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 2006 Dollars

Updated May 1, 2006

Intermediate Assumptions Low Cost Assumptions High Cost Assumptions

Table VI.F7.- Operations of the Combined OASI and DI Trust Funds,
in Constant 2006 Dollars, 1 Calendar Years 2006-80
[In billions]

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

Intermediate:
2006   $640.0   $100.9   $740.9   $564.2   $2,035.3
2007   656.1   106.6   762.7   577.8   2,174.8
2008   679.2   114.4   793.5   591.0   2,322.4
2009   693.8   123.5   817.2   608.1   2,468.6
2010   710.2   132.6   842.9   628.5   2,615.6
2011   727.6   142.1   869.7   647.6   2,766.3
2012   742.6   151.0   893.6   672.5   2,912.0
2013   755.1   159.5   914.7   698.6   3,048.9
2014   767.5   167.6   935.1   726.3   3,174.6
2015   780.6   174.6   955.1   755.1   3,288.3
2016   794.3   181.5   975.8   785.0   3,389.6
2017   808.0   187.8   995.8   816.3   3,476.8
2018   821.7   193.3   1,015.0   848.4   3,548.7
2019   835.4   198.0   1,033.5   881.1   3,604.3
2020   849.4   201.8   1,051.3   914.7   3,642.8
2021   863.1   203.5   1,066.5   948.5   3,661.6
2022   876.8   204.0   1,080.7   982.5   3,660.1
2023   890.4   203.3   1,093.7   1,016.9   3,637.2
2024   904.2   201.4   1,105.6   1,051.7   3,592.0
2025   917.7   198.3   1,116.0   1,087.0   3,523.1
2026   931.2   193.9   1,125.1   1,121.9   3,430.4
2027   945.1   188.1   1,133.2   1,156.8   3,313.3
2028   959.3   180.9   1,140.3   1,190.8   3,172.6
2029   973.7   172.5   1,146.3   1,223.3   3,009.2
2030   988.0   162.8   1,150.9   1,254.7   2,823.4
2031   1,002.4   151.9   1,154.4   1,285.6   2,615.2
2032   1,017.2   139.8   1,157.0   1,316.0   2,385.0
2033   1,032.5   126.5   1,158.9   1,345.0   2,134.0
2034   1,048.0   112.0   1,160.0   1,372.2   1,863.7
2035   1,063.4   96.6   1,159.9   1,397.9   1,575.0
2036   1,078.7   80.1   1,158.8   1,422.7   1,268.2
2037   1,094.3   62.6   1,156.9   1,446.7   943.8
2038   1,110.4   44.2   1,154.5   1,469.8   602.8
2039 2   1,126.8   24.9   1,151.7   1,492.0   246.1

Low Cost:
2006   641.0   100.7   741.7   562.4   2,038.0
2007   661.1   106.1   767.2   575.3   2,191.4
2008   687.6   113.7   801.3   589.3   2,364.8
2009   707.9   123.5   831.5   605.5   2,548.9
2010   730.4   134.0   864.4   623.7   2,744.3
2011   754.7   145.6   900.3   641.1   2,955.0
2012   777.1   158.0   935.1   663.9   3,174.0
2013   797.7   170.4   968.1   688.3   3,397.6
2014   817.8   182.4   1,000.3   714.5   3,623.4
2015   837.5   194.2   1,031.7   742.0   3,849.1
2016   857.3   206.6   1,063.9   773.1   4,071.9
2017   877.1   219.0   1,096.1   806.0   4,290.0
2018   897.3   231.1   1,128.3   840.2   4,502.2
2019   917.6   243.0   1,160.5   875.5   4,707.6
2020   938.3   254.5   1,192.8   912.0   4,905.2
2021   958.9   264.7   1,223.7   949.1   5,093.1
2022   980.0   274.4   1,254.3   986.7   5,270.7
2023   1,001.0   283.5   1,284.5   1,025.1   5,436.9
2024   1,022.6   292.0   1,314.5   1,064.2   5,591.1
2025   1,044.1   299.8   1,343.9   1,104.2   5,731.9
2026   1,066.0   307.0   1,373.0   1,142.8   5,860.7
2027   1,088.5   313.5   1,402.0   1,181.9   5,977.2
2028   1,111.8   319.3   1,431.1   1,220.4   6,082.2
2029   1,135.6   324.6   1,460.2   1,257.6   6,177.3
2030   1,159.5   329.4   1,488.9   1,293.9   6,263.1
2031   1,184.0   333.7   1,517.7   1,330.0   6,340.0
2032   1,209.4   337.6   1,547.0   1,365.9   6,409.0
2033   1,235.8   341.1   1,576.9   1,400.6   6,472.0
2034   1,262.9   344.4   1,607.3   1,433.6   6,531.3
2035   1,290.4   347.5   1,637.9   1,465.2   6,588.5
2036   1,318.4   350.5   1,668.9   1,496.1   6,644.8
2037   1,347.3   353.5   1,700.9   1,526.5   6,701.7
2038   1,377.2   356.6   1,733.9   1,556.0   6,761.1
2039   1,408.1   359.9   1,768.1   1,584.9   6,824.7
2040   1,439.6   363.5   1,803.0   1,613.7   6,893.4
2041   1,471.7   367.3   1,839.0   1,642.9   6,967.5
2042   1,504.9   371.4   1,876.2   1,673.2   7,047.4
2043   1,538.9   375.8   1,914.7   1,704.2   7,133.3
2044   1,573.8   380.5   1,954.4   1,735.9   7,225.6
2045   1,609.3   385.6   1,994.9   1,768.3   7,324.5
2046   1,645.5   391.0   2,036.5   1,801.5   7,430.0
2047   1,682.6   396.8   2,079.4   1,836.0   7,542.0
2048   1,720.8   403.0   2,123.7   1,871.4   7,661.0
2049   1,759.9   409.5   2,169.4   1,907.6   7,787.3
2050   1,799.8   416.4   2,216.2   1,944.8   7,921.0
2051   1,840.6   423.7   2,264.3   1,983.4   8,061.8
2052   1,882.5   431.3   2,313.8   2,023.8   8,209.2
2053   1,925.5   439.3   2,364.8   2,065.6   8,363.4
2054   1,969.6   447.7   2,417.3   2,108.5   8,524.3
2055   2,014.7   456.4   2,471.2   2,152.9   8,691.9
2056   2,060.8   465.5   2,526.3   2,198.6   8,865.9
2057   2,108.2   474.9   2,583.1   2,245.6   9,046.7
2058   2,156.8   484.7   2,641.5   2,293.5   9,234.7
2059   2,206.5   494.9   2,701.4   2,342.0   9,430.8
2060   2,257.4   505.5   2,762.9   2,391.3   9,635.7
2061   2,309.5   516.6   2,826.1   2,441.6   9,849.8
2062   2,363.0   528.2   2,891.2   2,493.6   10,073.3
2063   2,418.1   540.3   2,958.5   2,547.5   10,306.1
2064   2,474.8   553.0   3,027.8   2,602.8   10,548.9
2065   2,533.0   566.1   3,099.1   2,659.5   10,802.0
2066   2,592.5   579.8   3,172.3   2,717.3   11,066.0
2067   2,653.0   594.1   3,247.1   2,776.0   11,341.4
2068   2,715.0   609.0   3,324.0   2,836.6   11,628.3
2069   2,779.0   624.6   3,403.5   2,898.7   11,927.5
2070   2,844.6   640.8   3,485.4   2,962.2   12,239.8
2071   2,911.8   657.7   3,569.5   3,026.8   12,566.1
2072   2,980.5   675.4   3,655.8   3,092.9   12,906.8
2073   3,050.8   693.8   3,744.6   3,161.0   13,262.1
2074   3,122.7   713.0   3,835.7   3,231.1   13,632.3
2075   3,196.4   733.0   3,929.4   3,303.3   14,017.3
2076   3,271.7   753.8   4,025.5   3,378.1   14,416.9
2077   3,348.7   775.4   4,124.1   3,455.4   14,830.6
2078   3,427.6   797.6   4,225.2   3,535.4   15,258.2
2079   3,508.2   820.6   4,328.8   3,618.0   15,699.2
2080   3,590.5   844.3   4,434.9   3,703.3   16,153.2

High Cost:
2006   630.9   99.0   729.9   567.5   2,021.1
2007   630.6   102.4   732.9   584.3   2,116.2
2008   655.8   109.2   765.0   600.6   2,222.7
2009   655.3   115.7   771.0   612.0   2,288.2
2010   659.8   123.6   783.4   627.7   2,320.2
2011   676.2   137.8   813.9   649.9   2,362.2
2012   688.7   146.0   834.7   679.8   2,411.4
2013   699.4   149.9   849.3   710.6   2,458.8
2014   708.8   151.7   860.5   739.5   2,489.9
2015   717.1   152.2   869.3   768.5   2,499.6
2016   725.8   150.9   876.7   795.5   2,489.4
2017   734.5   148.1   882.6   823.7   2,457.1
2018   743.0   143.7   886.7   852.4   2,401.5
2019   751.6   137.7   889.3   881.4   2,321.5
2020   760.3   130.2   890.5   910.9   2,216.1
2021   768.6   123.5   892.1   940.3   2,086.7
2022   776.9   115.4   892.3   969.7   1,933.0
2023   784.8   106.0   890.8   999.1   1,753.9
2024   792.9   95.0   887.9   1,028.5   1,549.1
2025   800.6   82.6   883.1   1,058.1   1,317.4
2026   808.2   68.6   876.8   1,088.8   1,057.2
2027   816.0   53.0   869.0   1,119.3   768.3
2028   824.0   35.7   859.7   1,148.8   451.1
2029 2   832.0   16.8   848.8   1,176.8   106.5
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 2040 under the intermediate assumptions and in 2030 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