Skip to content
Social Security Online
Actuarial Publications
2011 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 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   750.7   116.1   866.8   772.0   2,773.0
2013   794.4   120.7   915.1   813.8   2,874.3
2014   843.1   126.8   969.9   860.5   2,983.7
2015   890.1   133.3   1,023.4   911.0   3,096.1
2016   939.1   139.8   1,079.0   964.8   3,210.2
2017   988.1   147.0   1,135.1   1,023.1   3,322.2
2018   1,040.0   156.1   1,196.0   1,086.9   3,431.3
2019   1,090.6   164.8   1,255.4   1,160.6   3,526.1
2020   1,141.2   172.2   1,313.4   1,240.4   3,599.1
2021   1,192.6   181.0   1,373.6   1,323.7   3,648.9
2022   1,246.0   188.9   1,434.9   1,410.6   3,673.2
2023   1,302.0   195.5   1,497.5   1,501.5   3,669.2
2024   1,360.8   200.6   1,561.4   1,596.2   3,634.4
2025   1,421.8   204.0   1,625.8   1,694.8   3,565.5
2026   1,485.4   199.1   1,684.5   1,797.0   3,453.0
2027   1,553.0   191.6   1,744.6   1,903.0   3,294.6
2028   1,623.7   181.4   1,805.1   2,012.1   3,087.5
2029   1,697.1   168.5   1,865.6   2,123.3   2,829.8
2030   1,774.2   152.7   1,926.9   2,236.8   2,519.9
2031   1,856.2   133.9   1,990.0   2,353.5   2,156.5
2032   1,942.0   112.0   2,054.0   2,474.5   1,735.9
2033   2,031.5   86.8   2,118.3   2,598.8   1,255.4
2034   2,124.9   58.2   2,183.1   2,725.5   713.0
2035 a   2,222.2   26.0   2,248.2   2,854.9   106.2

Low-cost:
2011   695.0   115.0   809.9   735.9   2,683.0
2012   759.4   116.7   876.0   766.5   2,792.5
2013   807.1   122.2   929.3   802.1   2,919.7
2014   859.6   129.6   989.3   840.9   3,068.0
2015   909.4   138.1   1,047.6   882.9   3,232.7
2016   958.7   147.3   1,106.0   928.3   3,410.4
2017   1,006.8   157.6   1,164.4   979.0   3,595.8
2018   1,056.6   170.0   1,226.6   1,033.8   3,788.6
2019   1,105.2   182.6   1,287.8   1,093.3   3,983.1
2020   1,153.1   194.8   1,347.9   1,156.5   4,174.5
2021   1,200.7   208.8   1,409.5   1,223.1   4,360.9
2022   1,250.1   222.9   1,473.0   1,291.9   4,542.0
2023   1,301.6   237.2   1,538.8   1,363.4   4,717.4
2024   1,355.5   251.5   1,607.0   1,437.3   4,887.1
2025   1,411.1   266.0   1,677.1   1,513.6   5,050.6
2026   1,468.9   274.4   1,743.3   1,592.2   5,201.7
2027   1,529.7   282.2   1,811.9   1,673.1   5,340.5
2028   1,593.0   289.4   1,882.4   1,755.8   5,467.2
2029   1,658.8   295.9   1,954.8   1,839.1   5,582.8
2030   1,727.7   301.9   2,029.7   1,923.2   5,689.3
2031   1,800.5   307.5   2,108.1   2,008.1   5,789.2
2032   1,876.8   312.8   2,189.6   2,095.9   5,882.8
2033   1,956.2   317.7   2,274.0   2,185.4   5,971.4
2034   2,038.9   322.5   2,361.4   2,275.6   6,057.2
2035   2,125.3   327.2   2,452.4   2,367.1   6,142.6
2036   2,215.6   331.8   2,547.5   2,461.1   6,228.9
2037   2,310.2   336.6   2,646.8   2,557.5   6,318.2
2038   2,410.1   341.7   2,751.8   2,655.1   6,414.9
2039   2,514.2   347.2   2,861.4   2,754.3   6,522.0
2040   2,622.0   353.4   2,975.5   2,855.7   6,641.8
2041   2,735.1   360.3   3,095.4   2,960.4   6,776.8
2042   2,853.2   368.1   3,221.3   3,069.9   6,928.2
2043   2,976.3   376.7   3,353.1   3,184.7   7,096.7
2044   3,104.6   386.3   3,490.9   3,305.3   7,282.2
2045   3,238.1   396.9   3,634.9   3,430.5   7,486.6
2046   3,377.3   408.5   3,785.7   3,560.3   7,712.1
2047   3,522.3   421.2   3,943.5   3,696.9   7,958.6
2048   3,673.9   435.1   4,109.0   3,839.8   8,227.8
2049   3,832.4   450.2   4,282.6   3,988.8   8,521.6
2050   3,997.7   466.8   4,464.5   4,144.7   8,841.4
2051   4,170.5   484.7   4,655.2   4,308.7   9,187.9
2052   4,351.0   504.1   4,855.0   4,481.8   9,561.1
2053   4,539.6   524.9   5,064.5   4,663.5   9,962.1
2054   4,736.4   547.2   5,283.7   4,853.6   10,392.1
2055   4,941.6   571.2   5,512.8   5,052.7   10,852.2
2056   5,156.0   596.7   5,752.7   5,260.7   11,344.2
2057   5,380.2   624.1   6,004.3   5,477.2   11,871.3
2058   5,614.7   653.5   6,268.3   5,701.5   12,438.0
2059   5,860.2   685.1   6,545.4   5,933.6   13,049.7
2060   6,117.2   719.3   6,836.6   6,174.4   13,711.9
2061   6,385.9   756.4   7,142.3   6,424.5   14,429.7
2062   6,666.6   796.5   7,463.1   6,685.2   15,207.6
2063   6,960.0   840.0   7,800.0   6,956.6   16,051.0
2064   7,266.1   887.1   8,153.2   7,239.1   16,965.2
2065   7,586.0   938.1   8,524.1   7,534.1   17,955.2
2066   7,920.2   993.3   8,913.5   7,843.4   19,025.3
2067   8,270.0   1,052.9   9,322.9   8,167.4   20,180.9
2068   8,636.1   1,117.3   9,753.4   8,506.3   21,427.9
2069   9,018.8   1,186.6   10,205.4   8,861.7   22,771.6
2070   9,419.3   1,261.4   10,680.6   9,233.3   24,218.9
2071   9,838.0   1,341.9   11,179.9   9,619.7   25,779.2
2072   10,275.5   1,428.6   11,704.1   10,023.0   27,460.2
2073   10,732.5   1,521.9   12,254.5   10,446.6   29,268.1
2074   11,210.7   1,622.3   12,833.0   10,890.3   31,210.9
2075   11,710.4   1,730.1   13,440.5   11,353.4   33,297.9
2076   12,232.5   1,845.8   14,078.3   11,837.3   35,539.0
2077   12,778.2   1,970.0   14,748.2   12,345.4   37,941.7
2078   13,348.6   2,103.0   15,451.6   12,879.7   40,513.6
2079   13,945.1   2,245.2   16,190.4   13,440.7   43,263.2
2080   14,568.8   2,397.2   16,966.0   14,030.4   46,198.8
2081   15,220.0   2,559.3   17,779.3   14,650.5   49,327.6
2082   15,900.3   2,731.9   18,632.2   15,302.0   52,657.9
2083   16,611.9   2,915.5   19,527.5   15,986.4   56,198.9
2084   17,354.8   3,110.6   20,465.4   16,705.4   59,958.9
2085   18,130.5   3,317.7   21,448.1   17,460.6   63,946.5
2086   18,943.2   3,537.1   22,480.3   18,253.0   68,173.9

High-cost:
2011   690.4   114.7   805.2   741.1   2,673.1
2012   741.6   115.8   857.4   780.8   2,749.7
2013   786.3   120.1   906.4   831.0   2,825.2
2014   834.7   125.7   960.4   888.8   2,896.8
2015   884.7   131.3   1,016.0   952.6   2,960.2
2016   939.5   136.7   1,076.2   1,023.0   3,013.4
2017   995.7   142.0   1,137.7   1,099.4   3,051.7
2018   1,052.9   146.7   1,199.6   1,183.1   3,068.3
2019   1,109.5   149.7   1,259.2   1,275.4   3,052.1
2020   1,166.2   150.3   1,316.5   1,377.1   2,991.5
2021   1,223.5   150.9   1,374.4   1,481.8   2,884.1
2022   1,282.9   148.8   1,431.7   1,592.1   2,723.6
2023   1,345.3   143.3   1,488.7   1,708.7   2,503.6
2024   1,411.2   134.1   1,545.2   1,831.3   2,217.5
2025   1,479.8   120.2   1,600.1   1,959.9   1,857.6
2026   1,551.8   97.0   1,648.8   2,094.5   1,411.9
2027   1,628.6   68.6   1,697.1   2,235.2   873.8
2028 a   1,709.6   34.6   1,744.2   2,381.4   236.6

a 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