Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov Home   FAQs   Contact Us   Search
 
2010 Trustees Report SSA logo: link to Social Security Online home

Operations of the Combined OASI and DI Trust Funds, in Constant 2010 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 2010 Dollars, a Calendar Years 2010-85
[In billions]

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

Intermediate:
2010   $673.2   $118.1   $791.3   $714.6   $2,617.0
2011   722.8   118.1   840.8   729.6   2,685.4
2012   751.0   122.1   873.1   749.3   2,748.8
2013   779.7   128.2   907.9   774.8   2,810.3
2014   806.4   134.6   941.0   802.8   2,871.9
2015   830.4   140.7   971.1   833.0   2,931.8
2016   855.4   146.7   1,002.1   864.8   2,989.2
2017   877.0   152.8   1,029.8   898.3   3,039.3
2018   896.7   158.3   1,054.9   933.3   3,078.1
2019   913.1   162.2   1,075.3   969.8   3,099.8
2020   929.1   164.8   1,094.0   1,007.4   3,101.9
2021   944.7   166.4   1,111.1   1,045.0   3,083.5
2022   960.3   166.9   1,127.2   1,082.3   3,044.4
2023   976.3   166.2   1,142.5   1,119.8   2,984.2
2024   992.8   164.3   1,157.1   1,157.0   2,903.0
2025   1,009.3   159.2   1,168.5   1,194.0   2,798.5
2026   1,026.3   152.8   1,179.1   1,230.1   2,671.3
2027   1,043.9   145.2   1,189.1   1,265.7   2,521.9
2028   1,061.8   136.3   1,198.2   1,300.4   2,350.9
2029   1,079.8   126.3   1,206.0   1,333.8   2,159.1
2030   1,098.2   115.2   1,213.4   1,365.7   1,948.0
2031   1,117.5   103.0   1,220.4   1,397.3   1,718.1
2032   1,137.0   89.7   1,226.7   1,428.2   1,469.8
2033   1,156.7   75.5   1,232.2   1,458.1   1,203.9
2034   1,176.6   60.3   1,236.9   1,486.7   921.3
2035   1,196.9   44.3   1,241.2   1,514.2   623.3
2036 b   1,217.9   27.4   1,245.3   1,541.2   310.4

Low-cost:
2010   676.0   118.5   794.6   712.3   2,622.7
2011   737.1   120.0   857.1   728.9   2,721.7
2012   770.9   125.0   895.9   745.8   2,829.2
2013   806.1   132.2   938.3   770.5   2,947.1
2014   839.9   140.2   980.1   797.1   3,078.0
2015   870.7   148.6   1,019.3   825.3   3,217.5
2016   901.8   157.3   1,059.1   855.2   3,364.6
2017   928.4   166.9   1,095.3   887.5   3,512.8
2018   953.7   177.0   1,130.7   921.5   3,660.0
2019   976.3   186.4   1,162.7   957.3   3,800.7
2020   1,000.2   195.6   1,195.8   995.3   3,933.9
2021   1,023.6   204.6   1,228.2   1,033.6   4,059.0
2022   1,047.4   213.3   1,260.7   1,071.9   4,176.0
2023   1,071.9   221.7   1,293.6   1,110.7   4,285.1
2024   1,097.2   229.9   1,327.1   1,149.4   4,387.0
2025   1,122.5   235.0   1,357.6   1,188.2   4,478.8
2026   1,148.8   239.7   1,388.4   1,226.7   4,561.3
2027   1,176.0   243.8   1,419.8   1,265.1   4,635.4
2028   1,203.9   247.6   1,451.4   1,303.1   4,701.8
2029   1,232.0   251.0   1,483.0   1,340.2   4,761.4
2030   1,261.1   254.0   1,515.1   1,375.8   4,816.5
2031   1,291.4   256.9   1,548.3   1,411.4   4,868.2
2032   1,322.5   259.6   1,582.1   1,446.7   4,917.5
2033   1,354.4   262.2   1,616.7   1,481.4   4,965.9
2034   1,387.3   264.8   1,652.1   1,515.1   5,015.1
2035   1,421.1   267.5   1,688.6   1,548.1   5,066.9
2036   1,456.0   270.4   1,726.5   1,581.2   5,122.6
2037   1,492.1   273.5   1,765.7   1,614.1   5,183.6
2038   1,529.7   277.0   1,806.7   1,646.2   5,252.5
2039   1,568.0   280.9   1,848.9   1,677.6   5,331.0
2040   1,607.0   285.4   1,892.4   1,708.5   5,420.6
2041   1,647.2   290.5   1,937.8   1,739.6   5,522.9
2042   1,688.6   296.3   1,985.0   1,771.5   5,638.6
2043   1,731.1   302.9   2,034.0   1,804.6   5,768.3
2044   1,774.6   310.1   2,084.8   1,839.0   5,912.1
2045   1,819.2   318.1   2,137.3   1,874.9   6,070.0
2046   1,864.9   326.9   2,191.7   1,912.3   6,242.1
2047   1,911.7   336.4   2,248.1   1,951.0   6,428.9
2048   1,959.9   346.7   2,306.6   1,990.8   6,631.0
2049   2,009.3   357.9   2,367.2   2,031.5   6,849.4
2050   2,060.0   369.9   2,429.9   2,073.5   7,084.7
2051   2,112.1   382.8   2,494.9   2,117.5   7,336.8
2052   2,165.6   396.6   2,562.2   2,163.5   7,605.8
2053   2,220.6   411.3   2,631.9   2,211.6   7,891.5
2054   2,276.9   426.9   2,703.7   2,261.7   8,194.0
2055   2,334.6   443.3   2,777.9   2,313.8   8,513.2
2056   2,393.8   460.7   2,854.5   2,367.7   8,849.5
2057   2,454.7   479.0   2,933.7   2,423.1   9,203.6
2058   2,517.5   498.2   3,015.7   2,479.9   9,576.7
2059   2,582.2   518.5   3,100.7   2,537.9   9,970.1
2060   2,648.5   539.9   3,188.4   2,597.2   10,385.0
2061   2,716.6   562.5   3,279.0   2,657.5   10,822.9
2062   2,786.6   586.3   3,372.9   2,719.3   11,285.2
2063   2,858.6   611.4   3,470.1   2,782.4   11,773.3
2064   2,932.4   638.0   3,570.4   2,847.1   12,288.5
2065   3,008.2   666.0   3,674.2   2,913.7   12,831.8
2066   3,086.3   695.5   3,781.8   2,982.4   13,404.3
2067   3,166.6   726.6   3,893.2   3,053.2   14,007.3
2068   3,249.3   759.3   4,008.6   3,125.8   14,642.4
2069   3,334.4   793.8   4,128.2   3,200.7   15,311.0
2070   3,422.0   830.1   4,252.1   3,277.8   16,014.6
2071   3,511.8   868.3   4,380.0   3,356.9   16,754.5
2072   3,604.1   908.4   4,512.4   3,438.7   17,532.1
2073   3,699.0   950.5   4,649.6   3,523.2   18,348.4
2074   3,796.6   994.7   4,791.4   3,610.2   19,205.2
2075   3,896.7   1,041.2   4,937.8   3,699.4   20,104.1
2076   3,999.4   1,089.8   5,089.3   3,791.2   21,046.7
2077   4,104.8   1,140.8   5,245.6   3,886.3   22,033.9
2078   4,213.0   1,194.2   5,407.3   3,984.9   23,066.6
2079   4,324.5   1,250.1   5,574.5   4,087.0   24,146.3
2080   4,438.9   1,308.4   5,747.3   4,192.7   25,273.9
2081   4,556.3   1,369.3   5,925.6   4,302.3   26,450.3
2082   4,676.8   1,432.8   6,109.6   4,415.7   27,676.6
2083   4,800.7   1,498.9   6,299.6   4,533.1   28,953.8
2084   4,927.7   1,567.8   6,495.5   4,654.7   30,282.7
2085   5,058.4   1,639.4   6,697.9   4,780.7   31,664.4

High-cost:
2010   670.8   117.7   788.5   717.0   2,611.8
2011   709.5   116.7   826.2   728.6   2,646.8
2012   728.2   121.5   849.6   743.1   2,643.5
2013   746.7   127.6   874.3   773.9   2,632.6
2014   768.4   131.9   900.2   808.1   2,627.1
2015   788.3   134.4   922.7   840.5   2,613.1
2016   808.6   136.4   945.0   874.2   2,588.2
2017   824.5   137.0   961.5   909.2   2,545.7
2018   839.3   136.4   975.6   945.5   2,482.7
2019   851.9   133.9   985.8   983.1   2,394.5
2020   862.0   129.4   991.4   1,019.8   2,278.5
2021   870.9   123.2   994.2   1,056.2   2,133.1
2022   879.6   115.4   995.0   1,092.2   1,957.8
2023   888.6   105.7   994.2   1,128.1   1,752.3
2024   898.0   94.2   992.2   1,163.6   1,516.7
2025   907.2   79.9   987.1   1,198.5   1,249.7
2026   916.8   63.8   980.5   1,232.4   952.1
2027   926.8   46.0   972.8   1,265.3   624.8
2028 b   937.1   26.5   963.6   1,297.0   268.5
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 August 5, 2010