Table VI.F8.--Operations of the Combined OASI and DI Trust Funds,
in Constant 2004 Dollars 1
Calendar Years 2004-80
Intermediate Assumptions
[In billions]
Calendar
year
Income
excluding
interest
Interest
income
Total
income
Cost Assets at
end of year

2004 $564.7 $88.9 $653.7 $500.3 $1,684.1
2005 596.3 94.1 690.4 509.9 1,839.8
2006 613.1 100.5 713.5 520.0 1,997.6
2007 629.4 108.5 737.9 531.4 2,156.4
2008 644.2 118.0 762.1 545.1 2,315.4
2009 656.4 127.6 784.1 563.9 2,472.6
2010 670.3 137.1 807.4 581.8 2,630.6
2011 685.7 146.9 832.6 601.4 2,790.2
2012 698.9 156.1 855.0 624.7 2,944.4
2013 710.6 164.8 875.4 648.7 3,091.0
2014 723.3 173.9 897.2 673.9 3,230.2
2015 736.0 182.6 918.7 701.0 3,359.8
2016 748.8 190.9 939.7 729.8 3,478.1
2017 761.5 198.6 960.1 759.8 3,583.7
2018 774.5 205.6 980.0 790.7 3,675.4
2019 787.0 210.3 997.3 822.9 3,749.7
2020 799.7 214.0 1,013.7 856.0 3,805.2
2021 812.2 216.5 1,028.7 889.3 3,841.0
2022 824.6 218.0 1,042.6 922.4 3,856.5
2023 836.7 218.3 1,055.0 955.8 3,850.7
2024 849.1 217.4 1,066.4 989.2 3,823.1
2025 861.4 215.2 1,076.6 1,022.7 3,772.8
2026 873.9 211.8 1,085.7 1,055.9 3,699.9
2027 886.7 207.0 1,093.8 1,088.7 3,604.1
2028 899.5 201.0 1,100.6 1,120.7 3,485.8
2029 912.5 193.7 1,106.3 1,151.4 3,345.8
2030 925.8 185.2 1,111.0 1,181.6 3,184.0
2031 939.2 175.5 1,114.7 1,211.4 3,000.6
2032 952.9 164.6 1,117.5 1,240.6 2,795.8
2033 966.8 152.5 1,119.2 1,268.4 2,570.4
2034 980.8 139.2 1,120.0 1,294.9 2,325.5
2035 995.0 124.9 1,119.9 1,320.2 2,061.9
2036 1,009.4 109.5 1,118.9 1,344.5 1,780.1
2037 1,024.0 93.2 1,117.2 1,367.8 1,481.1
2038 1,038.8 75.9 1,114.7 1,390.0 1,165.4
2039 1,053.6 57.6 1,111.2 1,411.4 833.5
2040 1,068.6 38.5 1,107.1 1,432.6 485.2
2041 2 1,083.9 18.4 1,102.2 1,453.9 120.3

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.

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/23/2004