003............. 571.9 88.0 660.0 485.0 1,458.5
2004............. 602.8 98.5 701.3 508.5 1,651.3
2005............. 636.7 110.0 746.7 533.6 1,864.4
2010............. 827.0 180.2 1,007.2 703.9 3,210.6
2015............. 1,065.9 280.7 1,346.7 975.2 4,950.8
2020............. 1,361.5 394.4 1,755.9 1,361.6 6,894.7
2025............. 1,735.8 511.1 2,246.9 1,848.3 8,882.9
2030............. 2,221.4 628.6 2,850.0 2,438.2 10,890.1
2035............. 2,857.7 760.3 3,618.0 3,114.4 13,177.7
2040............. 3,673.9 938.2 4,612.1 3,884.4 16,312.5
2045............. 4,712.5 1,197.4 5,909.9 4,865.4 20,872.8
2050............. 6,036.5 1,560.4 7,596.9 6,163.1 27,232.4
2055............. 7,741.9 2,047.3 9,789.2 7,901.3 35,728.8
2060............. 9,940.8 2,688.0 12,628.7 10,126.7 46,916.7
2065............. 12,769.7 3,548.5 16,318.3 12,928.1 61,970.7
2070............. 16,396.8 4,717.3 21,114.1 16,518.8 82,411.8
High Cost:
1996............. 382.9 38.3 421.2 355.7 561.6
1997............. 386.8 41.4 428.2 374.7 615.1
1998............. 411.6 44.9 456.5 394.8 676.8
1999............. 431.0 49.2 480.2 426.7 730.3
2000............. 446.7 53.0 499.7 458.6 771.3
2001............. 472.6 56.2 528.7 490.2 809.9
2002............. 502.7 58.7 561.4 525.9 845.4
2003............. 533.3 60.9 594.2 563.6 876.0
2004............. 564.0 62.5 626.5 604.0 898.5
2005............. 598.2 63.4 661.5 647.1 912.9
2010............. 813.7 54.5 868.1 908.8 853.2
2015 2/.......... 1,092.7 19.9 1,112.7 1,307.8 243.5
-------------------------------------------------------------------------------
1/ Estimates for later years are not shown because the combined OASI and DI
Trust Funds are estimated to become exhausted in 2029 under intermediate
assumptions and in 2016 under high cost assumptions.
Note: Totals do not necessarily equal the sums of rounded components.
|
www.socialsecurity.gov
