Table VI.E8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2002 Dollars, 1 Calendar Years 2002-80
Low Cost Assumptions
[In billions]
Calendar
year
Income
excluding
interest
Interest
income
Total
income
Outgo Assets at
end of year

2002 549.8 80.2 630.1 464.0 1,378.6
2003 571.1 88.6 659.7 464.2 1,547.2
2004 590.8 99.1 689.9 472.0 1,734.8
2005 608.3 109.5 717.8 482.2 1,936.4
2006 622.7 119.9 742.6 493.4 2,147.7
2007 638.9 130.9 769.8 506.2 2,369.1
2008 655.4 142.6 798.0 520.7 2,599.9
2009 672.7 154.8 827.5 537.7 2,838.9
2010 689.9 167.5 857.4 556.1 3,084.5
2011 708.6 180.6 889.2 575.8 3,337.4
2012 725.5 194.6 920.1 598.1 3,594.0
2013 742.5 208.7 951.2 622.6 3,852.1
2014 759.7 222.8 982.5 649.2 4,109.8
2015 776.7 236.8 1,013.5 677.7 4,365.0
2016 793.9 250.5 1,044.4 708.5 4,615.3
2017 811.4 264.2 1,075.6 741.5 4,859.0
2018 829.2 277.6 1,106.8 776.4 5,094.1
2019 847.5 290.4 1,137.9 813.1 5,319.0
2020 865.9 302.6 1,168.4 851.2 5,531.9
2021 884.5 314.1 1,198.6 889.8 5,732.3
2022 903.3 324.9 1,228.2 927.7 5,920.4
2023 922.5 335.1 1,257.5 965.9 6,096.0
2024 942.0 344.5 1,286.5 1,003.9 6,259.2
2025 962.0 353.3 1,315.3 1,041.6 6,410.1
2026 982.4 361.4 1,343.9 1,078.9 6,549.3
2027 1,003.4 368.8 1,372.3 1,116.2 6,677.0
2028 1,025.0 375.7 1,400.7 1,152.6 6,794.2
2029 1,047.3 382.0 1,429.3 1,187.5 6,902.8
2030 1,070.2 387.8 1,458.0 1,221.2 7,004.3
2031 1,093.7 393.4 1,487.0 1,253.9 7,100.0
2032 1,117.8 398.6 1,516.4 1,285.9 7,191.4
2033 1,142.6 403.6 1,546.2 1,316.6 7,280.0
2034 1,168.0 408.6 1,576.6 1,345.5 7,368.4
2035 1,194.0 413.6 1,607.6 1,372.7 7,458.7
2036 1,220.5 418.7 1,639.2 1,398.8 7,552.9
2037 1,247.6 424.1 1,671.7 1,424.1 7,652.4
2038 1,275.4 429.9 1,705.3 1,448.7 7,759.0
2039 1,303.8 436.1 1,739.9 1,473.0 7,873.8
2040 1,332.8 442.8 1,775.6 1,497.3 7,997.7
2041 1,362.4 450.0 1,812.3 1,522.4 8,130.8
2042 1,392.6 457.7 1,850.2 1,548.7 8,272.9
2043 1,423.4 465.8 1,889.3 1,576.1 8,423.9
2044 1,454.9 474.5 1,929.4 1,604.7 8,583.4
2045 1,487.0 483.7 1,970.6 1,634.4 8,751.3
2046 1,519.7 493.3 2,012.9 1,665.2 8,927.4
2047 1,553.1 503.3 2,056.4 1,697.4 9,111.4
2048 1,587.2 513.8 2,101.0 1,730.7 9,303.1
2049 1,622.1 524.7 2,146.9 1,765.1 9,502.5
2050 1,657.8 536.0 2,193.8 1,800.8 9,709.1
2051 1,694.2 547.8 2,242.0 1,838.4 9,922.3
2052 1,731.5 559.8 2,291.3 1,878.0 10,141.1
2053 1,769.7 572.2 2,341.9 1,919.5 10,364.6
2054 1,808.9 584.8 2,393.6 1,962.3 10,592.8
2055 1,848.9 597.6 2,446.5 2,006.2 10,825.3
2056 1,889.8 610.7 2,500.5 2,051.2 11,062.4
2057 1,931.7 624.1 2,555.8 2,097.1 11,304.2
2058 1,974.6 637.7 2,612.4 2,143.6 11,551.3
2059 2,018.6 651.7 2,670.3 2,190.8 11,804.2
2060 2,063.6 666.0 2,729.6 2,238.8 12,063.6
2061 2,109.6 680.6 2,790.2 2,287.4 12,329.8
2062 2,156.7 695.7 2,852.4 2,337.5 12,603.0
2063 2,204.9 711.1 2,916.0 2,388.9 12,883.0
2064 2,254.1 726.9 2,981.0 2,441.5 13,169.9
2065 2,304.4 743.2 3,047.5 2,495.4 13,463.8
2066 2,355.7 759.8 3,115.4 2,550.4 13,764.8
2067 2,408.2 776.7 3,184.9 2,607.0 14,072.8
2068 2,461.8 794.1 3,255.9 2,665.1 14,387.6
2069 2,516.5 811.9 3,328.4 2,724.6 14,709.3
2070 2,572.3 830.0 3,402.4 2,785.5 15,037.7
2071 2,629.3 848.5 3,477.9 2,848.0 15,372.8
2072 2,687.5 867.4 3,555.0 2,912.1 15,714.2
2073 2,747.0 886.6 3,633.6 2,978.0 16,061.6
2074 2,807.6 906.2 3,713.8 3,045.8 16,414.7
2075 2,869.5 926.0 3,795.6 3,115.4 16,773.0
2076 2,932.7 946.2 3,878.8 3,186.9 17,136.1
2077 2,997.2 966.5 3,963.7 3,260.3 17,503.4
2078 3,063.0 987.1 4,050.2 3,335.7 17,874.7
2079 3,130.3 1,008.0 4,138.3 3,413.0 18,249.5
2080 3,198.9 1,029.0 4,227.9 3,492.3 18,627.2

1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.E7.

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 3/26/2002