Skip to content
Social Security Online 		Actuarial Publications
www.socialsecurity.gov Home   FAQs   Contact Us   Search
 
Single-Year Tables SSA logo: link to Social Security Online home

Operations of the Combined OASI and DI Trust Funds in Constant 2007 Dollars

Updated April 23, 2007

Intermediate Assumptions Low Cost Assumptions High Cost Assumptions

Table VI.F7.- Operations of the Combined OASI and DI Trust Funds,
in Constant 2007 Dollars, 1 Calendar Years 2007-85
[In billions]

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

Intermediate:
2007   $673.7   $109.2   $782.8   $594.3   $2,236.6
2008   693.1   115.2   808.3   603.0   2,390.0
2009   715.0   123.7   838.7   620.7   2,545.7
2010   732.3   133.0   865.3   642.5   2,699.3
2011   750.0   142.7   892.7   663.9   2,854.5
2012   766.1   152.0   918.1   689.8   3,005.0
2013   780.1   161.1   941.2   718.0   3,146.5
2014   793.6   169.6   963.2   747.7   3,276.3
2015   807.8   177.3   985.0   778.6   3,393.5
2016   822.2   184.2   1,006.5   810.7   3,496.9
2017   836.8   191.0   1,027.8   843.5   3,585.9
2018   851.1   197.0   1,048.1   877.4   3,659.0
2019   865.3   202.2   1,067.4   912.1   3,714.7
2020   879.4   206.4   1,085.8   947.2   3,752.1
2021   893.6   209.6   1,103.2   982.0   3,771.1
2022   907.5   210.1   1,117.6   1,016.5   3,769.4
2023   921.5   209.4   1,130.9   1,051.2   3,746.4
2024   935.6   207.5   1,143.1   1,085.9   3,701.5
2025   949.9   204.4   1,154.3   1,120.8   3,634.2
2026   964.2   200.1   1,164.3   1,155.5   3,544.0
2027   978.7   194.5   1,173.2   1,190.0   3,430.6
2028   993.2   187.6   1,180.8   1,224.5   3,293.5
2029   1,008.1   179.4   1,187.5   1,257.6   3,133.6
2030   1,023.2   169.9   1,193.1   1,289.7   2,951.7
2031   1,038.3   159.2   1,197.5   1,320.8   2,748.0
2032   1,053.8   147.4   1,201.2   1,351.1   2,523.3
2033   1,069.7   134.4   1,204.1   1,380.0   2,278.6
2034   1,085.9   120.3   1,206.2   1,407.3   2,015.5
2035   1,102.2   105.3   1,207.5   1,433.1   1,734.9
2036   1,118.5   89.3   1,207.7   1,458.1   1,437.3
2037   1,135.0   72.3   1,207.3   1,482.3   1,123.2
2038   1,151.8   54.5   1,206.3   1,505.5   793.4
2039   1,169.0   35.8   1,204.8   1,527.8   448.8
2040 2   1,186.1   16.3   1,202.5   1,549.5   89.6

Low Cost:
2007   676.3   109.5   785.8   592.6   2,241.3
2008   703.3   116.3   819.6   601.3   2,417.1
2009   729.1   124.6   853.7   619.9   2,608.2
2010   752.8   133.8   886.6   640.8   2,807.8
2011   776.6   144.3   920.8   661.0   3,018.0
2012   799.5   155.5   955.0   685.5   3,234.2
2013   821.1   167.4   988.5   712.5   3,452.9
2014   842.7   179.9   1,022.6   741.4   3,673.1
2015   864.0   191.8   1,055.8   771.6   3,892.4
2016   885.4   203.6   1,089.0   803.3   4,109.1
2017   906.3   216.3   1,122.6   837.8   4,321.3
2018   927.1   228.8   1,156.0   873.6   4,527.2
2019   948.0   241.2   1,189.2   910.7   4,725.6
2020   969.1   253.3   1,222.4   948.7   4,915.8
2021   990.3   265.2   1,255.5   986.4   5,098.0
2022   1,011.5   274.5   1,286.0   1,024.2   5,269.7
2023   1,032.8   283.3   1,316.2   1,062.4   5,430.2
2024   1,054.6   291.5   1,346.2   1,101.1   5,579.3
2025   1,076.9   299.1   1,376.0   1,140.1   5,716.4
2026   1,099.4   306.1   1,405.5   1,179.3   5,841.5
2027   1,122.3   312.4   1,434.7   1,217.5   5,955.5
2028   1,145.7   318.2   1,463.9   1,256.1   6,058.0
2029   1,169.8   323.3   1,493.1   1,293.7   6,150.2
2030   1,194.4   328.0   1,522.3   1,330.5   6,233.4
2031   1,219.5   332.2   1,551.7   1,366.6   6,308.2
2032   1,245.5   336.0   1,581.4   1,402.1   6,376.1
2033   1,272.3   339.4   1,611.7   1,436.4   6,438.6
2034   1,300.0   342.7   1,642.7   1,469.4   6,498.1
2035   1,328.3   345.8   1,674.1   1,501.1   6,556.2
2036   1,357.2   348.9   1,706.1   1,532.1   6,614.3
2037   1,386.8   352.0   1,738.9   1,562.5   6,673.7
2038   1,417.5   355.3   1,772.8   1,592.2   6,736.4
2039   1,449.1   358.8   1,807.9   1,621.2   6,804.0
2040   1,481.4   362.6   1,844.0   1,649.8   6,877.9
2041   1,514.4   366.7   1,881.1   1,678.7   6,958.7
2042   1,548.3   371.2   1,919.5   1,708.3   7,046.9
2043   1,583.1   376.1   1,959.2   1,738.8   7,142.6
2044   1,618.8   381.4   2,000.1   1,770.3   7,246.1
2045   1,655.1   387.1   2,042.2   1,802.9   7,357.3
2046   1,692.3   393.2   2,085.5   1,836.5   7,476.2
2047   1,730.2   399.7   2,129.9   1,871.4   7,602.4
2048   1,769.1   406.6   2,175.7   1,907.4   7,736.3
2049   1,808.8   413.9   2,222.8   1,944.4   7,877.8
2050   1,849.5   421.6   2,271.2   1,982.7   8,027.0
2051   1,891.2   429.7   2,320.9   2,022.7   8,183.2
2052   1,933.8   438.2   2,372.0   2,064.6   8,346.0
2053   1,977.7   447.0   2,424.7   2,108.2   8,514.9
2054   2,022.6   456.1   2,478.7   2,153.4   8,689.7
2055   2,068.5   465.6   2,534.1   2,200.0   8,870.1
2056   2,115.5   475.3   2,590.7   2,248.2   9,055.7
2057   2,163.5   485.3   2,648.8   2,297.7   9,246.7
2058   2,213.0   495.5   2,708.5   2,348.1   9,443.6
2059   2,263.7   506.2   2,769.9   2,399.2   9,647.3
2060   2,315.6   517.2   2,832.8   2,451.1   9,858.4
2061   2,368.9   528.6   2,897.5   2,504.0   10,077.5
2062   2,423.6   540.4   2,964.0   2,558.1   10,305.3
2063   2,479.7   552.8   3,032.4   2,612.9   10,542.6
2064   2,537.3   565.7   3,102.9   2,668.5   10,790.7
2065   2,596.6   579.1   3,175.7   2,725.1   11,050.5
2066   2,657.3   593.2   3,250.6   2,782.9   11,322.7
2067   2,719.6   608.0   3,327.6   2,841.8   11,608.4
2068   2,783.2   623.5   3,406.7   2,901.5   11,908.3
2069   2,848.3   639.8   3,488.1   2,962.6   12,223.3
2070   2,915.4   656.9   3,572.3   3,025.3   12,554.2
2071   2,984.0   674.9   3,658.9   3,089.8   12,901.3
2072   3,054.4   693.8   3,748.2   3,155.6   13,265.8
2073   3,126.4   713.5   3,839.9   3,223.2   13,648.0
2074   3,199.9   734.3   3,934.2   3,293.1   14,047.7
2075   3,275.2   755.9   4,031.1   3,365.5   14,465.0
2076   3,352.2   778.5   4,130.7   3,440.3   14,899.6
2077   3,431.0   801.9   4,233.0   3,518.0   15,351.1
2078   3,511.6   826.3   4,337.9   3,598.4   15,819.1
2079   3,593.9   851.5   4,445.4   3,681.8   16,303.0
2080   3,678.1   877.5   4,555.6   3,768.1   16,802.3
2081   3,764.1   904.3   4,668.5   3,857.3   17,316.4
2082   3,852.3   931.9   4,784.3   3,949.4   17,845.1
2083   3,942.8   960.3   4,903.1   4,044.5   18,388.1
2084   4,035.7   989.4   5,025.1   4,142.7   18,945.5
2085   4,131.1   1,019.3   5,150.4   4,243.7   19,517.2

High Cost:
2007   665.7   107.8   773.5   597.8   2,223.8
2008   670.8   112.5   783.3   610.6   2,335.5
2009   694.7   120.4   815.0   631.9   2,452.9
2010   696.1   126.5   822.6   648.3   2,523.9
2011   700.9   134.4   835.3   664.5   2,558.6
2012   715.4   148.9   864.3   693.2   2,595.1
2013   726.9   157.1   884.0   727.2   2,635.8
2014   737.9   160.7   898.6   762.0   2,672.5
2015   748.2   161.9   910.1   793.6   2,691.2
2016   757.2   161.9   919.1   826.1   2,685.8
2017   766.5   159.4   925.9   856.2   2,657.2
2018   775.4   155.5   930.9   887.1   2,603.8
2019   784.3   150.1   934.4   918.5   2,524.4
2020   793.1   143.3   936.4   949.9   2,418.5
2021   801.9   135.0   936.8   980.6   2,286.2
2022   810.3   126.7   937.0   1,010.8   2,128.8
2023   818.6   117.1   935.7   1,040.7   1,945.8
2024   827.1   105.9   933.0   1,070.4   1,737.1
2025   835.5   93.3   928.7   1,099.9   1,502.3
2026   843.7   79.2   922.9   1,129.0   1,241.2
2027   852.1   63.5   915.6   1,159.2   952.1
2028   860.6   46.2   906.8   1,189.3   634.8
2029 2   869.1   27.3   896.4   1,218.1   289.9
1 The adjustment from current to constant dollars is by the adjusted CPI indexing series shown in table VI.F6.
2 Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2041 under the intermediate assumptions and in 2030 under the high cost assumptions.

Note: Totals do not necessarily equal the sums of rounded components.

Return to list of tables.

Privacy Policy  | Website Policies & Other Important Information  | Site Map