Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov Home   FAQs   Contact Us   Search
 
2011 Trustees Report SSA logo: link to Social Security Online home

Operations of the Combined OASI and DI Trust Funds, in Constant 2011 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 2011 Dollars, a 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   738.5   114.2   852.7   759.4   2,727.9
2013   766.9   116.5   883.4   785.6   2,774.8
2014   798.2   120.0   918.3   814.7   2,824.9
2015   826.2   123.7   949.9   845.6   2,873.8
2016   854.6   127.3   981.9   878.0   2,921.3
2017   880.2   130.9   1,011.2   911.4   2,959.4
2018   902.9   135.5   1,038.4   943.7   2,979.0
2019   921.1   139.2   1,060.3   980.2   2,978.1
2020   937.6   141.5   1,079.1   1,019.1   2,956.9
2021   953.1   144.7   1,097.8   1,057.9   2,916.2
2022   968.7   146.8   1,115.5   1,096.6   2,855.7
2023   984.6   147.8   1,132.5   1,135.5   2,774.9
2024   1,001.1   147.6   1,148.7   1,174.3   2,673.7
2025   1,017.4   146.0   1,163.5   1,212.8   2,551.5
2026   1,034.0   138.6   1,172.6   1,250.9   2,403.7
2027   1,051.6   129.7   1,181.4   1,288.6   2,231.0
2028   1,069.5   119.5   1,189.0   1,325.4   2,033.8
2029   1,087.5   108.0   1,195.4   1,360.6   1,813.3
2030   1,105.9   95.2   1,201.1   1,394.3   1,570.7
2031   1,125.5   81.2   1,206.7   1,427.0   1,307.6
2032   1,145.5   66.0   1,211.5   1,459.6   1,023.9
2033   1,165.6   49.8   1,215.4   1,491.1   720.3
2034   1,186.0   32.5   1,218.4   1,521.2   397.9
2035 b   1,206.5   14.1   1,220.6   1,550.1   57.7

Low-cost:
2011   695.0   115.0   809.9   735.9   2,683.0
2012   750.8   115.3   866.1   757.9   2,760.9
2013   788.0   119.3   907.3   783.1   2,850.6
2014   828.0   124.9   952.9   810.0   2,955.1
2015   863.3   131.1   994.5   838.1   3,068.9
2016   896.2   137.7   1,033.8   867.7   3,187.8
2017   925.7   144.9   1,070.6   900.2   3,306.1
2018   954.6   153.6   1,108.2   934.0   3,423.0
2019   980.9   162.1   1,143.0   970.4   3,535.2
2020   1,005.3   169.9   1,175.2   1,008.3   3,639.6
2021   1,028.3   178.8   1,207.1   1,047.5   3,734.8
2022   1,051.7   187.5   1,239.2   1,086.9   3,821.2
2023   1,075.7   196.0   1,271.7   1,126.7   3,898.6
2024   1,100.4   204.2   1,304.6   1,166.8   3,967.4
2025   1,125.3   212.1   1,337.4   1,207.0   4,027.6
2026   1,150.6   215.0   1,365.6   1,247.2   4,074.8
2027   1,177.1   217.2   1,394.3   1,287.5   4,109.5
2028   1,204.2   218.7   1,422.9   1,327.2   4,132.6
2029   1,231.7   219.7   1,451.5   1,365.6   4,145.4
2030   1,260.2   220.2   1,480.4   1,402.8   4,149.7
2031   1,290.1   220.3   1,510.4   1,438.8   4,148.0
2032   1,320.9   220.1   1,541.1   1,475.2   4,140.5
2033   1,352.5   219.7   1,572.2   1,510.9   4,128.5
2034   1,384.8   219.0   1,603.8   1,545.5   4,113.8
2035   1,417.9   218.3   1,636.1   1,579.2   4,098.0
2036   1,452.0   217.5   1,669.5   1,612.9   4,082.2
2037   1,487.2   216.7   1,703.9   1,646.4   4,067.5
2038   1,524.1   216.1   1,740.2   1,679.1   4,056.7
2039   1,561.8   215.7   1,777.5   1,711.0   4,051.5
2040   1,600.0   215.7   1,815.7   1,742.6   4,052.9
2041   1,639.5   216.0   1,855.5   1,774.6   4,062.2
2042   1,680.1   216.7   1,896.8   1,807.6   4,079.6
2043   1,721.6   217.9   1,939.5   1,842.1   4,104.8
2044   1,764.0   219.5   1,983.5   1,878.1   4,137.7
2045   1,807.3   221.5   2,028.8   1,914.7   4,178.6
2046   1,851.7   223.9   2,075.6   1,952.0   4,228.3
2047   1,897.0   226.8   2,123.9   1,991.1   4,286.4
2048   1,943.7   230.2   2,173.9   2,031.5   4,353.0
2049   1,991.7   234.0   2,225.7   2,073.0   4,428.7
2050   2,040.9   238.3   2,279.2   2,115.9   4,513.7
2051   2,091.4   243.1   2,334.5   2,160.8   4,607.6
2052   2,143.4   248.3   2,391.7   2,207.8   4,710.0
2053   2,196.8   254.0   2,450.8   2,256.7   4,820.8
2054   2,251.5   260.1   2,511.6   2,307.2   4,939.9
2055   2,307.5   266.7   2,574.2   2,359.3   5,067.4
2056   2,365.0   273.7   2,638.7   2,413.1   5,203.5
2057   2,424.2   281.2   2,705.4   2,467.9   5,349.0
2058   2,485.2   289.3   2,774.4   2,523.6   5,505.2
2059   2,548.0   297.9   2,845.8   2,579.9   5,673.9
2060   2,612.7   307.2   2,919.9   2,637.1   5,856.4
2061   2,679.2   317.3   2,996.5   2,695.4   6,054.0
2062   2,747.5   328.3   3,075.8   2,755.2   6,267.5
2063   2,817.7   340.1   3,157.8   2,816.3   6,498.2
2064   2,889.6   352.8   3,242.4   2,878.9   6,746.8
2065   2,963.5   366.5   3,330.0   2,943.2   7,014.3
2066   3,039.3   381.2   3,420.5   3,009.9   7,300.9
2067   3,117.5   396.9   3,514.4   3,078.8   7,607.4
2068   3,197.9   413.7   3,611.6   3,149.9   7,934.7
2069   3,280.6   431.6   3,712.2   3,223.4   8,283.1
2070   3,365.7   450.7   3,816.4   3,299.2   8,653.8
2071   3,453.1   471.0   3,924.1   3,376.5   9,048.4
2072   3,542.9   492.6   4,035.5   3,455.9   9,468.1
2073   3,635.1   515.5   4,150.5   3,538.2   9,913.0
2074   3,729.9   539.7   4,269.6   3,623.3   10,384.1
2075   3,827.3   565.4   4,392.7   3,710.6   10,882.6
2076   3,927.2   592.6   4,519.8   3,800.3   11,409.6
2077   4,029.8   621.3   4,651.1   3,893.4   11,965.6
2078   4,135.3   651.5   4,786.8   3,990.0   12,550.8
2079   4,243.7   683.3   4,927.0   4,090.2   13,165.6
2080   4,355.1   716.6   5,071.7   4,194.2   13,810.4
2081   4,469.3   751.5   5,220.9   4,302.1   14,485.0
2082   4,586.5   788.0   5,374.6   4,414.0   15,189.5
2083   4,707.1   826.1   5,533.2   4,529.8   15,924.3
2084   4,830.6   865.8   5,696.5   4,649.9   16,689.3
2085   4,957.3   907.1   5,864.4   4,774.1   17,484.5
2086   5,087.9   950.0   6,038.0   4,902.6   18,310.8

High-cost:
2011   690.4   114.7   805.2   741.1   2,673.1
2012   724.4   113.1   837.4   762.6   2,685.7
2013   747.1   114.1   861.2   789.5   2,684.2
2014   769.9   116.0   885.9   819.9   2,672.1
2015   790.8   117.4   908.2   851.5   2,645.9
2016   813.7   118.4   932.1   886.1   2,609.9
2017   834.1   119.0   953.0   920.9   2,556.2
2018   851.3   118.7   969.9   956.5   2,480.8
2019   864.2   116.6   980.8   993.4   2,377.4
2020   875.1   112.8   987.9   1,033.4   2,244.9
2021   884.5   109.1   993.6   1,071.3   2,085.0
2022   893.5   103.6   997.1   1,108.9   1,896.9
2023   902.7   96.2   998.9   1,146.5   1,679.9
2024   912.2   86.7   998.9   1,183.8   1,433.4
2025   921.6   74.9   996.5   1,220.5   1,156.9
2026   931.0   58.2   989.2   1,256.6   847.1
2027   941.3   39.6   980.9   1,291.9   505.1
2028 b   952.0   19.3   971.2   1,326.0   131.7
a The adjusted CPI indexing series shown in table VI.F6 is used to adjust from current to constant dollars.
b 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