Table VI.F9.--Operations of the Combined OASI and DI Trust Funds in Current Dollars, 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 590.5 98.5 689.0 494.6 1,741.5
2005 623.4 110.0 733.4 514.4 1,960.5
2006 655.5 122.5 778.0 533.8 2,204.6
2007 690.4 136.2 826.6 556.9 2,474.4
2008 725.1 151.2 876.3 582.0 2,768.6
2009 760.8 167.6 928.4 610.8 3,086.2
2010 797.7 185.2 982.9 642.2 3,426.9
2011 837.2 204.3 1,041.6 676.8 3,791.7
2012 875.6 224.6 1,100.3 714.5 4,177.4
2013 914.7 246.8 1,161.4 760.2 4,578.6
2014 955.2 269.7 1,224.9 809.1 4,994.5
2015 996.9 293.5 1,290.3 861.5 5,423.3
2016 1,039.8 317.9 1,357.7 918.8 5,862.2
2017 1,084.5 342.8 1,427.3 980.6 6,308.9
2018 1,130.9 368.1 1,498.9 1,046.8 6,761.0
2019 1,179.3 393.6 1,572.9 1,116.5 7,217.5
2020 1,229.5 419.4 1,648.9 1,191.3 7,675.1
2021 1,281.9 445.1 1,727.0 1,270.8 8,131.3
2022 1,336.0 470.7 1,806.7 1,352.6 8,585.4
2023 1,392.2 496.3 1,888.5 1,432.4 9,041.5
2024 1,450.5 522.0 1,972.5 1,515.8 9,498.1
2025 1,511.2 547.8 2,058.9 1,602.1 9,954.9
2026 1,574.5 573.6 2,148.1 1,691.2 10,411.8
2027 1,640.7 599.3 2,240.0 1,784.0 10,867.8
2028 1,710.0 624.9 2,334.9 1,880.2 11,322.5
2029 1,782.4 650.5 2,432.9 1,978.1 11,777.3
2030 1,858.0 676.2 2,534.2 2,077.5 12,234.0
2031 1,937.1 702.1 2,639.1 2,178.5 12,694.7
2032 2,019.6 728.2 2,747.7 2,281.1 13,161.4
2033 2,105.7 754.7 2,860.5 2,385.0 13,636.9
2034 2,195.6 781.9 2,977.4 2,490.3 14,124.0
2035 2,289.2 809.7 3,098.9 2,597.3 14,625.6
2036 2,386.7 838.5 3,225.2 2,706.1 15,144.7
2037 2,488.6 868.4 3,356.9 2,816.9 15,684.7
2038 2,594.7 899.5 3,494.2 2,930.0 16,248.9
2039 2,705.4 932.1 3,637.4 3,045.9 16,840.4
2040 2,820.4 966.2 3,786.7 3,165.4 17,461.7
2041 2,940.3 1,002.2 3,942.5 3,289.5 18,114.7
2042 3,065.4 1,039.9 4,105.3 3,419.2 18,800.8
2043 3,195.9 1,079.5 4,275.4 3,555.0 19,521.2
2044 3,331.9 1,121.1 4,453.1 3,697.4 20,276.8
2045 3,473.6 1,164.7 4,638.3 3,847.3 21,067.8
2046 3,621.1 1,210.3 4,831.4 4,005.2 21,894.0
2047 3,774.9 1,257.9 5,032.7 4,171.0 22,755.7
2048 3,935.2 1,307.5 5,242.7 4,344.5 23,653.9
2049 4,102.3 1,359.1 5,461.4 4,526.6 24,588.7
2050 4,276.6 1,412.8 5,689.4 4,718.0 25,560.1
2051 4,458.2 1,468.6 5,926.8 4,919.7 26,567.2
2052 4,647.9 1,526.3 6,174.2 5,131.8 27,609.5
2053 4,845.8 1,586.1 6,431.9 5,353.2 28,688.2
2054 5,052.4 1,648.0 6,700.4 5,584.1 29,804.5
2055 5,268.1 1,712.0 6,980.1 5,824.6 30,960.0
2056 5,493.2 1,778.3 7,271.5 6,074.9 32,156.6
2057 5,728.6 1,847.0 7,575.6 6,335.0 33,397.3
2058 5,974.2 1,918.3 7,892.6 6,603.1 34,686.7
2059 6,230.6 1,992.6 8,223.2 6,879.6 36,030.3
2060 6,498.0 2,070.0 8,568.0 7,165.6 37,432.7
2061 6,777.1 2,150.9 8,928.0 7,461.5 38,899.2
2062 7,068.4 2,235.4 9,303.8 7,770.0 40,433.1
2063 7,372.6 2,323.9 9,696.5 8,092.1 42,037.4
2064 7,689.7 2,416.5 10,106.1 8,426.6 43,717.0
2065 8,020.5 2,513.4 10,533.8 8,775.3 45,475.5
2066 8,365.4 2,614.8 10,980.2 9,139.7 47,316.1
2067 8,725.2 2,721.0 11,446.2 9,521.3 49,241.0
2068 9,100.5 2,831.9 11,932.5 9,920.5 51,253.0
2069 9,491.6 2,947.9 12,439.5 10,337.3 53,355.2
2070 9,899.1 3,069.0 12,968.1 10,773.7 55,549.6
2071 10,323.9 3,195.4 13,519.3 11,230.9 57,838.0
2072 10,766.8 3,327.1 14,093.9 11,709.6 60,222.3
2073 11,228.5 3,464.2 14,692.7 12,210.8 62,704.3
2074 11,709.5 3,606.9 15,316.4 12,735.8 65,284.9
2075 12,210.9 3,755.2 15,966.1 13,286.0 67,965.0
2076 12,733.5 3,909.1 16,642.7 13,862.2 70,745.5
2077 13,278.4 4,068.7 17,347.1 14,465.4 73,627.1
2078 13,846.1 4,234.0 18,080.2 15,096.9 76,610.3
2079 14,437.8 4,405.1 18,842.9 15,757.9 79,695.3
2080 15,054.5 4,581.9 19,636.4 16,449.2 82,882.5

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