Table VI.E8.­ Estimated Operations of the Combined OASI and DI Trust Funds
in Constant 2001 Dollars, 1/ Calendar Years 2001-75
Low Cost Assumptions

[In billions]

Calendar
year
Income
excluding
interest
Interest
income
Total
income
Outgo Assets at
end of year

2001 534.2 73.0 607.3 437.7 1,219.0
2002 550.3 81.0 631.3 445.7 1,373.0
2003 564.7 89.4 654.1 455.3 1,540.1
2004 579.5 98.2 677.7 464.8 1,718.3
2005 595.0 108.1 703.1 475.5 1,907.3
2006 609.7 118.6 728.2 486.9 2,105.8
2007 625.3 129.6 755.0 499.5 2,313.9
2008 639.8 141.4 781.2 513.7 2,529.4
2009 655.1 153.9 809.0 530.5 2,751.0
2010 670.4 166.9 837.3 548.5 2,977.9
2011 687.2 180.4 867.6 569.7 3,208.8
2012 702.8 194.2 897.0 593.1 3,440.6
2013 718.2 207.9 926.1 618.5 3,670.8
2014 733.5 221.6 955.1 645.5 3,897.9
2015 748.9 235.0 983.9 674.4 4,119.7
2016 764.4 247.8 1,012.1 704.7 4,334.6
2017 779.8 260.1 1,039.9 736.5 4,540.5
2018 795.4 271.9 1,067.2 769.6 4,736.0
2019 811.1 283.0 1,094.0 803.8 4,919.8
2020 826.9 293.4 1,120.3 838.7 5,090.8
2021 843.4 303.1 1,146.5 871.8 5,251.0
2022 860.1 312.1 1,172.2 904.8 5,400.3
2023 876.9 320.6 1,197.5 937.6 5,538.8
2024 894.2 328.4 1,222.6 970.4 5,666.5
2025 911.9 335.5 1,247.4 1,002.9 5,783.7
2026 929.9 342.2 1,272.1 1,034.9 5,890.9
2027 948.5 348.2 1,296.6 1,066.6 5,988.5
2028 967.6 353.7 1,321.2 1,097.5 6,077.5
2029 987.4 358.7 1,346.0 1,127.3 6,159.6
2030 1,007.7 363.3 1,371.0 1,156.0 6,236.1
2031 1,028.6 367.7 1,396.3 1,184.4 6,307.8
2032 1,050.1 371.8 1,421.9 1,212.3 6,375.6
2033 1,072.3 375.7 1,448.0 1,238.9 6,441.4
2034 1,095.1 379.6 1,474.7 1,263.7 6,507.5
2035 1,118.4 383.6 1,501.9 1,286.8 6,576.4
2036 1,142.1 387.7 1,529.8 1,308.9 6,649.4
2037 1,166.3 392.2 1,558.5 1,330.5 6,728.0
2038 1,191.2 397.0 1,588.2 1,351.4 6,813.5
2039 1,216.7 402.3 1,619.0 1,372.1 6,907.2
2040 1,242.6 408.1 1,650.6 1,392.8 7,009.8
2041 1,269.0 414.4 1,683.3 1,414.2 7,121.3
2042 1,295.9 421.2 1,717.1 1,436.5 7,241.8
2043 1,323.4 428.5 1,751.9 1,459.7 7,371.1
2044 1,351.4 436.4 1,787.8 1,484.0 7,509.2
2045 1,379.9 444.7 1,824.6 1,509.2 7,655.7
2046 1,408.9 453.6 1,862.4 1,535.5 7,810.5
2047 1,438.4 462.9 1,901.3 1,563.0 7,973.2
2048 1,468.5 472.6 1,941.2 1,591.5 8,143.6
2049 1,499.2 482.9 1,982.1 1,621.1 8,321.5
2050 1,530.6 493.5 2,024.1 1,651.9 8,506.6
2051 1,562.5 504.6 2,067.1 1,684.3 8,698.2
2052 1,595.2 515.9 2,111.2 1,718.6 8,895.2
2053 1,628.7 527.6 2,156.4 1,754.5 9,097.1
2054 1,663.0 539.6 2,202.7 1,791.4 9,303.8
2055 1,698.1 551.9 2,249.9 1,829.3 9,515.3
2056 1,733.8 564.4 2,298.3 1,868.0 9,731.7
2057 1,770.5 577.3 2,347.7 1,907.5 9,953.1
2058 1,808.0 590.4 2,398.4 1,947.7 10,180.1
2059 1,846.5 603.9 2,450.4 1,988.3 10,413.2
2060 1,885.8 617.8 2,503.6 2,029.5 10,653.2
2061 1,926.0 632.1 2,558.1 2,071.1 10,900.7
2062 1,967.2 646.8 2,614.0 2,113.5 11,156.1
2063 2,009.3 662.0 2,671.3 2,156.4 11,420.3
2064 2,052.3 677.8 2,730.1 2,199.9 11,693.7
2065 2,096.3 694.1 2,790.4 2,244.4 11,976.8
2066 2,141.2 711.0 2,852.2 2,289.7 12,269.9
2067 2,187.0 728.5 2,915.5 2,336.0 12,573.6
2068 2,233.8 746.6 2,980.4 2,383.2 12,888.0
2069 2,281.5 765.4 3,046.9 2,431.6 13,213.5
2070 2,330.1 784.8 3,114.9 2,481.2 13,550.2
2071 2,379.7 804.8 3,184.5 2,532.0 13,898.0
2072 2,430.3 825.5 3,255.8 2,584.4 14,256.9
2073 2,481.9 846.9 3,328.7 2,638.5 14,626.7
2074 2,534.4 868.9 3,403.3 2,694.0 15,007.1
2075 2,588.0 891.4 3,479.4 2,751.2 15,397.9

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.