Table VI.F7.--Operations of the Combined OASI and DI Trust Funds,
in Constant 2005 Dollars 1
Calendar Years 2005-40
Intermediate Assumptions
 [In billions]
Calendar
year		 Income
excluding
interest		 Interest
income		 Total
income		 Cost Assets at
end of year
2005 $596.1 $93.8 $689.9 $526.6 $1,850.1
2006 621.5 98.7 720.3 536.7 1,994.7
2007 636.4 106.0 742.4 547.7 2,138.8
2008 652.3 114.1 766.4 562.1 2,285.1
2009 665.1 122.2 787.4 581.1 2,429.3
2010 679.6 130.7 810.3 599.4 2,573.8
2011 695.7 139.5 835.2 620.1 2,718.6
2012 709.9 147.9 857.8 644.6 2,857.8
2013 723.0 156.2 879.1 670.1 2,989.0
2014 735.6 164.0 899.6 697.1 3,110.0
2015 748.8 172.1 920.8 724.5 3,221.6
2016 761.7 179.7 941.5 753.5 3,321.8
2017 774.8 186.8 961.6 783.6 3,409.4
2018 787.8 193.3 981.1 814.2 3,483.3
2019 800.9 199.0 999.9 845.6 3,542.8
2020 813.7 201.9 1,015.6 877.9 3,584.0
2021 826.7 203.7 1,030.4 910.6 3,606.1
2022 839.4 204.4 1,043.8 943.2 3,608.6
2023 852.2 204.0 1,056.2 975.9 3,590.6
2024 864.8 202.4 1,067.2 1,008.7 3,551.3
2025 877.4 199.6 1,077.0 1,041.7 3,489.8
2026 890.0 195.5 1,085.6 1,074.9 3,405.4
2027 903.2 190.1 1,093.3 1,107.6 3,298.3
2028 916.6 183.5 1,100.1 1,139.3 3,169.2
2029 929.8 175.6 1,105.5 1,169.5 3,018.8
2030 943.1 166.6 1,109.7 1,199.0 2,847.2
2031 956.7 156.3 1,113.0 1,228.3 2,654.4
2032 970.7 144.8 1,115.6 1,256.7 2,441.0
2033 985.0 132.3 1,117.3 1,283.6 2,208.2
2034 999.4 118.7 1,118.0 1,308.7 1,957.4
2035 1,013.6 104.0 1,117.7 1,332.6 1,689.2
2036 1,028.0 88.4 1,116.5 1,355.8 1,403.9
2037 1,042.8 71.9 1,114.7 1,378.2 1,102.2
2038 1,057.8 54.5 1,112.3 1,399.6 784.8
2039 1,073.0 36.2 1,109.2 1,420.3 452.4
2040 2 1,088.3 17.0 1,105.3 1,440.8 104.6
1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.F6.
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 2030 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 3/23/2005