Table VI.F8.--Operations of the Combined OASI and DI Trust Funds,
in Constant 2004 Dollars 1
Calendar Years 2004-80
Low Cost Assumptions
 [In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Cost Assets at
end of year
2004 $565.9 $89.0 $654.9 $498.8 $1,686.8
2005 603.0 94.5 697.5 508.2 1,857.9
2006 623.0 101.4 724.4 517.7 2,040.7
2007 644.6 110.0 754.7 528.4 2,233.4
2008 665.3 120.2 785.5 541.6 2,437.9
2009 683.6 131.3 814.9 558.9 2,650.8
2010 703.4 143.1 846.5 575.8 2,874.5
2011 725.2 155.6 880.8 594.1 3,110.4
2012 743.3 168.5 911.8 616.3 3,350.9
2013 758.6 181.7 940.3 639.2 3,592.7
2014 776.9 195.6 972.5 665.9 3,835.8
2015 795.2 209.6 1,004.7 694.7 4,078.0
2016 813.7 223.6 1,037.4 725.4 4,317.9
2017 832.5 237.7 1,070.2 757.3 4,554.5
2018 851.7 251.7 1,103.4 790.5 4,786.9
2019 870.7 264.0 1,134.7 825.4 5,011.5
2020 890.1 275.9 1,166.0 861.6 5,227.4
2021 909.5 287.3 1,196.8 898.0 5,433.6
2022 929.2 298.1 1,227.3 934.5 5,630.3
2023 948.7 308.4 1,257.1 971.6 5,816.2
2024 968.7 318.2 1,286.8 1,007.9 5,992.3
2025 988.9 327.4 1,316.2 1,044.7 6,157.8
2026 1,009.6 336.0 1,345.6 1,081.4 6,313.2
2027 1,030.9 344.1 1,375.0 1,118.1 6,458.5
2028 1,052.5 351.7 1,404.2 1,154.2 6,594.3
2029 1,074.6 358.8 1,433.4 1,189.3 6,721.8
2030 1,097.3 365.5 1,462.7 1,224.0 6,841.6
2031 1,120.6 371.7 1,492.3 1,258.8 6,954.2
2032 1,144.6 377.6 1,522.3 1,293.3 7,060.2
2033 1,169.4 383.2 1,552.6 1,326.6 7,161.3
2034 1,194.7 388.6 1,583.3 1,358.7 7,259.3
2035 1,220.6 393.8 1,614.4 1,389.7 7,355.6
2036 1,247.2 399.0 1,646.2 1,419.9 7,451.9
2037 1,274.5 404.3 1,678.8 1,449.1 7,549.8
2038 1,302.5 409.7 1,712.2 1,477.3 7,651.2
2039 1,331.2 415.3 1,746.5 1,504.9 7,757.6
2040 1,360.4 421.2 1,781.6 1,532.5 7,869.5
2041 1,390.4 427.4 1,817.8 1,560.7 7,987.5
2042 1,421.0 433.9 1,855.0 1,589.7 8,111.6
2043 1,452.4 440.8 1,893.2 1,619.1 8,242.3
2044 1,484.4 448.1 1,932.5 1,649.0 8,380.0
2045 1,517.1 455.7 1,972.8 1,679.8 8,524.8
2046 1,550.4 463.7 2,014.1 1,711.5 8,676.7
2047 1,584.5 472.1 2,056.6 1,744.0 8,835.8
2048 1,619.2 480.9 2,100.0 1,777.3 9,002.3
2049 1,654.6 490.1 2,144.6 1,811.6 9,176.1
2050 1,690.6 499.6 2,190.2 1,847.4 9,356.6
2051 1,727.4 509.5 2,236.9 1,884.9 9,543.3
2052 1,765.2 519.7 2,284.9 1,924.0 9,735.4
2053 1,803.9 530.3 2,334.2 1,964.5 9,932.9
2054 1,843.6 541.0 2,384.6 2,006.4 10,135.5
2055 1,883.9 552.1 2,436.0 2,049.6 10,342.7
2056 1,925.2 563.4 2,488.6 2,094.0 10,554.5
2057 1,967.5 574.9 2,542.4 2,139.5 10,770.8
2058 2,010.8 586.7 2,597.5 2,185.6 10,992.2
2059 2,055.2 598.8 2,654.0 2,232.3 11,219.5
2060 2,100.5 611.3 2,711.8 2,279.9 11,453.0
2061 2,147.0 624.0 2,771.0 2,328.6 11,693.0
2062 2,194.8 637.2 2,832.0 2,378.9 11,939.3
2063 2,243.9 650.6 2,894.5 2,430.9 12,191.8
2064 2,294.1 664.4 2,958.6 2,483.1 12,451.7
2065 2,345.5 678.7 3,024.2 2,535.5 12,720.2
2066 2,397.9 693.4 3,091.3 2,589.3 12,997.3
2067 2,451.6 708.6 3,160.2 2,644.4 13,283.4
2068 2,506.8 724.3 3,231.0 2,700.8 13,578.7
2069 2,563.3 740.5 3,303.8 2,757.8 13,884.6
2070 2,620.8 757.3 3,378.1 2,816.0 14,201.2
2071 2,679.6 774.6 3,454.3 2,876.0 14,528.4
2072 2,739.8 792.5 3,532.4 2,937.6 14,866.3
2073 2,801.3 811.1 3,612.3 3,000.9 15,214.9
2074 2,864.1 830.1 3,694.2 3,066.2 15,573.9
2075 2,928.2 849.8 3,778.0 3,133.5 15,942.9
2076 2,993.6 869.9 3,863.5 3,203.0 16,321.5
2077 3,060.4 890.6 3,951.0 3,274.8 16,709.2
2078 3,128.7 911.7 4,040.4 3,348.6 17,105.5
2079 3,198.2 933.3 4,131.5 3,424.9 17,509.6
2080 3,269.3 955.3 4,224.5 3,503.4 17,921.2
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 3/23/2004