Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov Home   FAQs   Contact Us   Search
 
Single-Year Tables SSA logo: link to Social Security Online home

Operations of the Combined OASI and DI Trust Funds in Constant 2008 Dollars

Intermediate Assumptions Low Cost Assumptions High Cost Assumptions

Table VI.F7.- Operations of the Combined OASI and DI Trust Funds,
in Constant 2008 Dollars, 1 Calendar Years 2008-85
[In billions]

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

Intermediate:
2008   $702.5   $117.1   $819.7   $623.5   $2,434.7
2009   728.9   122.6   851.5   643.9   2,582.8
2010   747.3   130.7   878.0   664.1   2,727.0
2011   763.1   139.5   902.6   686.7   2,868.6
2012   778.5   148.5   926.9   712.7   3,004.8
2013   793.5   157.0   950.5   741.6   3,131.8
2014   807.6   164.9   972.5   772.0   3,247.0
2015   821.8   172.0   993.8   803.3   3,349.1
2016   836.2   178.7   1,014.9   835.6   3,437.1
2017   850.5   185.3   1,035.8   869.1   3,510.1
2018   865.1   190.5   1,055.6   902.3   3,567.7
2019   879.6   194.9   1,074.5   936.4   3,608.6
2020   894.2   198.3   1,092.6   971.1   3,631.8
2021   908.8   200.8   1,109.6   1,005.3   3,637.2
2022   923.4   202.4   1,125.7   1,039.0   3,624.9
2023   938.0   201.1   1,139.1   1,072.9   3,592.4
2024   952.9   198.8   1,151.7   1,106.7   3,539.6
2025   967.9   195.3   1,163.2   1,140.2   3,466.1
2026   983.1   190.8   1,173.8   1,173.4   3,372.2
2027   998.4   185.0   1,183.3   1,206.5   3,257.2
2028   1,013.9   178.0   1,191.9   1,239.4   3,120.9
2029   1,029.8   169.9   1,199.7   1,272.0   2,963.6
2030   1,045.9   160.6   1,206.5   1,303.4   2,785.9
2031   1,062.4   150.3   1,212.7   1,334.0   2,588.8
2032   1,079.2   138.8   1,218.1   1,363.6   2,372.7
2033   1,096.5   126.4   1,222.8   1,391.9   2,139.0
2034   1,114.1   113.0   1,227.0   1,418.6   1,889.2
2035   1,131.8   98.7   1,230.5   1,444.1   1,624.3
2036   1,149.7   83.7   1,233.4   1,468.9   1,344.5
2037   1,168.0   67.8   1,235.7   1,493.0   1,050.6
2038   1,186.5   51.2   1,237.7   1,516.0   743.7
2039   1,205.5   33.8   1,239.4   1,538.1   424.8
2040 2   1,224.8   15.9   1,240.7   1,559.6   94.3

Low Cost:
2008   707.7   117.8   825.5   621.5   2,442.5
2009   742.4   124.3   866.7   641.7   2,621.1
2010   766.3   132.2   898.5   662.4   2,810.9
2011   789.4   141.7   931.0   683.3   3,008.9
2012   811.7   152.2   963.8   707.4   3,212.1
2013   832.4   163.2   995.6   734.6   3,416.3
2014   852.0   174.5   1,026.6   763.6   3,618.8
2015   871.4   185.5   1,056.8   793.8   3,817.9
2016   891.0   196.5   1,087.5   825.3   4,012.5
2017   911.6   208.1   1,119.7   858.2   4,203.0
2018   932.2   219.6   1,151.8   893.0   4,387.5
2019   953.1   230.9   1,184.0   929.1   4,564.8
2020   974.2   242.0   1,216.2   966.0   4,734.3
2021   995.4   252.8   1,248.3   1,002.7   4,896.2
2022   1,016.8   263.4   1,280.3   1,039.3   5,050.5
2023   1,038.5   271.3   1,309.9   1,076.5   5,194.6
2024   1,060.7   278.7   1,339.4   1,113.9   5,328.2
2025   1,083.2   285.5   1,368.7   1,151.6   5,451.2
2026   1,106.2   291.8   1,398.0   1,189.2   5,563.6
2027   1,129.5   297.4   1,427.0   1,227.2   5,665.1
2028   1,153.4   302.6   1,455.9   1,263.8   5,757.0
2029   1,177.9   307.2   1,485.1   1,300.3   5,840.1
2030   1,203.1   311.4   1,514.5   1,335.8   5,915.5
2031   1,229.0   315.3   1,544.3   1,370.7   5,984.5
2032   1,255.7   318.8   1,574.5   1,404.9   6,048.3
2033   1,283.3   322.1   1,605.4   1,438.0   6,108.7
2034   1,311.7   325.3   1,637.0   1,469.5   6,168.2
2035   1,340.9   328.5   1,669.4   1,500.0   6,228.5
2036   1,370.9   331.8   1,702.6   1,530.2   6,290.8
2037   1,401.8   335.2   1,736.9   1,559.8   6,356.7
2038   1,433.7   338.9   1,772.5   1,588.4   6,428.4
2039   1,466.7   342.9   1,809.6   1,616.3   6,508.1
2040   1,500.6   347.4   1,848.0   1,643.7   6,597.3
2041   1,535.5   352.4   1,887.9   1,671.3   6,697.2
2042   1,571.4   358.0   1,929.5   1,699.4   6,808.9
2043   1,608.4   364.3   1,972.7   1,728.3   6,932.9
2044   1,646.3   371.2   2,017.5   1,758.2   7,069.6
2045   1,685.1   378.8   2,064.0   1,789.2   7,219.3
2046   1,724.9   387.1   2,112.0   1,821.4   7,382.2
2047   1,765.7   396.1   2,161.8   1,854.8   7,558.7
2048   1,807.6   405.9   2,213.5   1,889.4   7,749.1
2049   1,850.6   416.3   2,266.9   1,925.0   7,954.0
2050   1,894.6   427.6   2,322.2   1,962.2   8,173.4
2051   1,939.9   439.6   2,379.5   2,001.1   8,407.3
2052   1,986.5   452.4   2,438.8   2,041.9   8,655.5
2053   2,034.2   465.9   2,500.1   2,084.2   8,918.3
2054   2,083.2   480.2   2,563.4   2,128.1   9,196.0
2055   2,133.5   495.3   2,628.8   2,173.7   9,488.5
2056   2,184.9   511.2   2,696.2   2,220.9   9,796.0
2057   2,237.8   527.9   2,765.7   2,269.4   10,119.1
2058   2,292.0   545.4   2,837.5   2,319.0   10,458.6
2059   2,347.7   563.9   2,911.6   2,369.7   10,815.6
2060   2,404.9   583.3   2,988.2   2,421.4   11,191.1
2061   2,463.8   603.7   3,067.5   2,474.3   11,586.4
2062   2,524.3   625.1   3,149.4   2,528.3   12,002.6
2063   2,586.4   647.8   3,234.1   2,583.4   12,441.2
2064   2,650.0   671.6   3,321.6   2,639.7   12,903.2
2065   2,715.3   696.7   3,412.0   2,697.8   13,389.2
2066   2,782.5   723.1   3,505.5   2,757.7   13,900.3
2067   2,851.6   750.8   3,602.4   2,818.8   14,438.1
2068   2,922.5   780.0   3,702.5   2,881.2   15,004.1
2069   2,995.0   810.7   3,805.7   2,945.2   15,599.3
2070   3,069.3   843.0   3,912.3   3,011.2   16,224.6
2071   3,145.7   876.9   4,022.6   3,078.9   16,881.4
2072   3,224.2   912.5   4,136.7   3,148.6   17,571.0
2073   3,304.5   949.8   4,254.4   3,220.3   18,294.3
2074   3,386.8   989.0   4,375.8   3,294.4   19,052.3
2075   3,471.0   1,030.0   4,501.0   3,371.1   19,845.3
2076   3,557.2   1,072.9   4,630.1   3,450.5   20,674.0
2077   3,645.5   1,117.6   4,763.2   3,533.1   21,538.5
2078   3,736.0   1,164.3   4,900.3   3,618.8   22,439.2
2079   3,828.6   1,212.9   5,041.4   3,707.8   23,376.1
2080   3,923.3   1,263.4   5,186.6   3,799.8   24,349.6
2081   4,020.1   1,315.8   5,335.9   3,895.0   25,360.0
2082   4,119.3   1,370.2   5,489.5   3,993.4   26,407.6
2083   4,221.0   1,426.5   5,647.5   4,095.2   27,492.9
2084   4,325.3   1,484.9   5,810.3   4,200.5   28,616.6
2085   4,432.6   1,545.3   5,977.9   4,309.0   29,779.5

High Cost:
2008   686.9   115.3   802.2   625.6   2,415.1
2009   702.6   119.2   821.8   649.8   2,517.4
2010   726.2   126.9   853.1   672.5   2,624.7
2011   726.7   133.1   859.9   688.2   2,685.8
2012   730.1   141.4   871.5   708.2   2,704.4
2013   743.8   155.3   899.1   740.1   2,721.0
2014   754.8   162.2   917.0   776.3   2,739.9
2015   765.8   164.5   930.3   812.7   2,753.8
2016   775.5   165.3   940.8   846.0   2,747.7
2017   783.8   165.0   948.8   879.2   2,716.7
2018   792.8   161.3   954.0   909.6   2,661.7
2019   801.8   155.8   957.6   940.8   2,581.1
2020   810.9   148.7   959.6   972.3   2,474.0
2021   819.8   140.0   959.9   1,003.0   2,340.3
2022   828.7   129.8   958.5   1,033.0   2,180.2
2023   837.7   119.9   957.6   1,062.8   1,995.2
2024   846.8   108.7   955.5   1,092.1   1,785.6
2025   855.8   96.1   951.9   1,120.8   1,551.3
2026   864.9   82.1   947.0   1,148.7   1,292.8
2027   873.9   66.6   940.6   1,176.3   1,009.7
2028   883.1   49.8   932.9   1,205.1   700.5
2029   892.4   31.4   923.8   1,233.3   365.4
2030 2   901.7   11.6   913.3   1,260.3   5.0
1 The adjustment from current to constant dollars is by the adjusted 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 2031 under the high cost assumptions.

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

SSA Home | Privacy Policy  | Website Policies & Other Important Information  | Site Map Last reviewed or modified March 25, 2008