Table VI.E8.­ Estimated Operations of the Combined OASI and DI Trust Funds
in Constant 2001 Dollars, 1/ Calendar Years 2001-37
Intermediate Cost Assumptions

[In billions]

Calendar
year
Income
excluding
interest
Interest
income
Total
income
Outgo Assets at
end of year

2001 531.6 72.7 604.3 438.9 1,214.9
2002 544.4 79.8 624.3 447.1 1,358.1
2003 555.4 87.6 643.0 456.5 1,505.2
2004 565.7 95.7 661.4 467.1 1,654.4
2005 576.7 104.5 681.1 478.7 1,805.6
2006 586.1 113.4 699.5 490.9 1,956.8
2007 596.6 122.5 719.1 504.6 2,108.9
2008 605.9 131.7 737.6 520.0 2,259.2
2009 616.4 140.7 757.1 537.7 2,406.4
2010 626.7 149.5 776.1 556.6 2,549.0
2011 638.3 158.4 796.7 577.7 2,686.6
2012 648.9 167.0 816.0 600.7 2,816.0
2013 659.1 175.1 834.3 625.3 2,935.1
2014 669.2 182.6 851.8 651.2 3,041.9
2015 679.2 189.3 868.5 678.4 3,134.8
2016 689.2 194.5 883.7 706.7 3,211.7
2017 699.1 198.6 897.7 736.1 3,270.7
2018 708.9 201.7 910.6 766.2 3,310.6
2019 718.8 203.5 922.3 796.9 3,330.2
2020 728.6 204.1 932.7 827.9 3,328.6
2021 738.9 203.4 942.2 858.0 3,306.5
2022 749.0 201.4 950.5 887.7 3,263.7
2023 759.3 198.2 957.5 917.0 3,199.9
2024 769.7 193.7 963.4 946.0 3,115.1
2025 780.2 187.9 968.1 974.6 3,009.0
2026 790.9 180.8 971.7 1,002.6 2,881.9
2027 801.7 172.4 974.1 1,030.1 2,733.9
2028 812.8 162.8 975.6 1,056.7 2,565.4
2029 824.1 151.9 976.0 1,082.1 2,377.3
2030 835.6 139.9 975.5 1,106.5 2,170.4
2031 847.4 126.7 974.1 1,130.3 1,944.9
2032 859.4 112.4 971.7 1,153.5 1,700.9
2033 871.6 96.9 968.5 1,175.5 1,439.6
2034 884.0 80.5 964.5 1,195.6 1,162.5
2035 896.4 63.2 959.6 1,214.2 870.8
2036 908.9 45.0 953.9 1,231.8 565.1
2037 921.5 25.9 947.5 1,248.60 245.9

1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.E7.

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