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 a   Asset
reserves at
end of year a

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
2015   826.8   93.3   920.2   897.1   2,812.5

Intermediate:
2016   855.8   88.8   944.6   928.9   2,828.2
2017   909.1   87.6   996.6   965.5   2,859.3
2018   965.4   89.2   1,054.7   1,032.5   2,881.5
2019   1,021.3   91.1   1,112.4   1,101.6   2,892.2
2020   1,078.7   92.6   1,171.3   1,174.5   2,889.0
2021   1,137.5   93.1   1,230.6   1,248.4   2,871.2
2022   1,196.8   93.6   1,290.4   1,330.5   2,831.1
2023   1,255.4   94.4   1,349.8   1,418.8   2,762.1
2024   1,317.8   94.6   1,412.4   1,512.2   2,662.2
2025   1,380.2   93.5   1,473.7   1,609.2   2,526.7
2026   1,442.8   96.2   1,539.0   1,700.3   2,365.4
2027   1,507.6   97.0   1,604.6   1,795.1   2,174.9
2028   1,574.2   95.3   1,669.5   1,892.2   1,952.3
2029   1,643.1   90.8   1,733.9   1,992.1   1,694.1
2030   1,714.7   83.0   1,797.7   2,094.8   1,397.0
2031   1,788.8   66.3   1,855.2   2,199.9   1,052.2
2032   1,865.8   47.1   1,912.9   2,307.8   657.3
2033 b   1,946.2   25.2   1,971.4   2,418.0   210.7

Low-cost:
2016   861.6   89.7   951.4   926.3   2,837.5
2017   934.8   92.5   1,027.3   965.1   2,899.7
2018   1,009.4   99.0   1,108.4   1,036.9   2,971.2
2019   1,084.5   105.8   1,190.2   1,109.6   3,051.9
2020   1,161.1   113.2   1,274.3   1,186.7   3,139.5
2021   1,239.1   120.8   1,359.9   1,265.5   3,233.9
2022   1,320.0   130.7   1,450.7   1,353.4   3,331.2
2023   1,403.8   142.8   1,546.6   1,448.7   3,429.1
2024   1,494.2   156.0   1,650.2   1,550.4   3,528.9
2025   1,587.1   169.6   1,756.7   1,657.3   3,628.3
2026   1,679.7   186.8   1,866.6   1,761.5   3,733.3
2027   1,776.6   204.9   1,981.5   1,871.2   3,843.6
2028   1,877.9   223.8   2,101.7   1,985.1   3,960.2
2029   1,984.0   243.6   2,227.7   2,103.8   4,084.1
2030   2,095.8   264.5   2,360.4   2,227.4   4,217.0
2031   2,213.4   273.0   2,486.4   2,356.0   4,347.5
2032   2,337.2   281.4   2,618.6   2,489.9   4,476.2
2033   2,468.4   289.7   2,758.1   2,628.7   4,605.5
2034   2,606.8   298.2   2,905.0   2,771.7   4,738.8
2035   2,753.7   307.1   3,060.8   2,919.5   4,880.1
2036   2,909.1   316.4   3,225.5   3,079.0   5,026.5
2037   3,074.7   326.1   3,400.8   3,246.4   5,181.0
2038   3,251.4   336.5   3,587.9   3,419.4   5,349.5
2039   3,438.4   348.0   3,786.4   3,598.6   5,537.3
2040   3,637.0   361.0   3,998.0   3,785.2   5,750.1
2041   3,848.2   375.6   4,223.8   3,981.2   5,992.7
2042   4,072.2   392.3   4,464.5   4,188.8   6,268.4
2043   4,310.8   411.2   4,722.0   4,408.4   6,581.9
2044   4,564.0   432.6   4,996.6   4,641.6   6,937.0
2045   4,830.6   456.7   5,287.2   4,890.1   7,334.1
2046   5,113.6   483.6   5,597.2   5,152.6   7,778.7
2047   5,412.9   513.7   5,926.5   5,430.0   8,275.2
2048   5,729.1   547.1   6,276.2   5,725.1   8,826.3
2049   6,063.4   584.2   6,647.6   6,037.5   9,436.3
2050   6,416.9   625.1   7,042.0   6,369.8   10,108.4
2051   6,790.4   670.0   7,460.4   6,725.2   10,843.6
2052   7,185.1   718.8   7,904.0   7,106.1   11,641.5
2053   7,602.1   771.7   8,373.8   7,513.3   12,502.0
2054   8,042.1   828.5   8,870.6   7,947.6   13,425.1
2055   8,506.9   889.3   9,396.2   8,410.8   14,410.4
2056   8,998.0   954.1   9,952.1   8,903.9   15,458.5
2057   9,516.9   1,022.9   10,539.8   9,427.2   16,571.1
2058   10,065.7   1,095.9   11,161.6   9,981.4   17,751.3
2059   10,645.5   1,173.4   11,818.9   10,566.6   19,003.6
2060   11,258.3   1,255.6   12,514.0   11,184.3   20,333.3
2061   11,905.7   1,343.0   13,248.7   11,836.2   21,745.7
2062   12,590.3   1,435.8   14,026.1   12,525.1   23,246.7
2063   13,314.8   1,534.4   14,849.2   13,252.5   24,843.4
2064   14,081.9   1,639.4   15,721.3   14,020.4   26,544.3
2065   14,893.9   1,751.2   16,645.1   14,833.6   28,355.8
2066   15,753.4   1,870.3   17,623.7   15,695.4   30,284.1
2067   16,663.6   1,997.1   18,660.6   16,607.7   32,337.1
2068   17,628.0   2,132.1   19,760.0   17,572.7   34,524.5
2069   18,649.7   2,275.9   20,925.6   18,594.9   36,855.2
2070   19,732.6   2,429.2   22,161.8   19,676.6   39,340.3
2071   20,880.2   2,592.9   23,473.1   20,815.0   41,998.4
2072   22,095.9   2,768.3   24,864.2   22,009.8   44,852.8
2073   23,382.8   2,956.9   26,339.7   23,265.3   47,927.2
2074   24,744.1   3,160.4   27,904.6   24,582.1   51,249.6
2075   26,183.3   3,380.7   29,564.0   25,959.1   54,854.5
2076   27,704.6   3,620.2   31,324.8   27,396.9   58,782.3
2077   29,313.2   3,881.4   33,194.6   28,900.8   63,076.1
2078   31,014.2   4,167.2   35,181.5   30,479.6   67,778.0
2079   32,814.4   4,480.1   37,294.5   32,144.0   72,928.5
2080   34,718.6   4,822.5   39,541.1   33,906.8   78,562.7
2081   36,732.2   5,196.4   41,928.7   35,781.5   84,709.9
2082   38,860.3   5,603.5   44,463.8   37,782.3   91,391.4
2083   41,108.9   6,044.8   47,153.8   39,925.5   98,619.7
2084   43,486.3   6,521.1   50,007.4   42,224.5   106,402.6
2085   46,000.0   7,032.6   53,032.6   44,690.8   114,744.4
2086   48,658.5   7,579.5   56,238.0   47,335.8   123,646.6
2087   51,468.7   8,162.1   59,630.8   50,166.9   133,110.5
2088   54,438.8   8,780.4   63,219.2   53,190.5   143,139.2
2089   57,577.7   9,434.7   67,012.4   56,415.1   153,736.6
2090   60,894.9   10,125.4   71,020.2   59,846.2   164,910.6

High-cost:
2016   845.9   87.7   933.6   931.2   2,814.9
2017   858.5   82.8   941.3   969.2   2,787.1
2018   903.0   80.0   983.0   1,030.3   2,739.8
2019   943.0   77.2   1,020.2   1,096.7   2,663.3
2020   983.8   73.2   1,057.0   1,164.5   2,555.7
2021   1,025.3   67.7   1,093.0   1,232.6   2,416.2
2022   1,067.7   60.9   1,128.6   1,308.1   2,236.7
2023   1,109.7   53.9   1,163.6   1,388.6   2,011.8
2024   1,153.0   46.2   1,199.2   1,472.8   1,738.1
2025   1,194.1   37.6   1,231.8   1,559.4   1,410.5
2026   1,234.5   32.4   1,266.9   1,636.9   1,040.5
2027   1,274.6   24.0   1,298.6   1,716.6   622.5
2028 b   1,315.0   11.7   1,326.8   1,797.1   152.1

a Benefit payments which were scheduled to be paid on January 3 for some past and future years were actually paid on December 31 as required by the statutory provision for early delivery of benefit payments when the normal payment delivery date is a Saturday, Sunday, or legal public holiday. For comparability with the values for historical years and the projections in this report, all trust fund operations and asset reserves reflect the 12 months of benefits scheduled for payment each year.
b The combined OASI and DI Trust Funds become depleted in 2034 under the intermediate assumptions and in 2029 under the high-cost assumptions, so estimates for later years are not shown.

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