Table VI.F8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2003 Dollars, 1 Calendar Years 2003-41
Intermediate Assumptions
[In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Cost Assets at
end of year
2003 $555.0 $87.5 $642.5 $477.9 $1,542.6
2004 568.5 95.1 663.5 487.2 1,682.9
2005 586.7 103.9 690.7 496.8 1,832.7
2006 601.3 113.6 714.9 506.0 1,989.5
2007 617.0 123.7 740.8 518.4 2,153.9
2008 630.7 133.9 764.6 532.9 2,322.9
2009 644.2 143.7 787.9 549.6 2,493.5
2010 657.6 153.5 811.1 567.7 2,664.4
2011 672.1 163.1 835.2 587.3 2,834.7
2012 684.6 172.6 857.2 608.3 3,001.1
2013 697.3 181.9 879.1 632.1 3,160.7
2014 709.5 190.6 900.1 657.1 3,311.6
2015 721.5 198.7 920.2 683.4 3,452.0
2016 733.4 206.1 939.5 711.9 3,579.0
2017 745.4 212.6 958.0 742.1 3,690.6
2018 757.5 218.7 976.2 773.7 3,785.6
2019 769.9 223.7 993.6 805.9 3,863.0
2020 782.3 227.7 1,009.9 839.8 3,920.6
2021 794.8 230.4 1,025.2 875.1 3,956.5
2022 807.3 231.9 1,039.2 909.8 3,970.6
2023 819.9 232.1 1,052.0 943.1 3,963.9
2024 832.5 231.1 1,063.6 976.5 3,935.5
2025 845.2 228.8 1,074.0 1,009.7 3,885.2
2026 858.1 225.3 1,083.4 1,042.5 3,812.9
2027 871.2 220.5 1,091.7 1,075.4 3,718.1
2028 884.6 214.3 1,098.9 1,108.1 3,600.6
2029 898.2 206.8 1,105.1 1,139.7 3,461.1
2030 912.0 198.1 1,110.1 1,170.2 3,300.2
2031 926.0 188.1 1,114.1 1,199.5 3,118.6
2032 940.2 177.0 1,117.1 1,227.8 2,917.1
2033 954.5 164.7 1,119.1 1,254.9 2,696.4
2034 968.8 151.3 1,120.1 1,280.9 2,457.1
2035 983.3 136.9 1,120.2 1,305.8 2,199.9
2036 997.9 121.4 1,119.3 1,329.9 1,925.2
2037 1,012.7 104.9 1,117.6 1,353.0 1,633.7
2038 1,027.6 87.5 1,115.0 1,375.4 1,325.7
2039 1,042.5 69.1 1,111.5 1,397.3 1,001.4
2040 1,057.4 49.7 1,107.1 1,418.8 660.5
2041 1,072.4 29.4 1,101.8 1,440.4 302.6
1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.F7.
2 Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2042 under the intermediate assumptions and in 2031 under the high cost assumptions.

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 3/17/2003