Table VI.E8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2002 Dollars, 1 Calendar Years 2002-40
Intermediate Cost Assumptions
[In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Outgo Assets at
end of year
2002 544.8 79.6 624.4 465.2 1,371.8
2003 561.2 86.6 647.8 464.9 1,520.9
2004 574.4 96.0 670.4 473.7 1,677.0
2005 588.1 105.8 693.9 484.5 1,838.5
2006 600.2 116.0 716.1 496.8 2,004.3
2007 614.0 126.3 740.3 510.7 2,175.6
2008 626.5 136.4 762.9 526.2 2,348.8
2009 638.7 146.1 784.8 544.2 2,521.2
2010 650.8 155.6 806.4 563.5 2,690.5
2011 664.6 165.1 829.7 584.0 2,857.9
2012 676.4 174.3 850.7 606.0 3,019.4
2013 688.2 183.0 871.2 630.0 3,172.6
2014 699.9 191.1 890.9 655.7 3,315.4
2015 711.4 198.4 909.8 683.1 3,445.5
2016 722.9 204.9 927.8 712.4 3,560.6
2017 734.6 211.1 945.7 743.4 3,659.2
2018 746.4 216.4 962.8 775.9 3,739.4
2019 758.5 220.5 979.0 809.8 3,799.6
2020 770.6 223.4 993.9 844.7 3,838.2
2021 782.7 225.0 1,007.7 879.8 3,854.3
2022 794.8 225.3 1,020.1 914.6 3,847.5
2023 807.0 224.2 1,031.2 949.4 3,817.3
2024 819.4 221.8 1,041.2 983.7 3,763.6
2025 831.9 218.0 1,049.9 1,017.6 3,686.3
2026 844.6 212.9 1,057.5 1,050.8 3,585.7
2027 857.6 206.3 1,063.9 1,083.6 3,461.5
2028 870.7 198.5 1,069.2 1,115.4 3,314.5
2029 884.2 189.3 1,073.4 1,145.7 3,145.7
2030 897.8 178.8 1,076.7 1,174.6 2,956.2
2031 911.7 167.2 1,078.9 1,202.5 2,746.4
2032 925.7 154.4 1,080.2 1,229.7 2,516.9
2033 940.0 140.5 1,080.5 1,255.5 2,268.7
2034 954.4 125.6 1,080.0 1,279.5 2,003.1
2035 969.0 109.7 1,078.6 1,301.8 1,721.6
2036 983.6 92.8 1,076.5 1,322.9 1,425.0
2037 998.4 75.2 1,073.5 1,343.2 1,113.8
2038 1,013.3 56.6 1,069.9 1,362.7 788.5
2039 1,028.3 37.3 1,065.6 1,381.7 449.4
2040 2 1,043.4 17.2 1,060.5 1,400.5 96.3
1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.E7.
2 Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2041 under the intermediate assumptions and in 2029 under the high cost assumptions.

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

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/26/2002