Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov Home   FAQs   Contact Us   Search
 
2009 Trustees Report SSA logo: link to Social Security Online home

Operations of the Combined OASI and DI Trust Funds, in Constant 2009 Dollars

Single-Year Tables

Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions

Table VI.F7.- Operations of the Combined OASI and DI Trust Funds,
in Constant 2009 Dollars, a Calendar Years 2009-85
[In billions]

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

Intermediate:
2009   $701.3   $118.1   $819.4   $682.5   $2,555.5
2010   715.8   118.1   833.9   697.8   2,650.1
2011   733.9   121.5   855.4   706.6   2,738.2
2012   758.5   127.4   885.9   722.9   2,829.1
2013   776.8   134.7   911.5   747.0   2,909.2
2014   791.6   141.9   933.5   775.5   2,980.7
2015   808.5   147.7   956.2   806.6   3,049.0
2016   822.3   152.7   974.9   838.0   3,102.9
2017   836.3   157.5   993.9   871.1   3,141.2
2018   849.5   162.1   1,011.6   905.1   3,162.1
2019   863.4   165.6   1,029.0   940.8   3,164.1
2020   877.4   168.0   1,045.4   976.9   3,146.4
2021   891.5   169.3   1,060.8   1,012.3   3,109.2
2022   905.8   169.4   1,075.2   1,047.0   3,052.7
2023   920.4   168.2   1,088.5   1,081.5   2,976.6
2024   935.1   163.4   1,098.5   1,115.7   2,878.3
2025   950.1   157.3   1,107.4   1,149.4   2,757.9
2026   965.1   150.1   1,115.2   1,182.3   2,615.6
2027   980.5   141.6   1,122.1   1,214.9   2,451.6
2028   996.0   132.0   1,128.0   1,247.0   2,265.8
2029   1,012.0   121.1   1,133.1   1,277.6   2,059.6
2030   1,028.3   109.1   1,137.4   1,307.8   1,833.2
2031   1,045.0   96.1   1,141.0   1,336.8   1,587.5
2032   1,062.0   81.9   1,143.9   1,364.9   1,323.2
2033   1,079.2   66.8   1,146.0   1,391.8   1,041.4
2034   1,096.7   50.8   1,147.4   1,417.3   743.2
2035   1,114.4   33.8   1,148.2   1,441.8   429.4
2036 b   1,132.4   16.0   1,148.4   1,465.6   100.5

Low-cost:
2009   704.9   118.9   823.8   680.1   2,562.4
2010   730.3   120.1   850.5   695.6   2,685.3
2011   753.7   124.0   877.8   708.4   2,816.9
2012   777.5   130.6   908.0   719.9   2,957.9
2013   811.2   139.2   950.4   740.1   3,108.1
2014   831.4   148.1   979.5   766.9   3,257.7
2015   853.4   156.0   1,009.4   797.0   3,412.3
2016   874.2   164.6   1,038.8   827.8   3,563.0
2017   895.5   174.3   1,069.9   860.4   3,709.5
2018   917.0   184.5   1,101.4   894.1   3,851.3
2019   938.4   194.5   1,132.9   931.2   3,984.8
2020   959.7   204.3   1,164.0   969.0   4,109.3
2021   981.3   213.9   1,195.2   1,006.4   4,225.4
2022   1,003.3   223.2   1,226.5   1,043.4   4,333.8
2023   1,025.7   232.4   1,258.1   1,080.7   4,434.5
2024   1,048.5   237.4   1,286.0   1,118.1   4,524.0
2025   1,071.7   241.9   1,313.6   1,155.2   4,602.5
2026   1,095.3   245.8   1,341.1   1,192.0   4,670.3
2027   1,119.6   249.2   1,368.7   1,228.8   4,727.6
2028   1,144.3   251.9   1,396.3   1,265.6   4,774.7
2029   1,169.8   254.3   1,424.1   1,299.9   4,814.5
2030   1,196.1   256.2   1,452.3   1,334.1   4,847.5
2031   1,223.2   257.8   1,481.1   1,367.7   4,875.2
2032   1,251.3   259.2   1,510.5   1,400.6   4,898.9
2033   1,280.0   260.4   1,540.5   1,432.6   4,920.1
2034   1,309.7   261.6   1,571.2   1,463.6   4,940.7
2035   1,340.1   262.7   1,602.9   1,493.8   4,962.4
2036   1,371.6   264.0   1,635.6   1,523.7   4,986.6
2037   1,404.1   265.4   1,669.6   1,553.2   5,014.8
2038   1,437.8   267.1   1,704.9   1,581.7   5,049.3
2039   1,472.6   269.2   1,741.8   1,609.4   5,092.5
2040   1,508.2   271.8   1,780.0   1,636.8   5,145.7
2041   1,544.9   274.9   1,819.8   1,664.5   5,210.1
2042   1,582.6   278.7   1,861.3   1,693.1   5,286.2
2043   1,621.4   283.1   1,904.5   1,722.6   5,374.7
2044   1,661.3   288.1   1,949.5   1,753.5   5,475.6
2045   1,702.3   293.9   1,996.2   1,785.7   5,589.3
2046   1,744.3   300.2   2,044.6   1,819.3   5,715.7
2047   1,787.5   307.3   2,094.8   1,854.4   5,855.0
2048   1,831.8   315.1   2,146.9   1,890.1   6,008.3
2049   1,877.3   323.6   2,200.9   1,926.4   6,176.6
2050   1,923.9   332.9   2,256.8   1,964.2   6,360.0
2051   1,971.6   343.1   2,314.7   2,004.0   6,558.2
2052   2,021.0   354.0   2,375.0   2,046.0   6,771.2
2053   2,071.7   365.7   2,437.3   2,090.0   6,998.9
2054   2,123.7   378.1   2,501.8   2,135.8   7,241.1
2055   2,177.0   391.3   2,568.3   2,183.5   7,498.0
2056   2,231.6   405.3   2,637.0   2,232.9   7,769.5
2057   2,287.9   420.1   2,708.0   2,283.8   8,056.3
2058   2,345.8   435.8   2,781.6   2,336.0   8,359.4
2059   2,405.3   452.3   2,857.6   2,389.4   8,679.8
2060   2,466.4   469.7   2,936.2   2,443.8   9,018.8
2061   2,529.3   488.2   3,017.5   2,499.4   9,377.4
2062   2,593.9   507.8   3,101.7   2,556.3   9,756.9
2063   2,660.2   528.5   3,188.7   2,614.4   10,158.6
2064   2,728.4   550.3   3,278.8   2,674.0   10,583.7
2065   2,798.5   573.5   3,372.0   2,735.5   11,033.1
2066   2,870.6   597.9   3,468.5   2,798.7   11,507.8
2067   2,944.6   623.8   3,568.4   2,863.8   12,009.0
2068   3,020.6   651.0   3,671.6   2,930.6   12,537.6
2069   3,098.6   679.8   3,778.4   2,999.3   13,095.0
2070   3,178.7   710.0   3,888.7   3,069.9   13,682.3
2071   3,260.9   741.9   4,002.8   3,142.7   14,300.5
2072   3,345.3   775.5   4,120.8   3,217.8   14,950.6
2073   3,431.8   810.7   4,242.6   3,295.4   15,633.4
2074   3,520.6   847.7   4,368.3   3,375.3   16,350.0
2075   3,611.4   886.6   4,498.0   3,457.7   17,101.2
2076   3,704.6   927.2   4,631.8   3,543.0   17,887.5
2077   3,800.0   969.8   4,769.7   3,631.5   18,709.5
2078   3,897.8   1,014.2   4,912.0   3,723.3   19,567.3
2079   3,998.0   1,060.5   5,058.5   3,818.5   20,461.3
2080   4,100.6   1,108.7   5,209.3   3,917.2   21,391.7
2081   4,205.7   1,158.9   5,364.6   4,019.2   22,358.8
2082   4,313.2   1,211.0   5,524.2   4,124.6   23,363.1
2083   4,423.6   1,265.1   5,688.7   4,233.7   24,404.9
2084   4,536.7   1,321.2   5,857.9   4,346.6   25,484.6
2085   4,653.0   1,379.3   6,032.2   4,463.1   26,603.1

High-cost:
2009   700.1   118.5   818.6   685.0   2,552.3
2010   706.8   118.4   825.2   699.0   2,623.4
2011   727.9   121.1   849.0   710.0   2,697.7
2012   727.8   123.9   851.7   726.3   2,712.1
2013   725.8   128.4   854.2   745.3   2,668.0
2014   735.0   138.2   873.2   778.4   2,616.0
2015   750.7   142.7   893.4   816.8   2,575.4
2016   766.4   143.7   910.2   853.6   2,534.4
2017   779.3   142.8   922.0   887.4   2,476.3
2018   787.0   140.4   927.3   921.2   2,391.7
2019   794.6   134.5   929.1   954.2   2,279.0
2020   802.5   127.0   929.5   987.7   2,137.4
2021   810.6   118.0   928.6   1,020.5   1,967.3
2022   818.7   107.4   926.1   1,052.4   1,768.9
2023   826.9   95.3   922.2   1,083.9   1,542.4
2024   835.2   81.6   916.7   1,114.7   1,288.0
2025   843.6   66.3   909.9   1,144.5   1,006.2
2026   852.0   49.5   901.5   1,173.3   697.6
2027   860.5   31.2   891.7   1,201.3   362.4
2028 b   869.1   11.3   880.5   1,228.4   1.2
a The adjustment from current to constant dollars is by the adjusted CPI indexing series shown in table VI.F6.
b Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2037 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 12, 2009