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 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 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   734.8   120.0   854.8   741.7   2,730.1
2012   781.1   127.0   908.1   779.3   2,858.8
2013   832.6   137.0   969.5   827.4   3,001.0
2014   885.2   147.8   1,033.0   881.3   3,152.7
2015   937.1   158.8   1,095.9   940.1   3,308.5
2016   992.3   170.2   1,162.5   1,003.2   3,467.8
2017   1,045.9   182.2   1,228.1   1,071.3   3,624.6
2018   1,099.3   194.0   1,293.3   1,144.2   3,773.7
2019   1,150.8   204.4   1,355.2   1,222.2   3,906.6
2020   1,203.8   213.5   1,417.3   1,305.2   4,018.7
2021   1,258.2   221.7   1,479.8   1,391.8   4,106.8
2022   1,314.8   228.5   1,543.3   1,481.8   4,168.3
2023   1,374.1   234.0   1,608.0   1,576.1   4,200.2
2024   1,436.5   237.7   1,674.3   1,674.1   4,200.4
2025   1,501.3   236.8   1,738.0   1,775.9   4,162.5
2026   1,569.3   233.6   1,802.9   1,880.9   4,084.5
2027   1,640.9   228.2   1,869.1   1,989.5   3,964.1
2028   1,715.8   220.3   1,936.1   2,101.4   3,798.8
2029   1,793.6   209.8   2,003.4   2,215.6   3,586.6
2030   1,875.3   196.6   2,072.0   2,332.1   3,326.4
2031   1,961.7   180.7   2,142.4   2,452.9   3,015.9
2032   2,051.8   162.0   2,213.7   2,577.3   2,652.4
2033   2,145.7   140.1   2,285.8   2,705.0   2,233.3
2034   2,243.8   115.1   2,358.9   2,835.2   1,757.1
2035   2,346.6   86.8   2,433.4   2,968.5   1,222.0
2036 a   2,454.5   55.2   2,509.6   3,106.1   625.5

Low-cost:
2010   676.0   118.5   794.6   712.3   2,622.7
2011   745.3   121.3   866.7   737.1   2,752.3
2012   792.0   128.4   920.4   766.2   2,906.5
2013   843.0   138.3   981.2   805.7   3,082.0
2014   894.2   149.3   1,043.4   848.6   3,276.8
2015   943.6   161.0   1,104.6   894.4   3,487.0
2016   994.9   173.6   1,168.5   943.5   3,712.0
2017   1,042.7   187.4   1,230.1   996.8   3,945.4
2018   1,090.4   202.4   1,292.8   1,053.5   4,184.6
2019   1,136.4   216.9   1,353.3   1,114.2   4,423.7
2020   1,185.1   231.7   1,416.9   1,179.3   4,661.2
2021   1,234.7   246.7   1,481.4   1,246.7   4,895.9
2022   1,286.2   261.9   1,548.0   1,316.2   5,127.7
2023   1,339.9   277.1   1,617.0   1,388.3   5,356.5
2024   1,396.2   292.5   1,688.7   1,462.7   5,582.5
2025   1,454.2   304.5   1,758.6   1,539.3   5,801.9
2026   1,514.9   316.1   1,831.0   1,617.6   6,015.2
2027   1,578.7   327.4   1,906.1   1,698.3   6,223.0
2028   1,645.2   338.4   1,983.6   1,780.9   6,425.6
2029   1,714.0   349.1   2,063.1   1,864.6   6,624.2
2030   1,786.0   359.8   2,145.8   1,948.5   6,821.5
2031   1,861.9   370.4   2,232.3   2,034.9   7,018.8
2032   1,941.0   381.0   2,322.1   2,123.3   7,217.6
2033   2,023.7   391.8   2,415.5   2,213.4   7,419.7
2034   2,110.1   402.8   2,512.9   2,304.5   7,628.2
2035   2,200.4   414.3   2,614.6   2,397.1   7,845.8
2036   2,295.1   426.3   2,721.4   2,492.4   8,074.8
2037   2,394.4   438.9   2,833.3   2,590.1   8,318.0
2038   2,498.9   452.5   2,951.4   2,689.2   8,580.2
2039   2,607.5   467.2   3,074.7   2,789.7   8,865.1
2040   2,720.5   483.2   3,203.7   2,892.4   9,176.5
2041   2,838.7   500.7   3,339.4   2,998.0   9,517.9
2042   2,962.5   519.9   3,482.4   3,108.0   9,892.3
2043   3,091.7   540.9   3,632.6   3,222.9   10,302.0
2044   3,226.5   563.8   3,790.3   3,343.5   10,748.8
2045   3,367.0   588.8   3,955.8   3,470.1   11,234.5
2046   3,513.7   615.9   4,129.6   3,603.0   11,761.1
2047   3,666.7   645.2   4,312.0   3,742.1   12,330.9
2048   3,826.9   677.0   4,503.9   3,887.1   12,947.7
2049   3,993.9   711.3   4,705.3   4,038.2   13,614.8
2050   4,168.4   748.5   4,916.9   4,195.8   14,335.9
2051   4,350.7   788.5   5,139.2   4,361.8   15,113.3
2052   4,541.3   831.7   5,373.0   4,536.9   15,949.3
2053   4,740.4   878.0   5,618.4   4,721.3   16,846.4
2054   4,948.0   927.7   5,875.7   4,915.1   17,807.0
2055   5,164.7   980.8   6,145.5   5,118.7   18,833.8
2056   5,391.2   1,037.5   6,428.7   5,332.2   19,930.2
2057   5,627.9   1,098.1   6,726.0   5,555.4   21,100.8
2058   5,875.6   1,162.8   7,038.4   5,788.0   22,351.2
2059   6,135.1   1,231.9   7,367.1   6,029.9   23,688.4
2060   6,405.9   1,305.9   7,711.8   6,281.7   25,118.4
2061   6,688.8   1,384.9   8,073.8   6,543.5   26,648.6
2062   6,984.9   1,469.6   8,454.4   6,816.0   28,287.0
2063   7,294.4   1,560.2   8,854.5   7,099.7   30,041.8
2064   7,617.4   1,657.2   9,274.6   7,395.5   31,920.9
2065   7,954.9   1,761.1   9,716.0   7,704.8   33,932.0
2066   8,308.3   1,872.2   10,180.5   8,028.6   36,083.9
2067   8,677.9   1,991.1   10,669.1   8,367.0   38,386.0
2068   9,064.8   2,118.3   11,183.1   8,720.3   40,848.8
2069   9,469.6   2,254.4   11,723.9   9,089.9   43,482.8
2070   9,893.2   2,399.8   12,293.0   9,476.3   46,299.6
2071   10,335.5   2,555.4   12,890.9   9,879.8   49,310.7
2072   10,798.1   2,721.6   13,519.7   10,302.6   52,527.8
2073   11,282.2   2,899.1   14,181.3   10,745.7   55,963.3
2074   11,788.3   3,088.6   14,876.9   11,209.4   59,630.8
2075   12,316.7   3,290.9   15,607.6   11,693.0   63,545.4
2076   12,869.0   3,506.8   16,375.8   12,198.9   67,722.4
2077   13,445.8   3,737.0   17,182.8   12,730.2   72,174.9
2078   14,048.8   3,982.3   18,031.0   13,288.1   76,917.8
2079   14,680.0   4,243.5   18,923.5   13,873.7   81,967.6
2080   15,339.5   4,521.5   19,861.0   14,488.9   87,339.7
2081   16,028.7   4,817.1   20,845.7   15,135.2   93,050.2
2082   16,748.9   5,131.2   21,880.1   15,813.6   99,116.8
2083   17,502.0   5,464.7   22,966.7   16,526.2   105,557.2
2084   18,288.4   5,818.7   24,107.1   17,275.3   112,389.0
2085   19,111.5   6,194.0   25,305.5   18,062.0   119,632.5

High-cost:
2010   670.8   117.7   788.5   717.0   2,611.8
2011   727.0   119.6   846.5   746.5   2,711.9
2012   778.4   129.8   908.2   794.3   2,825.8
2013   833.2   142.4   975.6   863.6   2,937.8
2014   890.4   152.8   1,043.3   936.5   3,044.5
2015   948.2   161.7   1,110.0   1,011.1   3,143.4
2016   1,009.7   170.3   1,179.9   1,091.5   3,231.8
2017   1,068.6   177.6   1,246.2   1,178.4   3,299.5
2018   1,129.1   183.5   1,312.6   1,272.0   3,340.1
2019   1,189.7   187.0   1,376.7   1,372.9   3,343.9
2020   1,249.5   187.6   1,437.1   1,478.2   3,302.8
2021   1,310.4   185.4   1,495.9   1,589.2   3,209.5
2022   1,373.8   180.2   1,553.9   1,705.7   3,057.6
2023   1,440.5   171.3   1,611.8   1,828.8   2,840.7
2024   1,511.1   158.5   1,669.6   1,958.0   2,552.2
2025   1,584.6   139.5   1,724.1   2,093.4   2,182.9
2026   1,662.1   115.6   1,777.8   2,234.4   1,726.3
2027   1,744.3   86.5   1,830.8   2,381.3   1,175.9
2028 a   1,830.5   51.8   1,882.4   2,533.7   524.5
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 August 5, 2010