Table VI.E8.--Estimated Operations of the Combined OASI and DI Trust Funds in Constant 2002 Dollars, 1 Calendar Years 2002-28
High Cost Assumptions
[In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Outgo Assets at
end of year
2002 539.0 79.5 618.6 467.7 1,363.4
2003 554.0 87.3 641.3 466.6 1,495.8
2004 561.5 98.2 659.8 472.5 1,617.6
2005 557.2 108.6 665.8 480.8 1,713.3
2006 554.8 117.2 672.0 495.2 1,796.8
2007 569.6 128.6 698.2 513.5 1,897.9
2008 579.2 135.7 714.9 532.4 2,004.9
2009 587.6 140.2 727.8 550.6 2,105.1
2010 595.1 144.2 739.3 569.4 2,194.0
2011 604.4 147.8 752.1 589.1 2,272.6
2012 611.7 149.7 761.3 608.6 2,337.9
2013 618.8 150.5 769.3 630.0 2,387.2
2014 625.8 150.1 775.9 652.9 2,418.4
2015 632.5 148.5 781.1 677.3 2,429.2
2016 639.2 145.6 784.8 703.2 2,417.4
2017 646.0 144.3 790.3 730.6 2,384.2
2018 652.9 141.6 794.5 759.1 2,327.9
2019 660.0 137.5 797.5 788.7 2,247.1
2020 667.0 131.9 798.9 819.0 2,140.7
2021 673.9 124.8 798.7 849.3 2,007.8
2022 680.7 116.0 796.7 879.9 1,847.3
2023 687.5 105.6 793.1 910.3 1,659.1
2024 694.4 93.5 787.9 940.2 1,443.0
2025 701.2 79.8 781.0 969.5 1,198.9
2026 708.0 64.4 772.4 998.1 927.2
2027 714.9 47.3 762.2 1,026.1 627.6
2028 2 721.8 28.6 750.3 1,053.1 300.7
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.

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