Single-Year Tables Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions


Table VI.F7.- Operations of the Combined OASI and DI Trust Funds,
in CPI-indexed 2013 Dollars, a Calendar Years 2013-90

[In billions]

Calendar year   Non-interest
income
  Interest
income
  Total
income
  Cost   Assets at
end of year

Intermediate:
2013   $752.2   $102.6   $854.8   $826.8   $2,760.3
2014   782.7   96.1   878.8   856.1   2,723.4
2015   814.3   93.3   907.6   884.2   2,682.6
2016   848.4   93.4   941.8   916.0   2,641.9
2017   882.2   94.9   977.2   949.2   2,600.6
2018   913.3   97.1   1,010.4   982.8   2,557.4
2019   938.3   98.2   1,036.5   1,018.5   2,505.8
2020   960.1   98.3   1,058.4   1,055.5   2,440.5
2021   981.1   97.3   1,078.3   1,090.5   2,361.8
2022   1,000.0   96.0   1,096.0   1,128.9   2,264.5
2023   1,016.7   97.7   1,114.4   1,167.0   2,150.3
2024   1,033.8   98.2   1,132.0   1,205.6   2,018.1
2025   1,051.0   97.1   1,148.1   1,244.3   1,866.9
2026   1,068.3   94.5   1,162.8   1,282.6   1,696.2
2027   1,086.0   90.0   1,176.0   1,320.7   1,505.3
2028   1,103.7   78.7   1,182.4   1,358.4   1,288.4
2029   1,121.4   66.0   1,187.4   1,395.2   1,045.5
2030   1,139.3   51.9   1,191.2   1,430.9   777.3
2031   1,157.6   36.4   1,194.0   1,465.2   484.9
2032 b   1,176.2   19.5   1,195.7   1,498.5   169.0

Low-cost:
2013   759.4   103.4   862.8   824.4   2,770.7
2014   813.5   98.9   912.4   853.5   2,782.4
2015   852.3   97.6   949.9   881.2   2,805.9
2016   896.4   99.6   996.0   910.7   2,842.3
2017   937.4   103.2   1,040.6   942.9   2,889.7
2018   974.1   107.5   1,081.6   975.9   2,944.4
2019   1,004.9   112.2   1,117.0   1,010.5   2,998.9
2020   1,033.7   116.9   1,150.6   1,046.7   3,049.7
2021   1,063.5   121.3   1,184.8   1,081.2   3,099.3
2022   1,091.7   126.5   1,218.2   1,119.2   3,143.5
2023   1,116.9   135.0   1,251.8   1,159.1   3,180.6
2024   1,142.7   143.3   1,286.0   1,199.9   3,210.5
2025   1,168.8   151.4   1,320.2   1,241.2   3,232.7
2026   1,195.5   159.1   1,354.6   1,282.5   3,247.6
2027   1,222.7   166.6   1,389.3   1,324.2   3,255.2
2028   1,250.2   166.6   1,416.9   1,366.1   3,248.4
2029   1,278.0   166.0   1,444.0   1,407.4   3,227.6
2030   1,306.5   164.6   1,471.1   1,448.1   3,193.5
2031   1,335.8   162.6   1,498.4   1,488.0   3,147.4
2032   1,365.8   160.1   1,525.8   1,527.1   3,090.5
2033   1,396.6   157.0   1,553.6   1,565.2   3,024.2
2034   1,428.8   153.5   1,582.3   1,602.5   2,950.5
2035   1,462.4   149.6   1,612.0   1,638.6   2,871.7
2036   1,497.1   145.6   1,642.6   1,674.3   2,789.3
2037   1,532.8   141.4   1,674.2   1,709.8   2,704.4
2038   1,569.8   137.1   1,706.9   1,744.5   2,618.9
2039   1,608.1   132.8   1,740.9   1,778.6   2,534.9
2040   1,647.3   128.7   1,776.0   1,812.8   2,453.3
2041   1,687.7   124.6   1,812.3   1,847.6   2,374.7
2042   1,729.1   120.8   1,849.9   1,883.3   2,299.3
2043   1,771.7   117.1   1,888.8   1,920.5   2,226.9
2044   1,815.1   113.5   1,928.6   1,959.4   2,156.8
2045   1,859.6   110.0   1,969.7   2,000.1   2,088.2
2046   1,905.2   106.6   2,011.9   2,042.5   2,020.6
2047   1,951.9   103.3   2,055.1   2,085.8   1,954.2
2048   1,999.5   100.0   2,099.5   2,129.6   1,889.5
2049   2,048.1   96.8   2,144.9   2,175.1   1,825.9
2050   2,098.0   93.6   2,191.6   2,222.4   1,762.8
2051   2,149.0   90.5   2,239.5   2,271.9   1,699.2
2052   2,201.3   87.2   2,288.5   2,323.9   1,633.8
2053   2,254.7   83.9   2,338.7   2,378.1   1,565.5
2054   2,309.6   80.4   2,390.0   2,434.6   1,493.2
2055   2,365.7   76.7   2,442.3   2,493.3   1,415.8
2056   2,423.2   72.6   2,495.9   2,554.1   1,332.5
2057   2,482.4   68.3   2,550.7   2,616.6   1,243.1
2058   2,543.3   63.7   2,607.0   2,680.5   1,147.6
2059   2,605.8   58.8   2,664.6   2,745.6   1,046.2
2060   2,669.9   53.6   2,723.5   2,812.1   939.1
2061   2,735.8   48.0   2,783.9   2,879.9   826.4
2062   2,803.6   42.3   2,845.9   2,949.2   708.5
2063   2,873.3   36.2   2,909.5   3,019.8   585.7
2064   2,944.7   29.9   2,974.7   3,092.0   458.0
2065   3,018.1   23.4   3,041.5   3,166.0   325.5
2066   3,093.5   16.6   3,110.1   3,242.0   187.8
2067 b   3,171.2   9.6   3,180.8   3,320.0   45.2

High-cost:
2013   744.1   101.8   845.9   829.3   2,749.0
2014   749.5   92.8   842.4   859.0   2,660.8
2015   768.0   87.1   855.1   887.7   2,546.1
2016   788.4   83.7   872.1   922.5   2,414.2
2017   813.5   81.1   894.5   955.9   2,269.0
2018   838.9   78.3   917.2   990.1   2,113.2
2019   861.3   73.9   935.2   1,026.5   1,944.5
2020   883.1   68.0   951.1   1,063.5   1,760.9
2021   901.0   60.6   961.5   1,098.1   1,559.8
2022   914.8   52.2   967.0   1,136.1   1,333.6
2023   925.1   47.9   973.0   1,171.6   1,086.1
2024   935.2   41.1   976.3   1,207.7   815.0
2025   945.2   31.4   976.6   1,243.5   518.3
2026 b   955.3   18.6   973.9   1,278.7   194.6

a CPI-indexed 2013 dollars equal current dollars adjusted by the CPI indexing series in table VI.F6.
b The combined OASI and DI Trust Funds become depleted in 2068 under the low-cost assumptions, in 2033 under the intermediate assumptions, and in 2027 under the high-cost assumptions, so estimates for later years are not shown.

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