Table VI.F8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2003 Dollars, 1 Calendar Years 2003-30
High Cost Assumptions
[In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Cost Assets at
end of year
2003 $549.7 $86.3 $636.0 $481.2 $1,532.8
2004 551.1 93.0 644.2 491.5 1,640.9
2005 570.8 103.3 674.1 498.3 1,746.5
2006 568.2 113.4 681.6 504.4 1,827.4
2007 571.1 122.1 693.1 519.3 1,901.8
2008 588.4 133.6 722.0 537.5 1,997.7
2009 600.5 140.7 741.2 558.0 2,101.5
2010 610.3 145.4 755.7 576.4 2,200.0
2011 620.0 149.7 769.7 595.5 2,289.6
2012 627.8 153.3 781.0 615.9 2,366.7
2013 636.8 155.1 792.0 636.7 2,430.9
2014 644.5 155.9 800.5 658.6 2,479.3
2015 652.0 155.6 807.6 681.8 2,509.7
2016 659.2 154.0 813.1 707.0 2,519.3
2017 666.4 151.0 817.4 733.5 2,506.3
2018 673.6 149.6 823.2 761.3 2,471.7
2019 681.0 146.9 827.9 789.5 2,415.1
2020 688.3 142.8 831.1 819.1 2,334.2
2021 695.6 137.2 832.8 849.8 2,227.4
2022 702.8 130.0 832.8 879.9 2,094.7
2023 710.0 121.3 831.3 910.3 1,935.1
2024 717.1 110.9 828.1 940.8 1,747.9
2025 724.3 98.9 823.2 970.9 1,533.0
2026 731.4 85.3 816.7 1,000.5 1,290.3
2027 738.6 69.9 808.6 1,029.8 1,019.4
2028 745.9 52.9 798.8 1,058.7 720.3
2029 753.1 34.2 787.3 1,086.5 393.4
2030 760.3 13.8 774.1 1,113.0 39.3
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