Table VI.E9.­ Estimated Operations of the Combined OASI and DI Trust Funds
in Current Dollars, 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 564.9 83.2 648.1 457.6 1,409.6
2003 593.4 94.0 687.4 478.4 1,618.5
2004 623.1 105.6 728.6 499.7 1,847.5
2005 654.5 118.9 773.4 523.0 2,097.8
2006 686.0 133.4 819.4 547.8 2,369.3
2007 719.8 149.2 869.0 574.9 2,663.4
2008 753.3 166.5 919.8 604.9 2,978.4
2009 789.1 185.4 974.4 639.0 3,313.8
2010 826.1 205.6 1,031.7 675.9 3,669.6
2011 866.3 227.5 1,093.7 718.2 4,045.1
2012 906.4 250.4 1,156.8 764.9 4,437.0
2013 947.5 274.3 1,221.8 815.9 4,842.8
2014 990.0 299.0 1,289.0 871.2 5,260.6
2015 1,033.9 324.4 1,358.4 931.1 5,688.0
2016 1,079.6 350.0 1,429.6 995.3 6,122.2
2017 1,126.7 375.8 1,502.5 1,064.2 6,560.6
2018 1,175.6 401.8 1,577.5 1,137.6 7,000.5
2019 1,226.4 427.9 1,654.3 1,215.5 7,439.3
2020 1,279.2 453.8 1,733.0 1,297.3 7,875.0
2021 1,334.7 479.6 1,814.3 1,379.7 8,309.6
2022 1,392.3 505.3 1,897.7 1,464.7 8,742.5
2023 1,452.3 530.9 1,983.2 1,552.8 9,172.9
2024 1,515.0 556.3 2,071.4 1,644.0 9,600.3
2025 1,580.5 581.6 2,162.0 1,738.1 10,024.2
2026 1,648.8 606.7 2,255.5 1,834.9 10,444.7
2027 1,720.3 631.5 2,351.9 1,934.6 10,862.0
2028 1,795.4 656.2 2,451.6 2,036.5 11,277.1
2029 1,874.2 680.8 2,555.1 2,139.8 11,692.3
2030 1,956.7 705.5 2,662.3 2,244.9 12,109.8
2031 2,043.3 730.4 2,773.8 2,352.9 12,530.6
2032 2,134.1 755.5 2,889.7 2,463.7 12,956.6
2033 2,229.3 781.1 3,010.4 2,575.6 13,391.4
2034 2,329.0 807.3 3,136.3 2,687.6 13,840.1
2035 2,433.2 834.5 3,267.8 2,799.6 14,308.2
2036 2,541.9 863.0 3,405.0 2,913.3 14,799.9
2037 2,655.6 893.0 3,548.6 3,029.4 15,319.2
2038 2,774.6 924.8 3,699.5 3,147.9 15,870.7
2039 2,899.1 958.7 3,857.8 3,269.5 16,459.0
2040 3,029.0 994.8 4,023.8 3,395.2 17,087.6
2041 3,164.5 1,033.3 4,197.8 3,526.7 17,758.8
2042 3,306.0 1,074.5 4,380.5 3,664.7 18,474.5
2043 3,453.7 1,118.3 4,572.0 3,809.5 19,237.0
2044 3,608.0 1,165.0 4,773.0 3,961.9 20,048.0
2045 3,768.7 1,214.6 4,983.3 4,122.0 20,909.4
2046 3,936.4 1,267.3 5,203.7 4,290.2 21,822.8
2047 4,111.5 1,323.0 5,434.5 4,467.6 22,789.7
2048 4,294.0 1,382.0 5,676.0 4,653.7 23,812.1
2049 4,484.7 1,444.4 5,929.0 4,849.1 24,892.0
2050 4,683.7 1,510.2 6,193.9 5,054.9 26,031.0
2051 4,891.5 1,579.5 6,471.0 5,272.7 27,229.3
2052 5,108.7 1,652.3 6,761.0 5,503.9 28,486.5
2053 5,336.0 1,728.6 7,064.6 5,747.9 29,803.2
2054 5,573.6 1,808.5 7,382.2 6,003.8 31,181.5
2055 5,821.9 1,892.2 7,714.1 6,271.7 32,623.9
2056 6,081.2 1,979.7 8,060.9 6,551.7 34,133.0
2057 6,352.6 2,071.3 8,423.9 6,844.4 35,712.6
2058 6,636.5 2,167.2 8,803.7 7,149.1 37,367.1
2059 6,933.6 2,267.7 9,201.3 7,466.3 39,102.1
2060 7,244.1 2,373.1 9,617.2 7,796.0 40,923.3
2061 7,568.8 2,483.8 10,052.6 8,139.0 42,837.0
2062 7,908.4 2,600.2 10,508.6 8,496.4 44,849.2
2063 8,263.5 2,722.7 10,986.2 8,868.3 46,967.1
2064 8,634.6 2,851.6 11,486.2 9,255.6 49,197.7
2065 9,022.2 2,987.4 12,009.6 9,659.8 51,547.5
2066 9,427.4 3,130.5 12,557.9 10,081.5 54,023.9
2067 9,850.7 3,281.3 13,132.0 10,521.7 56,634.2
2068 10,292.9 3,440.2 13,733.1 10,981.6 59,385.8
2069 10,754.5 3,607.7 14,362.2 11,462.1 62,285.9
2070 11,236.4 3,784.3 15,020.7 11,964.7 65,341.9
2071 11,739.4 3,970.3 15,709.7 12,490.8 68,560.7
2072 12,264.7 4,166.1 16,430.8 13,042.6 71,948.9
2073 12,813.0 4,372.1 17,185.2 13,621.6 75,512.5
2074 13,385.3 4,588.8 17,974.0 14,228.2 79,258.3
2075 13,982.6 4,816.4 18,799.0 14,864.5 83,192.7

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