Table VI.F7.--Operations of the Combined OASI and DI Trust Funds,
in Constant 2005 Dollars 1
Calendar Years 2005-80
Low Cost Assumptions
 [In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Cost Assets at
end of year
2005 $596.0 $93.8 $689.8 $525.0 $1,851.6
2006 625.0 98.8 723.8 534.8 2,009.0
2007 644.5 106.0 750.5 546.5 2,177.4
2008 666.9 114.4 781.3 560.0 2,360.5
2009 686.2 123.6 809.7 577.6 2,550.7
2010 707.5 133.6 841.1 595.0 2,751.6
2011 730.5 144.7 875.1 614.9 2,963.1
2012 751.3 156.3 907.5 638.4 3,179.9
2013 770.4 168.6 939.0 663.4 3,399.2
2014 789.1 181.0 970.1 689.9 3,619.5
2015 807.9 194.1 1,002.0 718.5 3,839.0
2016 826.8 207.3 1,034.1 748.9 4,056.3
2017 845.9 220.6 1,066.4 780.7 4,270.3
2018 865.1 233.8 1,098.9 813.5 4,480.2
2019 884.6 247.1 1,131.6 847.2 4,685.3
2020 904.0 257.9 1,161.9 882.2 4,882.2
2021 923.8 268.3 1,192.1 917.7 5,070.3
2022 943.7 278.1 1,221.8 953.4 5,249.1
2023 963.8 287.5 1,251.3 989.4 5,418.1
2024 983.9 296.3 1,280.2 1,025.9 5,576.6
2025 1,004.2 304.6 1,308.8 1,062.1 5,724.7
2026 1,024.9 312.3 1,337.2 1,098.8 5,861.9
2027 1,046.4 319.4 1,365.8 1,135.3 5,988.8
2028 1,068.4 326.0 1,394.5 1,171.1 6,106.3
2029 1,090.7 332.1 1,422.8 1,205.5 6,215.7
2030 1,113.3 337.8 1,451.2 1,239.5 6,317.4
2031 1,136.7 343.1 1,479.8 1,273.5 6,411.9
2032 1,160.9 348.1 1,509.0 1,307.0 6,500.5
2033 1,185.9 352.7 1,538.6 1,339.0 6,585.2
2034 1,211.4 357.3 1,568.7 1,369.3 6,668.1
2035 1,237.3 361.7 1,599.0 1,398.7 6,750.5
2036 1,263.8 366.2 1,630.0 1,427.4 6,833.7
2037 1,291.1 370.8 1,661.9 1,455.6 6,919.2
2038 1,319.3 375.5 1,694.8 1,482.9 7,008.8
2039 1,348.2 380.5 1,728.7 1,509.6 7,103.9
2040 1,377.6 385.8 1,763.4 1,536.5 7,205.3
2041 1,407.7 391.5 1,799.2 1,564.1 7,313.0
2042 1,438.6 397.5 1,836.1 1,592.6 7,427.2
2043 1,470.3 403.8 1,874.1 1,621.8 7,548.2
2044 1,502.6 410.6 1,913.1 1,651.5 7,676.4
2045 1,535.3 417.7 1,953.0 1,682.1 7,811.6
2046 1,568.8 425.2 1,994.0 1,713.7 7,953.8
2047 1,603.1 433.0 2,036.1 1,746.4 8,102.9
2048 1,638.2 441.3 2,079.5 1,779.9 8,259.2
2049 1,674.0 449.9 2,123.9 1,814.2 8,422.9
2050 1,710.4 458.9 2,169.3 1,849.7 8,593.6
2051 1,747.6 468.3 2,216.0 1,886.8 8,770.8
2052 1,785.9 478.1 2,263.9 1,925.5 8,954.2
2053 1,825.1 488.1 2,313.2 1,965.5 9,143.5
2054 1,865.1 498.5 2,363.6 2,006.7 9,338.7
2055 1,906.1 509.2 2,415.2 2,049.4 9,539.5
2056 1,947.8 520.1 2,468.0 2,093.4 9,745.4
2057 1,990.7 531.4 2,522.1 2,138.5 9,956.7
2058 2,034.5 543.0 2,577.4 2,184.4 10,173.7
2059 2,079.3 554.8 2,634.1 2,230.9 10,397.0
2060 2,125.1 567.1 2,692.2 2,278.3 10,627.1
2061 2,172.0 579.7 2,751.7 2,326.6 10,864.2
2062 2,220.3 592.6 2,812.9 2,376.7 11,108.4
2063 2,269.8 606.0 2,875.9 2,428.3 11,359.5
2064 2,320.6 619.8 2,940.3 2,481.1 11,617.9
2065 2,372.5 633.9 3,006.5 2,534.4 11,884.5
2066 2,425.4 648.5 3,073.9 2,588.5 12,159.8
2067 2,479.3 663.6 3,142.9 2,644.0 12,443.8
2068 2,535.0 679.2 3,214.1 2,700.8 12,737.1
2069 2,591.9 695.3 3,287.2 2,758.8 13,040.3
2070 2,650.1 711.9 3,362.0 2,817.5 13,354.2
2071 2,709.5 729.1 3,438.7 2,877.4 13,679.3
2072 2,770.2 747.0 3,517.2 2,938.9 14,015.8
2073 2,832.3 765.4 3,597.8 3,002.1 14,363.7
2074 2,895.8 784.5 3,680.3 3,067.0 14,723.0
2075 2,960.5 804.2 3,764.7 3,133.9 15,093.5
2076 3,026.6 824.4 3,851.1 3,202.9 15,474.7
2077 3,094.1 845.3 3,939.4 3,274.1 15,866.4
2078 3,163.2 866.7 4,029.8 3,347.4 16,268.3
2079 3,233.6 888.6 4,122.2 3,423.0 16,679.8
2080 3,305.5 911.0 4,216.5 3,500.8 17,100.6
1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.F6.

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

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map 3/23/2005