Table VI.E9.­ Estimated Operations of the Combined OASI and DI Trust Funds
in Current Dollars, 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 560.1 82.1 642.3 459.9 1,397.2
2003 588.5 92.8 681.3 483.7 1,594.8
2004 617.9 104.5 722.4 510.2 1,807.0
2005 650.0 117.7 767.7 539.6 2,035.2
2006 682.3 132.1 814.4 571.5 2,278.1
2007 717.4 147.3 864.7 606.8 2,536.1
2008 752.7 163.6 916.3 645.9 2,806.5
2009 790.9 180.5 971.5 690.0 3,087.9
2010 830.7 198.1 1,028.8 737.8 3,378.9
2011 874.1 216.9 1,091.0 791.1 3,678.8
2012 917.9 236.3 1,154.2 849.7 3,983.3
2013 963.1 255.9 1,219.0 913.6 4,288.7
2014 1,010.1 275.6 1,285.7 982.9 4,591.5
2015 1,059.0 295.1 1,354.1 1,057.8 4,887.9
2016 1,110.1 313.2 1,423.4 1,138.3 5,173.0
2017 1,163.1 330.5 1,493.6 1,224.7 5,442.0
2018 1,218.4 346.6 1,565.1 1,316.9 5,690.1
2019 1,276.1 361.3 1,637.5 1,414.9 5,912.7
2020 1,336.2 374.3 1,710.5 1,518.4 6,104.8
2021 1,399.8 385.3 1,785.1 1,625.5 6,264.4
2022 1,465.9 394.2 1,860.1 1,737.2 6,387.4
2023 1,535.1 400.7 1,935.7 1,853.9 6,469.2
2024 1,607.5 404.5 2,012.0 1,975.7 6,505.5
2025 1,683.2 405.3 2,088.5 2,102.6 6,491.4
2026 1,762.4 402.9 2,165.4 2,234.4 6,422.4
2027 1,845.5 396.9 2,242.5 2,371.3 6,293.5
2028 1,932.8 387.1 2,319.9 2,512.9 6,100.5
2029 2,024.4 373.1 2,397.6 2,658.2 5,839.8
2030 2,120.5 354.9 2,475.4 2,807.7 5,507.5
2031 2,221.3 332.0 2,553.3 2,962.8 5,098.1
2032 2,327.0 304.2 2,631.2 3,123.6 4,605.7
2033 2,437.9 271.2 2,709.1 3,288.0 4,026.8
2034 2,554.2 232.7 2,786.9 3,454.7 3,359.0
2035 2,675.7 188.6 2,864.3 3,624.2 2,599.1
2036 2,802.5 138.7 2,941.2 3,798.0 1,742.3
2037 2,935.1 82.6 3,017.7 3,976.9 783.1
Note: Totals do not necessarily equal the sums of rounded components.