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 April 23, 2007

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 2007-85
[In billions]
Calendar year   Income
excluding
interest		   Interest
income		   Total
income		   Cost   Assets at
end of year

Intermediate:
2007   $673.7   $109.2   $782.8   $594.3   $2,236.6
2008   709.5   117.9   827.5   617.3   2,446.8
2009   751.6   130.0   881.6   652.5   2,675.9
2010   791.2   143.7   935.0   694.2   2,916.6
2011   833.1   158.5   991.6   737.4   3,170.8
2012   874.8   173.6   1,048.4   787.6   3,431.5
2013   915.8   189.1   1,104.9   842.8   3,693.6
2014   957.6   204.7   1,162.3   902.3   3,953.6
2015   1,002.0   219.9   1,221.9   965.9   4,209.7
2016   1,048.5   235.0   1,283.5   1,033.8   4,459.3
2017   1,097.0   250.4   1,347.4   1,105.8   4,701.0
2018   1,147.0   265.5   1,412.5   1,182.4   4,931.1
2019   1,198.7   280.1   1,478.8   1,263.5   5,146.3
2020   1,252.5   293.9   1,546.4   1,349.0   5,343.6
2021   1,308.3   306.8   1,615.1   1,437.7   5,521.0
2022   1,365.8   316.1   1,682.0   1,529.9   5,673.1
2023   1,425.7   324.0   1,749.6   1,626.4   5,796.4
2024   1,488.0   330.1   1,818.1   1,727.2   5,887.3
2025   1,553.1   334.3   1,887.4   1,832.6   5,942.1
2026   1,620.6   336.4   1,957.0   1,942.3   5,956.9
2027   1,691.0   336.1   2,027.1   2,056.2   5,927.8
2028   1,764.2   333.2   2,097.4   2,175.0   5,850.2
2029   1,840.8   327.5   2,168.3   2,296.5   5,722.0
2030   1,920.6   318.9   2,239.5   2,420.9   5,540.7
2031   2,003.6   307.3   2,310.9   2,548.8   5,302.8
2032   2,090.5   292.3   2,382.8   2,680.2   5,005.5
2033   2,181.4   274.0   2,455.4   2,814.2   4,646.7
2034   2,276.5   252.2   2,528.7   2,950.2   4,225.3
2035   2,375.3   226.8   2,602.1   3,088.5   3,738.9
2036   2,477.9   197.7   2,675.6   3,230.2   3,184.3
2037   2,584.8   164.7   2,749.5   3,375.7   2,558.1
2038   2,696.5   127.6   2,824.1   3,524.6   1,857.6
2039   2,813.4   86.2   2,899.6   3,677.0   1,080.2
2040 1   2,934.7   40.4   2,975.1   3,833.6   221.6

Low Cost:
2007   676.3   109.5   785.8   592.6   2,241.3
2008   716.9   118.5   835.4   613.0   2,463.8
2009   756.6   129.3   885.9   643.3   2,706.4
2010   795.2   141.3   936.5   676.9   2,966.0
2011   835.1   155.1   990.2   710.8   3,245.4
2012   875.2   170.2   1,045.4   750.4   3,540.5
2013   915.1   186.5   1,101.7   794.1   3,848.1
2014   956.1   204.1   1,160.2   841.1   4,167.2
2015   997.8   221.5   1,219.3   891.2   4,495.3
2016   1,041.0   239.4   1,280.4   944.5   4,831.2
2017   1,084.8   258.9   1,343.6   1,002.7   5,172.1
2018   1,129.6   278.8   1,408.5   1,064.5   5,516.1
2019   1,175.9   299.2   1,475.1   1,129.6   5,861.5
2020   1,223.7   319.9   1,543.5   1,197.9   6,207.2
2021   1,273.0   340.9   1,613.9   1,268.0   6,553.1
2022   1,323.6   359.2   1,682.8   1,340.2   6,895.7
2023   1,375.9   377.4   1,753.3   1,415.3   7,233.7
2024   1,430.2   395.3   1,825.5   1,493.2   7,566.0
2025   1,486.6   412.9   1,899.5   1,574.0   7,891.5
2026   1,545.0   430.2   1,975.2   1,657.3   8,209.4
2027   1,605.6   447.0   2,052.6   1,741.8   8,520.2
2028   1,668.7   463.4   2,132.0   1,829.4   8,822.8
2029   1,734.3   479.4   2,213.7   1,918.1   9,118.4
2030   1,802.7   495.0   2,297.7   2,008.1   9,408.0
2031   1,873.8   510.4   2,384.2   2,099.7   9,692.4
2032   1,948.1   525.5   2,473.5   2,193.0   9,973.0
2033   2,025.9   540.5   2,566.3   2,287.2   10,252.1
2034   2,107.2   555.5   2,662.7   2,381.8   10,533.0
2035   2,191.8   570.6   2,762.4   2,476.9   10,818.5
2036   2,279.8   586.1   2,865.9   2,573.6   11,110.8
2037   2,371.6   602.0   2,973.6   2,672.0   11,412.5
2038   2,467.7   618.5   3,086.2   2,771.7   11,727.0
2039   2,568.1   635.8   3,204.0   2,873.0   12,057.9
2040   2,672.6   654.1   3,326.7   2,976.4   12,408.2
2041   2,781.4   673.4   3,454.8   3,083.0   12,780.0
2042   2,894.8   694.0   3,588.7   3,193.9   13,174.8
2043   3,013.0   715.8   3,728.8   3,309.4   13,594.2
2044   3,136.4   738.9   3,875.3   3,430.1   14,039.4
2045   3,264.6   763.5   4,028.1   3,556.0   14,511.5
2046   3,397.9   789.5   4,187.4   3,687.5   15,011.4
2047   3,536.5   817.0   4,353.6   3,825.3   15,539.7
2048   3,681.2   846.1   4,527.3   3,969.0   16,097.9
2049   3,831.6   876.8   4,708.5   4,118.9   16,687.4
2050   3,988.4   909.2   4,897.6   4,275.6   17,309.5
2051   4,151.5   943.4   5,094.9   4,440.3   17,964.1
2052   4,321.6   979.3   5,300.9   4,613.8   18,651.2
2053   4,499.1   1,017.0   5,516.1   4,796.1   19,371.1
2054   4,684.2   1,056.4   5,740.6   4,987.1   20,124.6
2055   4,876.8   1,097.6   5,974.4   5,186.8   20,912.1
2056   5,077.2   1,140.7   6,217.8   5,395.9   21,734.1
2057   5,286.0   1,185.6   6,471.6   5,613.9   22,591.8
2058   5,504.1   1,232.5   6,736.7   5,840.2   23,488.3
2059   5,731.7   1,281.6   7,013.3   6,074.7   24,426.9
2060   5,968.7   1,333.1   7,301.8   6,318.0   25,410.7
2061   6,215.9   1,387.0   7,602.9   6,570.5   26,443.1
2062   6,473.9   1,443.6   7,917.5   6,833.1   27,527.5
2063   6,742.9   1,503.2   8,246.0   7,105.2   28,668.3
2064   7,023.8   1,565.8   8,589.6   7,387.0   29,871.0
2065   7,317.3   1,632.0   8,949.3   7,679.5   31,140.8
2066   7,623.3   1,701.8   9,325.1   7,983.5   32,482.4
2067   7,942.4   1,775.7   9,718.0   8,299.1   33,901.4
2068   8,274.3   1,853.8   10,128.0   8,626.2   35,403.2
2069   8,620.4   1,936.4   10,556.9   8,966.3   36,993.7
2070   8,982.3   2,024.0   11,006.3   9,321.0   38,679.1
2071   9,359.1   2,116.8   11,476.0   9,690.9   40,464.2
2072   9,752.4   2,215.1   11,967.5   10,075.5   42,356.1
2073   10,161.9   2,319.3   12,481.1   10,476.5   44,360.8
2074   10,588.1   2,429.6   13,017.6   10,896.4   46,482.0
2075   11,032.3   2,546.2   13,578.4   11,336.3   48,724.2
2076   11,495.0   2,669.4   14,164.4   11,797.1   51,091.5
2077   11,977.0   2,799.3   14,776.3   12,280.4   53,587.3
2078   12,478.8   2,936.2   15,415.0   12,787.4   56,215.0
2079   13,001.3   3,080.3   16,081.6   13,319.1   58,977.5
2080   13,545.3   3,231.6   16,776.9   13,876.6   61,877.8
2081   14,111.7   3,390.3   17,502.0   14,460.9   64,918.9
2082   14,702.3   3,556.7   18,259.0   15,072.8   68,105.1
2083   15,318.5   3,730.9   19,049.4   15,713.7   71,440.9
2084   15,961.5   3,913.3   19,874.8   16,384.7   74,931.0
2085   16,632.9   4,104.1   20,737.0   17,086.4   78,581.6

High Cost:
2007   665.7   107.8   773.5   597.8   2,223.8
2008   689.6   115.7   805.3   627.8   2,401.3
2009   734.9   127.3   862.2   668.5   2,595.0
2010   768.9   139.7   908.5   716.0   2,787.5
2011   818.2   156.9   975.1   775.7   2,986.9
2012   881.5   183.5   1,065.0   854.2   3,197.8
2013   937.7   202.7   1,140.4   938.1   3,400.1
2014   989.4   215.5   1,204.9   1,021.7   3,583.3
2015   1,041.3   225.3   1,266.6   1,104.4   3,745.4
2016   1,093.9   233.9   1,327.7   1,193.3   3,879.9
2017   1,149.3   239.0   1,388.3   1,283.8   3,984.4
2018   1,207.0   242.0   1,449.0   1,380.7   4,052.7
2019   1,267.1   242.5   1,509.7   1,483.9   4,078.5
2020   1,330.1   240.3   1,570.4   1,593.0   4,055.9
2021   1,395.8   235.0   1,630.8   1,706.9   3,979.7
2022   1,464.0   229.0   1,693.0   1,826.3   3,846.5
2023   1,535.4   219.5   1,754.9   1,951.9   3,649.5
2024   1,610.2   206.2   1,816.3   2,083.9   3,381.9
2025   1,688.3   188.5   1,876.8   2,222.7   3,035.9
2026   1,769.7   166.1   1,935.8   2,368.1   2,603.6
2027   1,855.2   138.3   1,993.5   2,524.0   2,073.1
2028   1,944.9   104.4   2,049.3   2,687.8   1,434.6
2029 1   2,038.8   64.1   2,102.9   2,857.4   680.1
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 2030 under the high cost assumptions.

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

Return to list of tables.

Privacy Policy  | Website Policies & Other Important Information  | Site Map