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 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 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   727.6   120.1   847.7   709.3   2,693.9
2011   763.6   126.4   890.0   735.1   2,848.8
2012   810.4   136.1   946.5   772.4   3,022.9
2013   855.5   148.4   1,003.9   822.7   3,204.0
2014   898.6   161.1   1,059.7   880.2   3,383.5
2015   943.5   172.4   1,115.9   941.2   3,558.1
2016   986.4   183.1   1,169.6   1,005.3   3,722.4
2017   1,031.4   194.3   1,225.7   1,074.3   3,873.8
2018   1,077.0   205.5   1,282.5   1,147.5   4,008.8
2019   1,125.2   215.8   1,341.0   1,226.2   4,123.6
2020   1,175.5   225.1   1,400.6   1,308.8   4,215.4
2021   1,227.9   233.2   1,461.1   1,394.3   4,282.3
2022   1,282.5   239.8   1,522.3   1,482.4   4,322.2
2023   1,339.6   244.8   1,584.3   1,574.1   4,332.4
2024   1,399.1   244.4   1,643.6   1,669.4   4,306.6
2025   1,461.3   242.0   1,703.3   1,767.9   4,242.0
2026   1,526.0   237.4   1,763.3   1,869.5   4,135.9
2027   1,593.7   230.2   1,824.0   1,974.9   3,985.0
2028   1,664.4   220.5   1,884.9   2,083.7   3,786.1
2029   1,738.5   208.0   1,946.5   2,194.6   3,538.0
2030   1,815.9   192.7   2,008.6   2,309.3   3,237.2
2031   1,897.0   174.4   2,071.3   2,426.8   2,881.7
2032   1,981.8   152.9   2,134.7   2,547.2   2,469.3
2033   2,070.3   128.2   2,198.5   2,670.0   1,997.9
2034   2,162.8   100.1   2,262.9   2,795.1   1,465.7
2035   2,259.2   68.6   2,327.8   2,922.9   870.5
2036 a   2,360.0   33.4   2,393.4   3,054.4   209.5

Low-cost:
2009   704.9   118.9   823.8   680.1   2,562.4
2010   739.5   121.6   861.2   704.4   2,719.1
2011   774.1   127.4   901.5   727.6   2,893.1
2012   812.1   136.4   948.4   752.0   3,089.5
2013   864.9   148.4   1,013.3   789.0   3,313.8
2014   904.8   161.1   1,065.9   834.6   3,545.2
2015   945.5   172.9   1,118.3   883.0   3,780.5
2016   985.9   185.6   1,171.5   933.6   4,018.4
2017   1,028.2   200.2   1,228.3   987.8   4,259.0
2018   1,071.8   215.6   1,287.4   1,045.0   4,501.3
2019   1,116.5   231.4   1,347.9   1,108.0   4,741.2
2020   1,162.4   247.4   1,409.9   1,173.7   4,977.4
2021   1,210.0   263.7   1,473.7   1,241.0   5,210.2
2022   1,259.4   280.2   1,539.6   1,309.8   5,440.0
2023   1,310.7   296.9   1,607.7   1,381.0   5,666.6
2024   1,364.0   308.9   1,672.8   1,454.4   5,885.0
2025   1,419.3   320.3   1,739.6   1,529.8   6,094.9
2026   1,476.6   331.4   1,808.0   1,606.9   6,296.0
2027   1,536.4   341.9   1,878.4   1,686.4   6,487.9
2028   1,598.7   352.0   1,950.7   1,768.1   6,670.6
2029   1,663.7   361.6   2,025.3   1,848.7   6,847.2
2030   1,731.7   370.9   2,102.7   1,931.6   7,018.3
2031   1,802.9   380.0   2,182.9   2,015.8   7,185.4
2032   1,877.4   389.0   2,266.3   2,101.4   7,350.3
2033   1,955.1   397.8   2,352.9   2,188.2   7,515.0
2034   2,036.4   406.7   2,443.1   2,275.8   7,682.4
2035   2,121.3   415.9   2,537.2   2,364.5   7,855.0
2036   2,210.2   425.4   2,635.6   2,455.3   8,035.3
2037   2,303.3   435.4   2,738.7   2,547.8   8,226.2
2038   2,401.1   446.1   2,847.1   2,641.4   8,432.0
2039   2,503.4   457.6   2,961.0   2,735.9   8,657.1
2040   2,610.1   470.4   3,080.5   2,832.5   8,905.0
2041   2,721.7   484.4   3,206.1   2,932.4   9,178.7
2042   2,838.3   499.8   3,338.2   3,036.4   9,480.5
2043   2,960.3   516.8   3,477.2   3,145.0   9,812.6
2044   3,087.8   535.5   3,623.3   3,258.9   10,176.9
2045   3,220.9   556.0   3,776.9   3,378.6   10,575.2
2046   3,359.8   578.3   3,938.0   3,504.2   11,009.0
2047   3,504.9   602.5   4,107.4   3,636.0   11,480.4
2048   3,656.4   628.9   4,285.3   3,772.8   11,992.9
2049   3,814.6   657.6   4,472.1   3,914.3   12,550.7
2050   3,979.6   688.7   4,668.3   4,063.1   13,156.0
2051   4,151.9   722.4   4,874.3   4,220.0   13,810.3
2052   4,332.4   758.8   5,091.2   4,386.0   14,515.5
2053   4,521.0   798.0   5,319.0   4,560.9   15,273.6
2054   4,717.9   840.0   5,557.9   4,744.8   16,086.7
2055   4,923.3   885.0   5,808.4   4,938.0   16,957.1
2056   5,137.8   933.2   6,071.1   5,140.7   17,887.5
2057   5,362.2   984.7   6,346.8   5,352.6   18,881.7
2058   5,596.8   1,039.7   6,636.5   5,573.5   19,944.7
2059   5,842.1   1,098.5   6,940.6   5,803.4   21,082.0
2060   6,098.4   1,161.5   7,259.9   6,042.5   22,299.4
2061   6,366.5   1,228.9   7,595.3   6,291.2   23,603.5
2062   6,646.5   1,301.1   7,947.6   6,550.2   25,000.9
2063   6,939.2   1,378.5   8,317.6   6,819.8   26,498.8
2064   7,245.2   1,461.4   8,706.6   7,100.8   28,104.6
2065   7,565.0   1,550.3   9,115.3   7,394.7   29,825.2
2066   7,899.5   1,645.5   9,545.0   7,701.8   31,668.5
2067   8,249.1   1,747.5   9,996.5   8,022.6   33,642.3
2068   8,614.3   1,856.6   10,470.9   8,357.8   35,755.5
2069   8,995.9   1,973.5   10,969.4   8,707.6   38,017.3
2070   9,394.5   2,098.5   11,493.0   9,072.9   40,437.4
2071   9,811.0   2,232.2   12,043.2   9,455.3   43,025.3
2072   10,246.0   2,375.2   12,621.1   9,855.6   45,790.8
2073   10,700.2   2,527.8   13,228.1   10,274.9   48,744.0
2074   11,174.5   2,690.8   13,865.3   10,713.5   51,895.8
2075   11,669.2   2,864.7   14,533.9   11,172.5   55,257.2
2076   12,185.7   3,050.0   15,235.6   11,654.3   58,838.5
2077   12,724.5   3,247.3   15,971.8   12,160.4   62,649.9
2078   13,287.0   3,457.1   16,744.1   12,692.1   66,701.9
2079   13,873.8   3,680.1   17,553.8   13,250.9   71,004.8
2080   14,486.1   3,916.7   18,402.8   13,838.0   75,569.6
2081   15,124.7   4,167.6   19,292.3   14,454.1   80,407.8
2082   15,790.7   4,433.4   20,224.1   15,100.2   85,531.8
2083   16,486.2   4,714.8   21,201.0   15,778.6   90,954.1
2084   17,212.1   5,012.4   22,224.5   16,491.0   96,687.6
2085   17,970.9   5,327.1   23,298.0   17,237.6   102,748.0

High-cost:
2009   700.1   118.5   818.6   685.0   2,552.3
2010   722.4   121.0   843.4   714.4   2,681.3
2011   762.8   126.9   889.7   744.0   2,827.0
2012   795.4   135.4   930.8   793.7   2,964.0
2013   840.7   148.7   989.3   863.3   3,090.1
2014   900.8   169.4   1,070.2   954.0   3,206.3
2015   963.3   183.1   1,146.4   1,048.1   3,304.6
2016   1,022.2   191.7   1,213.8   1,138.4   3,380.0
2017   1,078.8   197.7   1,276.4   1,228.4   3,428.0
2018   1,130.8   201.7   1,332.5   1,323.8   3,436.8
2019   1,185.1   200.6   1,385.7   1,423.3   3,399.2
2020   1,242.5   196.7   1,439.2   1,529.2   3,309.2
2021   1,302.7   189.6   1,492.3   1,640.0   3,161.5
2022   1,365.7   179.2   1,544.8   1,755.6   2,950.8
2023   1,431.8   165.0   1,596.7   1,876.8   2,670.8
2024   1,501.0   146.6   1,647.7   2,003.4   2,315.0
2025   1,573.8   123.7   1,697.5   2,135.2   1,877.3
2026   1,649.8   95.9   1,745.8   2,272.1   1,350.9
2027   1,729.7   62.7   1,792.4   2,414.8   728.5
2028 a   1,813.4   23.7   1,837.1   2,563.0   2.6
a 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