Operations of the Combined OASI and DI Trust Funds, In Current Dollars

Single-Year Tables

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 2011-86
[In billions]
Calendar year	Income excluding interest	Interest income	Total income	Cost	Assets at end of year
Intermediate:
2011	$692.8	$114.9	$807.7	$738.4	$2,678.2
2012	750.7	116.1	866.8	772.0	2,773.0
2013	794.4	120.7	915.1	813.8	2,874.3
2014	843.1	126.8	969.9	860.5	2,983.7
2015	890.1	133.3	1,023.4	911.0	3,096.1
2016	939.1	139.8	1,079.0	964.8	3,210.2
2017	988.1	147.0	1,135.1	1,023.1	3,322.2
2018	1,040.0	156.1	1,196.0	1,086.9	3,431.3
2019	1,090.6	164.8	1,255.4	1,160.6	3,526.1
2020	1,141.2	172.2	1,313.4	1,240.4	3,599.1
2021	1,192.6	181.0	1,373.6	1,323.7	3,648.9
2022	1,246.0	188.9	1,434.9	1,410.6	3,673.2
2023	1,302.0	195.5	1,497.5	1,501.5	3,669.2
2024	1,360.8	200.6	1,561.4	1,596.2	3,634.4
2025	1,421.8	204.0	1,625.8	1,694.8	3,565.5
2026	1,485.4	199.1	1,684.5	1,797.0	3,453.0
2027	1,553.0	191.6	1,744.6	1,903.0	3,294.6
2028	1,623.7	181.4	1,805.1	2,012.1	3,087.5
2029	1,697.1	168.5	1,865.6	2,123.3	2,829.8
2030	1,774.2	152.7	1,926.9	2,236.8	2,519.9
2031	1,856.2	133.9	1,990.0	2,353.5	2,156.5
2032	1,942.0	112.0	2,054.0	2,474.5	1,735.9
2033	2,031.5	86.8	2,118.3	2,598.8	1,255.4
2034	2,124.9	58.2	2,183.1	2,725.5	713.0
2035 ^a	2,222.2	26.0	2,248.2	2,854.9	106.2
Low-cost:
2011	695.0	115.0	809.9	735.9	2,683.0
2012	759.4	116.7	876.0	766.5	2,792.5
2013	807.1	122.2	929.3	802.1	2,919.7
2014	859.6	129.6	989.3	840.9	3,068.0
2015	909.4	138.1	1,047.6	882.9	3,232.7
2016	958.7	147.3	1,106.0	928.3	3,410.4
2017	1,006.8	157.6	1,164.4	979.0	3,595.8
2018	1,056.6	170.0	1,226.6	1,033.8	3,788.6
2019	1,105.2	182.6	1,287.8	1,093.3	3,983.1
2020	1,153.1	194.8	1,347.9	1,156.5	4,174.5
2021	1,200.7	208.8	1,409.5	1,223.1	4,360.9
2022	1,250.1	222.9	1,473.0	1,291.9	4,542.0
2023	1,301.6	237.2	1,538.8	1,363.4	4,717.4
2024	1,355.5	251.5	1,607.0	1,437.3	4,887.1
2025	1,411.1	266.0	1,677.1	1,513.6	5,050.6
2026	1,468.9	274.4	1,743.3	1,592.2	5,201.7
2027	1,529.7	282.2	1,811.9	1,673.1	5,340.5
2028	1,593.0	289.4	1,882.4	1,755.8	5,467.2
2029	1,658.8	295.9	1,954.8	1,839.1	5,582.8
2030	1,727.7	301.9	2,029.7	1,923.2	5,689.3
2031	1,800.5	307.5	2,108.1	2,008.1	5,789.2
2032	1,876.8	312.8	2,189.6	2,095.9	5,882.8
2033	1,956.2	317.7	2,274.0	2,185.4	5,971.4
2034	2,038.9	322.5	2,361.4	2,275.6	6,057.2
2035	2,125.3	327.2	2,452.4	2,367.1	6,142.6
2036	2,215.6	331.8	2,547.5	2,461.1	6,228.9
2037	2,310.2	336.6	2,646.8	2,557.5	6,318.2
2038	2,410.1	341.7	2,751.8	2,655.1	6,414.9
2039	2,514.2	347.2	2,861.4	2,754.3	6,522.0
2040	2,622.0	353.4	2,975.5	2,855.7	6,641.8
2041	2,735.1	360.3	3,095.4	2,960.4	6,776.8
2042	2,853.2	368.1	3,221.3	3,069.9	6,928.2
2043	2,976.3	376.7	3,353.1	3,184.7	7,096.7
2044	3,104.6	386.3	3,490.9	3,305.3	7,282.2
2045	3,238.1	396.9	3,634.9	3,430.5	7,486.6
2046	3,377.3	408.5	3,785.7	3,560.3	7,712.1
2047	3,522.3	421.2	3,943.5	3,696.9	7,958.6
2048	3,673.9	435.1	4,109.0	3,839.8	8,227.8
2049	3,832.4	450.2	4,282.6	3,988.8	8,521.6
2050	3,997.7	466.8	4,464.5	4,144.7	8,841.4
2051	4,170.5	484.7	4,655.2	4,308.7	9,187.9
2052	4,351.0	504.1	4,855.0	4,481.8	9,561.1
2053	4,539.6	524.9	5,064.5	4,663.5	9,962.1
2054	4,736.4	547.2	5,283.7	4,853.6	10,392.1
2055	4,941.6	571.2	5,512.8	5,052.7	10,852.2
2056	5,156.0	596.7	5,752.7	5,260.7	11,344.2
2057	5,380.2	624.1	6,004.3	5,477.2	11,871.3
2058	5,614.7	653.5	6,268.3	5,701.5	12,438.0
2059	5,860.2	685.1	6,545.4	5,933.6	13,049.7
2060	6,117.2	719.3	6,836.6	6,174.4	13,711.9
2061	6,385.9	756.4	7,142.3	6,424.5	14,429.7
2062	6,666.6	796.5	7,463.1	6,685.2	15,207.6
2063	6,960.0	840.0	7,800.0	6,956.6	16,051.0
2064	7,266.1	887.1	8,153.2	7,239.1	16,965.2
2065	7,586.0	938.1	8,524.1	7,534.1	17,955.2
2066	7,920.2	993.3	8,913.5	7,843.4	19,025.3
2067	8,270.0	1,052.9	9,322.9	8,167.4	20,180.9
2068	8,636.1	1,117.3	9,753.4	8,506.3	21,427.9
2069	9,018.8	1,186.6	10,205.4	8,861.7	22,771.6
2070	9,419.3	1,261.4	10,680.6	9,233.3	24,218.9
2071	9,838.0	1,341.9	11,179.9	9,619.7	25,779.2
2072	10,275.5	1,428.6	11,704.1	10,023.0	27,460.2
2073	10,732.5	1,521.9	12,254.5	10,446.6	29,268.1
2074	11,210.7	1,622.3	12,833.0	10,890.3	31,210.9
2075	11,710.4	1,730.1	13,440.5	11,353.4	33,297.9
2076	12,232.5	1,845.8	14,078.3	11,837.3	35,539.0
2077	12,778.2	1,970.0	14,748.2	12,345.4	37,941.7
2078	13,348.6	2,103.0	15,451.6	12,879.7	40,513.6
2079	13,945.1	2,245.2	16,190.4	13,440.7	43,263.2
2080	14,568.8	2,397.2	16,966.0	14,030.4	46,198.8
2081	15,220.0	2,559.3	17,779.3	14,650.5	49,327.6
2082	15,900.3	2,731.9	18,632.2	15,302.0	52,657.9
2083	16,611.9	2,915.5	19,527.5	15,986.4	56,198.9
2084	17,354.8	3,110.6	20,465.4	16,705.4	59,958.9
2085	18,130.5	3,317.7	21,448.1	17,460.6	63,946.5
2086	18,943.2	3,537.1	22,480.3	18,253.0	68,173.9
High-cost:
2011	690.4	114.7	805.2	741.1	2,673.1
2012	741.6	115.8	857.4	780.8	2,749.7
2013	786.3	120.1	906.4	831.0	2,825.2
2014	834.7	125.7	960.4	888.8	2,896.8
2015	884.7	131.3	1,016.0	952.6	2,960.2
2016	939.5	136.7	1,076.2	1,023.0	3,013.4
2017	995.7	142.0	1,137.7	1,099.4	3,051.7
2018	1,052.9	146.7	1,199.6	1,183.1	3,068.3
2019	1,109.5	149.7	1,259.2	1,275.4	3,052.1
2020	1,166.2	150.3	1,316.5	1,377.1	2,991.5
2021	1,223.5	150.9	1,374.4	1,481.8	2,884.1
2022	1,282.9	148.8	1,431.7	1,592.1	2,723.6
2023	1,345.3	143.3	1,488.7	1,708.7	2,503.6
2024	1,411.2	134.1	1,545.2	1,831.3	2,217.5
2025	1,479.8	120.2	1,600.1	1,959.9	1,857.6
2026	1,551.8	97.0	1,648.8	2,094.5	1,411.9
2027	1,628.6	68.6	1,697.1	2,235.2	873.8
2028 ^a	1,709.6	34.6	1,744.2	2,381.4	236.6

^a Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2036 under the intermediate assumptions and in 2029 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 May 13, 2011