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

Updated May 1, 2006

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 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   671.1   109.1   780.1   591.0   2,224.5
2008   712.7   120.0   832.7   620.1   2,437.1
2009   748.3   133.2   881.5   655.9   2,662.7
2010   787.6   147.1   934.7   696.9   2,900.4
2011   829.6   162.0   991.5   738.3   3,153.7
2012   870.3   177.0   1,047.3   788.2   3,412.8
2013   909.7   192.2   1,101.9   841.7   3,673.1
2014   950.6   207.6   1,158.2   899.5   3,931.7
2015   993.7   222.3   1,216.0   961.4   4,186.4
2016   1,039.5   237.6   1,277.1   1,027.3   4,436.1
2017   1,087.0   252.7   1,339.7   1,098.2   4,677.6
2018   1,136.4   267.4   1,403.8   1,173.4   4,908.0
2019   1,187.8   281.6   1,469.4   1,252.8   5,124.6
2020   1,241.5   295.0   1,536.5   1,336.9   5,324.2
2021   1,296.8   305.7   1,602.4   1,425.1   5,501.6
2022   1,354.3   315.0   1,669.3   1,517.5   5,653.4
2023   1,413.7   322.8   1,736.5   1,614.7   5,775.2
2024   1,475.8   328.8   1,804.6   1,716.7   5,863.2
2025   1,539.8   332.7   1,872.6   1,824.0   5,911.7
2026   1,606.4   334.4   1,940.8   1,935.2   5,917.3
2027   1,676.0   333.5   2,009.5   2,051.3   5,875.5
2028   1,748.8   329.8   2,078.6   2,170.7   5,783.4
2029   1,824.8   323.3   2,148.1   2,292.4   5,639.1
2030   1,903.4   313.7   2,217.1   2,417.1   5,439.0
2031   1,985.2   300.9   2,286.1   2,546.0   5,179.1
2032   2,070.9   284.6   2,355.5   2,679.1   4,855.5
2033   2,160.8   264.7   2,425.5   2,814.8   4,466.1
2034   2,254.6   241.1   2,495.7   2,952.2   4,009.6
2035   2,351.8   213.6   2,565.4   3,091.7   3,483.3
2036   2,452.5   182.1   2,634.5   3,234.5   2,883.3
2037   2,557.6   146.3   2,703.9   3,381.4   2,205.8
2038   2,667.9   106.1   2,774.0   3,531.5   1,448.4
2039 1   2,783.2   61.4   2,844.6   3,685.2   607.8

Low Cost:
2006   641.0   100.7   741.7   562.4   2,038.0
2007   673.8   108.1   781.9   586.3   2,233.6
2008   713.4   118.0   831.4   611.4   2,453.6
2009   747.8   130.5   878.3   639.5   2,692.3
2010   785.4   144.1   929.5   670.7   2,951.1
2011   826.1   159.4   985.5   701.8   3,234.8
2012   866.0   176.1   1,042.1   739.9   3,537.0
2013   905.0   193.3   1,098.3   780.9   3,854.4
2014   944.5   210.7   1,155.1   825.1   4,184.4
2015   984.5   228.3   1,212.9   872.3   4,525.0
2016   1,026.0   247.3   1,273.3   925.2   4,873.1
2017   1,068.6   266.8   1,335.4   982.0   5,226.5
2018   1,112.8   286.6   1,399.4   1,042.1   5,583.9
2019   1,158.5   306.7   1,465.2   1,105.4   5,943.7
2020   1,206.0   327.1   1,533.2   1,172.2   6,304.6
2021   1,254.7   346.4   1,601.1   1,241.8   6,663.9
2022   1,305.3   365.5   1,670.8   1,314.2   7,020.4
2023   1,357.3   384.4   1,741.7   1,390.0   7,372.2
2024   1,411.5   403.0   1,814.5   1,469.0   7,717.7
2025   1,467.2   421.3   1,888.4   1,551.6   8,054.5
2026   1,524.9   439.1   1,964.0   1,634.7   8,383.8
2027   1,585.2   456.5   2,041.7   1,721.1   8,704.3
2028   1,648.1   473.4   2,121.5   1,809.2   9,016.7
2029   1,713.8   489.9   2,203.7   1,897.9   9,322.5
2030   1,781.3   506.1   2,287.4   1,987.9   9,622.0
2031   1,851.7   522.0   2,373.7   2,080.1   9,915.6
2032   1,925.5   537.5   2,463.1   2,174.7   10,203.9
2033   2,003.0   552.9   2,555.8   2,270.1   10,489.7
2034   2,083.7   568.2   2,651.9   2,365.3   10,776.2
2035   2,167.4   583.7   2,751.0   2,461.0   11,066.3
2036   2,254.3   599.3   2,853.6   2,558.1   11,361.8
2037   2,345.2   615.4   2,960.6   2,657.1   11,665.4
2038   2,440.4   632.0   3,072.4   2,757.3   11,980.5
2039   2,540.1   649.3   3,189.4   2,859.0   12,310.9
2040   2,643.6   667.4   3,311.0   2,963.3   12,658.7
2041   2,751.3   686.6   3,437.8   3,071.3   13,025.2
2042   2,863.8   706.7   3,570.6   3,184.2   13,411.6
2043   2,981.3   728.0   3,709.3   3,301.6   13,819.3
2044   3,103.9   750.5   3,854.3   3,423.5   14,250.2
2045   3,231.0   774.2   4,005.2   3,550.1   14,705.3
2046   3,363.1   799.2   4,162.3   3,682.0   15,185.6
2047   3,500.8   825.6   4,326.5   3,820.0   15,692.0
2048   3,644.7   853.5   4,498.2   3,963.8   16,226.4
2049   3,794.6   882.9   4,677.6   4,113.1   16,790.8
2050   3,950.5   914.0   4,864.5   4,268.8   17,386.5
2051   4,112.8   946.7   5,059.5   4,432.0   18,014.0
2052   4,282.2   981.2   5,263.3   4,603.6   18,673.7
2053   4,458.8   1,017.4   5,476.2   4,783.1   19,366.8
2054   4,643.1   1,055.4   5,698.5   4,970.6   20,094.7
2055   4,834.9   1,095.3   5,930.3   5,166.4   20,858.6
2056   5,034.5   1,137.2   6,171.7   5,371.0   21,659.3
2057   5,243.0   1,181.1   6,424.1   5,584.7   22,498.7
2058   5,460.4   1,227.1   6,687.5   5,806.5   23,379.7
2059   5,686.8   1,275.5   6,962.3   6,035.9   24,306.0
2060   5,922.7   1,326.3   7,249.1   6,274.0   25,281.1
2061   6,168.3   1,379.9   7,548.2   6,521.3   26,308.0
2062   6,425.0   1,436.3   7,861.3   6,780.2   27,389.1
2063   6,693.2   1,495.6   8,188.9   7,051.4   28,526.5
2064   6,973.5   1,558.1   8,531.6   7,333.9   29,724.2
2065   7,265.8   1,623.9   8,889.7   7,628.7   30,985.2
2066   7,570.2   1,693.1   9,263.4   7,934.7   32,313.8
2067   7,886.4   1,766.1   9,652.5   8,252.2   33,714.1
2068   8,216.1   1,843.0   10,059.1   8,584.0   35,189.1
2069   8,561.0   1,924.0   10,485.1   8,929.8   36,744.4
2070   8,921.0   2,009.5   10,930.5   9,289.7   38,385.3
2071   9,296.0   2,099.7   11,395.7   9,663.3   40,117.7
2072   9,686.6   2,194.9   11,881.5   10,052.0   41,947.2
2073   10,093.5   2,295.5   12,389.0   10,458.3   43,877.8
2074   10,517.5   2,401.5   12,919.1   10,882.4   45,914.5
2075   10,959.4   2,513.3   13,472.8   11,326.1   48,061.1
2076   11,419.6   2,631.1   14,050.7   11,791.0   50,320.8
2077   11,898.9   2,755.0   14,653.9   12,278.0   52,696.7
2078   12,398.2   2,885.2   15,283.4   12,788.2   55,191.9
2079   12,918.1   3,021.9   15,940.0   13,322.5   57,809.4
2080   13,459.5   3,165.1   16,624.6   13,882.2   60,551.7

High Cost:
2006   630.9   99.0   729.9   567.5   2,021.1
2007   647.7   105.2   752.9   600.2   2,173.8
2008   692.6   115.4   808.0   634.3   2,347.4
2009   722.4   127.6   850.0   674.8   2,522.7
2010   769.0   144.1   913.1   731.5   2,704.3
2011   831.8   169.5   1,001.3   799.5   2,906.0
2012   886.9   188.1   1,075.0   875.5   3,105.5
2013   936.2   200.7   1,136.9   951.2   3,291.2
2014   984.8   210.8   1,195.6   1,027.4   3,459.4
2015   1,034.1   219.5   1,253.7   1,108.2   3,604.8
2016   1,086.5   225.9   1,312.4   1,190.8   3,726.4
2017   1,141.3   230.1   1,371.3   1,279.8   3,818.0
2018   1,198.4   231.8   1,430.2   1,374.8   3,873.3
2019   1,258.3   230.6   1,488.9   1,475.7   3,886.6
2020   1,321.2   226.2   1,547.4   1,582.9   3,851.1
2021   1,386.4   222.8   1,609.2   1,696.2   3,764.1
2022   1,454.6   216.1   1,670.7   1,815.5   3,619.3
2023   1,525.3   205.9   1,731.2   1,941.7   3,408.8
2024   1,599.5   191.7   1,791.2   2,074.9   3,125.1
2025   1,676.4   172.9   1,849.3   2,215.8   2,758.7
2026   1,756.7   149.2   1,905.9   2,366.5   2,298.0
2027   1,841.1   119.5   1,960.6   2,525.3   1,733.4
2028   1,929.8   83.6   2,013.4   2,690.3   1,056.4
2029 1   2,022.4   40.9   2,063.3   2,860.8   259.0
1 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