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 Current Dollars

Intermediate Assumptions Low Cost Assumptions High Cost Assumptions

Table VI.F8.- Operations of the Combined OASI and DI Trust Funds,
in Current Dollars, 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   747.1   125.7   872.8   660.0   2,647.5
2010   787.3   137.6   925.0   699.6   2,872.8
2011   826.4   151.1   977.5   743.7   3,106.6
2012   866.7   165.3   1,031.9   793.4   3,345.2
2013   908.2   179.7   1,087.8   848.8   3,584.2
2014   950.1   194.0   1,144.2   908.3   3,820.2
2015   993.9   208.1   1,201.9   971.6   4,050.5
2016   1,039.6   222.2   1,261.8   1,039.0   4,273.4
2017   1,087.1   236.8   1,323.9   1,110.8   4,486.4
2018   1,136.6   250.3   1,386.9   1,185.6   4,687.7
2019   1,188.1   263.2   1,451.3   1,264.9   4,874.2
2020   1,241.6   275.4   1,517.0   1,348.4   5,042.8
2021   1,297.2   286.7   1,583.9   1,434.9   5,191.8
2022   1,354.9   296.9   1,651.8   1,524.6   5,319.1
2023   1,414.9   303.4   1,718.3   1,618.4   5,419.0
2024   1,477.7   308.3   1,785.9   1,716.1   5,488.9
2025   1,542.9   311.4   1,854.2   1,817.6   5,525.5
2026   1,611.0   312.6   1,923.6   1,922.9   5,526.2
2027   1,681.9   311.6   1,993.5   2,032.5   5,487.2
2028   1,755.8   308.3   2,064.1   2,146.5   5,404.8
2029   1,833.3   302.5   2,135.8   2,264.6   5,276.1
2030   1,914.1   294.0   2,208.1   2,385.5   5,098.7
2031   1,998.9   282.7   2,281.5   2,509.7   4,870.5
2032   2,087.3   268.5   2,355.8   2,637.3   4,589.0
2033   2,180.0   251.3   2,431.3   2,767.4   4,252.9
2034   2,277.0   230.9   2,507.9   2,899.4   3,861.4
2035   2,378.1   207.5   2,585.5   3,034.2   3,412.8
2036   2,483.4   180.7   2,664.1   3,172.8   2,904.1
2037   2,593.4   150.5   2,743.9   3,315.1   2,332.9
2038   2,708.4   116.8   2,825.2   3,460.4   1,697.7
2039   2,828.8   79.4   2,908.2   3,609.2   996.7
2040 1   2,954.5   38.3   2,992.8   3,762.1   227.4

Low Cost:
2008   707.7   117.8   825.5   621.5   2,442.5
2009   756.8   126.7   883.5   654.1   2,671.9
2010   795.2   137.1   932.4   687.4   2,916.9
2011   833.9   149.7   983.5   721.8   3,178.6
2012   872.9   163.6   1,036.5   760.8   3,454.4
2013   911.3   178.6   1,089.9   804.3   3,740.0
2014   949.6   194.5   1,144.1   851.0   4,033.1
2015   988.6   210.4   1,199.0   900.6   4,331.5
2016   1,029.1   226.9   1,256.0   953.2   4,634.3
2017   1,071.8   244.7   1,316.5   1,009.1   4,941.7
2018   1,115.8   262.8   1,378.6   1,068.9   5,251.4
2019   1,161.3   281.3   1,442.6   1,132.0   5,562.0
2020   1,208.4   300.2   1,508.5   1,198.2   5,872.4
2021   1,257.0   319.3   1,576.2   1,266.2   6,182.4
2022   1,307.1   338.6   1,645.7   1,336.0   6,492.1
2023   1,359.0   355.1   1,714.1   1,408.6   6,797.6
2024   1,413.0   371.3   1,784.3   1,483.9   7,097.9
2025   1,469.0   387.2   1,856.2   1,561.7   7,392.4
2026   1,527.1   402.8   1,929.9   1,641.6   7,680.7
2027   1,587.4   418.0   2,005.4   1,724.6   7,961.5
2028   1,650.1   432.9   2,083.0   1,808.1   8,236.4
2029   1,715.5   447.4   2,163.0   1,893.8   8,505.6
2030   1,783.7   461.7   2,245.5   1,980.6   8,770.5
2031   1,855.0   475.8   2,330.8   2,068.8   9,032.5
2032   1,929.4   489.8   2,419.2   2,158.6   9,293.1
2033   2,007.2   503.8   2,511.0   2,249.2   9,554.9
2034   2,088.6   518.0   2,606.6   2,339.9   9,821.6
2035   2,173.5   532.5   2,706.0   2,431.5   10,096.1
2036   2,262.1   547.5   2,809.6   2,525.0   10,380.7
2037   2,354.7   563.1   2,917.8   2,620.2   10,678.3
2038   2,451.7   579.5   3,031.1   2,716.3   10,993.1
2039   2,553.3   596.9   3,150.2   2,813.7   11,329.6
2040   2,659.4   615.6   3,275.0   2,913.0   11,691.7
2041   2,770.1   635.8   3,405.9   3,015.2   12,082.5
2042   2,886.1   657.6   3,543.6   3,121.1   12,505.0
2043   3,007.0   681.1   3,688.2   3,231.3   12,961.9
2044   3,133.3   706.6   3,839.9   3,346.4   13,455.4
2045   3,265.0   734.0   3,999.0   3,466.7   13,987.7
2046   3,402.1   763.6   4,165.7   3,592.6   14,560.9
2047   3,545.4   795.4   4,340.8   3,724.4   15,177.3
2048   3,694.9   829.6   4,524.5   3,862.0   15,839.7
2049   3,850.8   866.4   4,717.2   4,005.7   16,551.1
2050   4,013.4   905.8   4,919.2   4,156.5   17,313.8
2051   4,183.3   948.0   5,131.2   4,315.3   18,129.7
2052   4,360.8   993.1   5,353.8   4,482.5   19,001.1
2053   4,546.0   1,041.2   5,587.2   4,657.8   19,930.4
2054   4,739.3   1,092.5   5,831.8   4,841.5   20,920.8
2055   4,941.1   1,147.1   6,088.2   5,034.2   21,974.9
2056   5,151.3   1,205.2   6,356.5   5,236.0   23,095.4
2057   5,370.9   1,267.0   6,637.9   5,446.7   24,286.6
2058   5,600.1   1,332.7   6,932.7   5,666.0   25,553.3
2059   5,839.4   1,402.5   7,241.9   5,894.1   26,901.1
2060   6,089.4   1,476.9   7,566.2   6,131.1   28,336.2
2061   6,350.7   1,556.0   7,906.7   6,377.7   29,865.1
2062   6,623.7   1,640.4   8,264.1   6,634.3   31,494.9
2063   6,908.7   1,730.3   8,639.1   6,900.7   33,233.2
2064   7,206.3   1,826.3   9,032.6   7,178.1   35,087.7
2065   7,516.8   1,928.6   9,445.3   7,468.3   37,064.7
2066   7,841.3   2,037.6   9,878.9   7,771.3   39,172.3
2067   8,180.7   2,153.9   10,334.6   8,086.6   41,420.3
2068   8,535.0   2,277.9   10,812.9   8,414.4   43,818.8
2069   8,904.2   2,410.2   11,314.5   8,756.3   46,377.0
2070   9,289.3   2,551.3   11,840.6   9,113.4   49,104.2
2071   9,692.0   2,701.7   12,393.7   9,486.2   52,011.7
2072   10,112.7   2,862.0   12,974.6   9,875.5   55,110.8
2073   10,551.1   3,032.8   13,583.9   10,282.3   58,412.4
2074   11,008.5   3,214.7   14,223.2   10,708.2   61,927.4
2075   11,485.2   3,408.2   14,893.4   11,154.6   65,666.3
2076   11,982.2   3,614.0   15,596.2   11,622.9   69,639.6
2077   12,500.8   3,832.5   16,333.3   12,115.2   73,857.7
2078   13,041.7   4,064.4   17,106.1   12,632.7   78,331.1
2079   13,605.5   4,310.1   17,915.6   13,176.1   83,070.5
2080   14,192.9   4,570.4   18,763.3   13,746.3   88,087.5
2081   14,805.1   4,845.7   19,650.8   14,344.3   93,394.1
2082   15,443.4   5,136.8   20,580.3   14,971.5   99,002.8
2083   16,109.3   5,444.4   21,553.7   15,629.5   104,927.0
2084   16,804.8   5,769.2   22,574.0   16,319.8   111,181.3
2085   17,531.5   6,112.0   23,643.5   17,042.7   117,782.1

High Cost:
2008   686.9   115.3   802.2   625.6   2,415.1
2009   723.4   122.8   846.2   669.1   2,592.2
2010   770.2   134.6   904.9   713.3   2,783.8
2011   804.7   147.4   952.0   762.0   2,973.8
2012   854.5   165.5   1,020.0   828.8   3,165.0
2013   918.9   191.8   1,110.7   914.2   3,361.4
2014   976.2   209.7   1,185.9   1,004.0   3,543.3
2015   1,029.3   221.1   1,250.5   1,092.4   3,701.4
2016   1,082.0   230.7   1,312.6   1,180.4   3,833.7
2017   1,135.1   239.0   1,374.1   1,273.3   3,934.5
2018   1,191.8   242.4   1,434.2   1,367.4   4,001.3
2019   1,251.1   243.1   1,494.2   1,468.0   4,027.5
2020   1,313.4   240.9   1,554.2   1,574.7   4,007.0
2021   1,378.3   235.4   1,613.8   1,686.3   3,934.6
2022   1,446.3   226.5   1,672.7   1,802.6   3,804.6
2023   1,517.4   217.3   1,734.6   1,925.1   3,614.2
2024   1,592.2   204.4   1,796.6   2,053.4   3,357.4
2025   1,670.3   187.5   1,857.8   2,187.4   3,027.8
2026   1,752.2   166.3   1,918.5   2,327.2   2,619.0
2027   1,837.8   140.1   1,977.9   2,473.6   2,123.3
2028   1,927.6   108.6   2,036.2   2,630.5   1,529.0
2029   2,022.0   71.1   2,093.2   2,794.4   827.8
2030 1   2,120.6   27.2   2,147.8   2,964.0   11.7
1 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