Table VI.F9.--Operations of the Combined OASI and DI Trust Funds in Current Dollars, 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 567.6 95.8 663.5 506.2 1,690.1
2005 614.3 111.1 725.4 536.1 1,879.3
2006 647.1 129.1 776.2 574.4 2,081.1
2007 687.8 147.0 834.8 625.5 2,290.5
2008 743.2 168.8 912.0 679.0 2,523.5
2009 789.9 185.1 975.0 734.0 2,764.5
2010 834.9 198.9 1,033.9 788.5 3,009.8
2011 882.2 212.9 1,095.1 847.3 3,257.6
2012 928.9 226.8 1,155.7 911.3 3,502.0
2013 980.0 238.7 1,218.7 979.8 3,740.9
2014 1,031.5 249.6 1,281.1 1,054.1 3,967.9
2015 1,085.2 258.9 1,344.1 1,134.8 4,177.2
2016 1,141.0 266.5 1,407.5 1,223.8 4,360.9
2017 1,199.7 271.9 1,471.5 1,320.6 4,511.9
2018 1,261.1 280.1 1,541.2 1,425.4 4,627.7
2019 1,325.9 286.0 1,612.0 1,537.2 4,702.5
2020 1,393.8 289.2 1,682.9 1,658.6 4,726.8
2021 1,465.0 288.9 1,754.0 1,789.7 4,691.0
2022 1,539.3 284.8 1,824.1 1,927.1 4,588.0
2023 1,617.2 276.3 1,893.6 2,073.6 4,408.0
2024 1,698.9 262.8 1,961.7 2,228.8 4,140.9
2025 1,784.5 243.7 2,028.2 2,392.1 3,777.0
2026 1,874.1 218.6 2,092.6 2,563.5 3,306.1
2027 1,968.3 186.4 2,154.7 2,744.3 2,716.5
2028 2,067.1 146.6 2,213.7 2,934.0 1,996.2
2029 2,170.6 98.5 2,269.1 3,131.5 1,133.8
2030 1 2,279.0 41.4 2,320.4 3,336.3 117.9

1 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