Table VI.F8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2003 Dollars, 1 Calendar Years 2003-80
Low Cost Assumptions
[In billions]
Calendar
year
Income
excluding
interest
Interest
income
Total
income
Cost Assets at
end of year

2003 $557.4 $88.0 $645.4 $476.2 $1,547.1
2004 579.1 96.6 675.6 485.0 1,707.7
2005 599.3 105.7 705.0 494.5 1,884.7
2006 617.8 115.4 733.2 503.1 2,077.8
2007 638.0 125.8 763.8 514.6 2,286.3
2008 656.8 137.0 793.8 527.2 2,508.0
2009 675.6 148.8 824.4 542.4 2,740.7
2010 694.6 161.3 855.8 559.2 2,983.9
2011 714.7 174.4 889.1 577.7 3,236.6
2012 732.8 188.0 920.8 598.0 3,496.0
2013 750.5 202.5 953.0 623.7 3,756.7
2014 768.3 217.0 985.3 650.8 4,017.6
2015 786.2 231.4 1,017.6 679.4 4,277.0
2016 803.9 245.8 1,049.7 710.4 4,532.4
2017 822.1 259.8 1,081.9 743.3 4,782.1
2018 840.4 273.5 1,113.9 777.9 5,024.4
2019 859.2 286.8 1,146.0 813.4 5,258.4
2020 878.2 299.5 1,177.8 850.9 5,482.2
2021 897.7 311.7 1,209.4 889.9 5,694.1
2022 917.2 323.2 1,240.4 928.6 5,894.3
2023 937.0 334.1 1,271.1 964.2 6,085.7
2024 957.1 344.5 1,301.6 1,000.3 6,267.7
2025 977.6 354.4 1,332.0 1,036.5 6,440.3
2026 998.7 363.8 1,362.5 1,072.7 6,603.8
2027 1,020.2 372.6 1,392.9 1,109.4 6,757.9
2028 1,042.5 381.0 1,423.4 1,146.2 6,902.6
2029 1,065.3 388.8 1,454.1 1,182.3 7,039.1
2030 1,088.7 396.2 1,485.0 1,217.3 7,168.7
2031 1,112.8 403.3 1,516.1 1,251.5 7,292.7
2032 1,137.4 410.1 1,547.5 1,284.7 7,412.6
2033 1,162.7 416.7 1,579.4 1,316.9 7,529.8
2034 1,188.5 423.3 1,611.8 1,348.1 7,645.9
2035 1,214.9 429.7 1,644.6 1,378.4 7,762.1
2036 1,241.8 436.3 1,678.1 1,408.0 7,880.0
2037 1,269.5 443.0 1,712.4 1,437.0 8,001.0
2038 1,297.6 449.8 1,747.5 1,465.3 8,126.3
2039 1,326.5 457.0 1,783.4 1,493.4 8,257.0
2040 1,355.8 464.5 1,820.2 1,521.6 8,393.7
2041 1,385.7 472.3 1,858.0 1,550.2 8,536.8
2042 1,416.3 480.5 1,896.8 1,579.8 8,686.5
2043 1,447.6 489.0 1,936.6 1,610.3 8,842.5
2044 1,479.7 497.9 1,977.5 1,642.0 9,004.6
2045 1,512.3 507.1 2,019.4 1,675.0 9,172.5
2046 1,545.6 516.6 2,062.2 1,709.6 9,345.2
2047 1,579.7 526.4 2,106.1 1,745.5 9,522.6
2048 1,614.5 536.4 2,150.9 1,782.4 9,704.4
2049 1,650.0 546.7 2,196.7 1,820.7 9,890.1
2050 1,686.4 557.1 2,243.5 1,860.5 10,079.2
2051 1,723.5 567.8 2,291.3 1,902.0 10,270.9
2052 1,761.6 578.5 2,340.2 1,945.1 10,464.6
2053 1,800.7 589.4 2,390.0 1,989.2 10,660.3
2054 1,840.6 600.4 2,441.0 2,034.3 10,857.9
2055 1,881.6 611.5 2,493.0 2,080.3 11,057.7
2056 1,923.5 622.7 2,546.2 2,127.2 11,259.9
2057 1,966.6 634.1 2,600.6 2,174.7 11,465.0
2058 2,010.7 645.6 2,656.3 2,222.4 11,674.2
2059 2,055.9 657.5 2,713.3 2,270.0 11,888.6
2060 2,102.1 669.6 2,771.7 2,318.0 12,109.2
2061 2,149.4 682.1 2,831.5 2,366.4 12,336.8
2062 2,197.8 695.1 2,892.8 2,415.9 12,571.9
2063 2,247.4 708.4 2,955.8 2,466.8 12,814.4
2064 2,298.1 722.2 3,020.3 2,518.3 13,065.1
2065 2,350.0 736.4 3,086.4 2,571.1 13,324.2
2066 2,403.0 751.1 3,154.1 2,625.4 13,591.6
2067 2,457.2 766.3 3,223.5 2,681.4 13,867.2
2068 2,512.6 781.9 3,294.5 2,739.0 14,150.8
2069 2,569.2 797.9 3,367.2 2,798.1 14,442.4
2070 2,627.0 814.4 3,441.4 2,859.1 14,741.5
2071 2,686.0 831.3 3,517.4 2,922.0 15,047.9
2072 2,746.3 848.6 3,594.9 2,986.8 15,361.0
2073 2,807.9 866.3 3,674.2 3,053.5 15,680.4
2074 2,870.8 884.3 3,755.1 3,122.4 16,005.7
2075 2,935.0 902.6 3,837.6 3,193.4 16,336.0
2076 3,000.6 921.2 3,921.8 3,266.6 16,670.9
2077 3,067.6 940.0 4,007.6 3,341.9 17,009.8
2078 3,136.1 959.0 4,095.1 3,419.4 17,351.9
2079 3,206.0 978.2 4,184.2 3,499.1 17,696.7
2080 3,277.4 997.5 4,274.9 3,581.0 18,043.6

1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.F7.

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 3/17/2003