Operations of the Combined OASI and DI Trust Funds, in Current Dollars — 2024 OASDI Trustees Report

Single-Year Tables Historical data Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions
Table VI.G8.—Operations of the Combined OASI and DI Trust Funds,
in Current Dollars, Calendar Years 1970-2100
[In billions]
Calendar year   Non-interest
income		   Interest
income		   Total
income		   Cost a   Asset
reserves at
end of year a

Historical data:
1970   $35.2   $1.8   $37.0   $33.1   $38.1
1971   38.9   2.0   40.9   38.5   40.4
1972   43.4   2.2   45.6   43.3   42.8
1973   52.4   2.4   54.8   53.1   44.4
1974   59.4   2.7   62.1   60.6   45.9
1975   64.8   2.9   67.6   69.2   44.3
1976   72.3   2.7   75.0   78.2   41.1
1977   79.5   2.5   82.0   87.3   35.9
1978   89.6   2.3   91.9   96.0   31.7
1979   103.7   2.2   105.9   107.3   30.3
1980   117.4   2.3   119.7   123.5   26.5
1981   140.2   2.2   142.4   144.4   24.5
1982   146.5   1.4   147.9   160.1   24.8
1983   163.0   8.3   171.3   171.2   24.9
1984   183.2   3.4   186.6   180.4   31.1
1985   200.8   2.7   203.5   190.6   42.2
1986   213.0   3.9   216.8   201.5   46.9
1987   225.7   5.3   231.0   209.1   68.8
1988   255.3   8.2   263.5   222.5   109.8
1989   276.8   12.7   289.4   236.2   163.0
1990   298.2   17.2   315.4   253.1   225.3
1991   307.8   21.9   329.7   274.2   280.7
1992   317.2   25.4   342.6   291.9   331.5
1993   327.7   27.9   355.6   308.8   378.3
1994   350.0   31.1   381.1   323.0   436.4
1995   364.5   35.0   399.5   339.8   496.1
1996   385.7   38.7   424.5   353.6   567.0
1997   413.9   43.8   457.7   369.1   655.5
1998   439.9   49.3   489.2   382.3   762.5
1999   471.1   55.5   526.6   392.9   896.1
2000   504.0   64.5   568.4   415.1   1,049.4
2001   529.1   72.9   602.0   438.9   1,212.5
2002   546.7   80.4   627.1   461.7   1,378.0
2003   547.0   84.9   631.9   479.1   1,530.8
2004   568.7   89.0   657.7   501.6   1,686.8
2005   607.5   94.3   701.8   529.9   1,858.7
2006   642.5   102.4   744.9   555.4   2,048.1
2007   674.7   110.2   784.9   594.5   2,238.5
2008   689.0   116.3   805.3   625.1   2,418.7
2009   689.1   118.3   807.5   685.8   2,540.3
2010   663.6   117.5   781.1   712.5   2,609.0
2011   690.7   114.4   805.1   736.1   2,677.9
2012   731.0   109.1   840.2   785.8   2,732.3
2013   752.2   102.8   855.0   822.9   2,764.4
2014   786.1   98.2   884.3   859.2   2,789.5
2015   826.8   93.3   920.2   897.1   2,812.5
2016   869.1   88.4   957.5   922.3   2,847.7
2017   911.5   85.1   996.6   952.5   2,891.8
2018   920.1   83.3   1,003.4   1,000.2   2,894.9
2019   981.0   80.8   1,061.8   1,059.3   2,897.4
2020   1,042.0   76.1   1,118.1   1,107.2   2,908.3
2021   1,018.2   70.1   1,088.3   1,144.6   2,852.0
2022   1,155.4   66.4   1,221.8   1,243.9   2,829.9
2023   1,283.8   66.9   1,350.7   1,392.1   2,788.5

Intermediate:
2024   1,313.2   68.6   1,381.8   1,482.2   2,688.0
2025   1,353.3   67.3   1,420.6   1,575.0   2,533.7
2026   1,432.3   65.9   1,498.1   1,665.8   2,366.0
2027   1,501.5   64.3   1,565.8   1,759.7   2,172.2
2028   1,578.1   61.4   1,639.4   1,852.5   1,959.2
2029   1,656.3   57.3   1,713.7   1,946.6   1,726.2
2030   1,736.6   52.4   1,789.0   2,046.1   1,469.1
2031   1,820.9   46.3   1,867.2   2,148.2   1,188.1
2032   1,908.4   38.6   1,947.0   2,252.4   882.7
2033   1,997.9   29.2   2,027.1   2,358.8   551.0
2034 b   2,078.2   16.5   2,094.7   2,469.0   176.7

Low-cost:
2024   1,334.3   69.6   1,403.9   1,479.6   2,712.7
2025   1,420.2   72.4   1,492.6   1,569.8   2,635.5
2026   1,515.5   76.4   1,591.9   1,668.4   2,559.0
2027   1,613.4   80.9   1,694.3   1,767.7   2,485.6
2028   1,715.2   85.4   1,800.6   1,866.1   2,420.1
2029   1,823.6   90.0   1,913.5   1,966.7   2,367.0
2030   1,937.1   95.4   2,032.4   2,074.0   2,325.5
2031   2,060.4   101.7   2,162.1   2,185.2   2,302.4
2032   2,190.6   108.4   2,299.0   2,300.1   2,301.4
2033   2,326.6   115.9   2,442.6   2,419.0   2,324.9
2034   2,451.0   121.9   2,572.9   2,545.6   2,352.2
2035   2,580.7   125.9   2,706.6   2,678.5   2,380.2
2036   2,716.1   129.9   2,846.0   2,817.4   2,408.9
2037   2,857.6   133.9   2,991.5   2,963.2   2,437.2
2038   3,007.0   137.7   3,144.7   3,115.0   2,466.9
2039   3,163.4   141.6   3,305.0   3,272.7   2,499.2
2040   3,327.5   144.6   3,472.2   3,438.2   2,533.2
2041   3,499.7   147.1   3,646.8   3,610.9   2,569.1
2042   3,681.4   149.9   3,831.2   3,791.0   2,609.3
2043   3,873.2   154.4   4,027.5   3,980.1   2,656.8
2044   4,075.3   158.1   4,233.4   4,175.7   2,714.5
2045   4,288.7   162.5   4,451.3   4,381.2   2,784.6
2046   4,514.2   167.6   4,681.9   4,599.2   2,867.3
2047   4,753.2   173.4   4,926.6   4,831.5   2,962.5
2048   5,005.8   179.7   5,185.5   5,078.2   3,069.8
2049   5,273.1   186.5   5,459.6   5,341.1   3,188.3
2050   5,556.0   194.0   5,750.0   5,621.6   3,316.6
2051   5,854.8   202.0   6,056.8   5,919.0   3,454.5
2052   6,170.5   210.5   6,381.0   6,236.4   3,599.1
2053   6,503.8   219.4   6,723.2   6,574.3   3,748.0
2054   6,855.2   228.5   7,083.7   6,933.6   3,898.0
2055   7,225.8   237.5   7,463.3   7,317.2   4,044.2
2056   7,617.1   246.2   7,863.3   7,725.3   4,182.1
2057   8,029.7   254.3   8,284.1   8,159.0   4,307.1
2058   8,464.8   261.6   8,726.4   8,618.9   4,414.7
2059   8,923.0   267.9   9,190.9   9,103.8   4,501.8
2060   9,405.1   272.9   9,678.0   9,614.1   4,565.7
2061   9,912.2   276.7   10,188.9   10,148.1   4,606.5
2062   10,446.3   279.2   10,725.4   10,706.7   4,625.3
2063   11,007.7   280.5   11,288.2   11,291.4   4,622.0
2064   11,598.5   280.5   11,879.1   11,903.8   4,597.3
2065   12,220.1   279.4   12,499.5   12,547.6   4,549.2
2066   12,873.9   276.9   13,150.8   13,224.0   4,476.0
2067   13,562.2   272.9   13,835.1   13,935.8   4,375.4
2068   14,286.3   267.4   14,553.7   14,685.1   4,244.0
2069   15,047.1   260.0   15,307.1   15,473.6   4,077.5
2070   15,848.7   250.5   16,099.3   16,306.0   3,870.8
2071   16,694.3   238.8   16,933.0   17,181.8   3,622.0
2072   17,584.7   224.6   17,809.3   18,101.5   3,329.8
2073   18,524.1   208.1   18,732.1   19,069.4   2,992.5
2074   19,516.7   189.0   19,705.7   20,087.0   2,611.3
2075   20,564.9   167.7   20,732.6   21,152.7   2,191.1
2076   21,670.2   144.4   21,814.6   22,264.5   1,741.2
2077   22,836.9   119.9   22,956.8   23,424.8   1,273.3
2078   24,070.4   95.0   24,165.4   24,632.6   806.0
2079   25,374.1   70.9   25,445.0   25,888.4   362.7
2080   c   c   c   c   c
2081   c   c   c   c   c
2082   c   c   c   c   c
2083   c   c   c   c   c
2084   c   c   c   c   c
2085   c   c   c   c   c
2086   c   c   c   c   c
2087   38,893.5   108.4   39,002.0   38,051.1   1,383.1
2088   41,037.7   176.5   41,214.2   39,886.8   2,710.5
2089   43,300.4   267.3   43,567.6   41,827.2   4,450.9
2090   45,684.7   382.7   46,067.4   43,882.9   6,635.4
2091   48,198.8   524.0   48,722.9   46,082.6   9,275.6
2092   50,848.8   691.5   51,540.4   48,448.7   12,367.4
2093   53,639.3   884.8   54,524.1   50,991.3   15,900.1
2094   56,578.1   1,102.8   57,680.9   53,731.0   19,850.1
2095   59,671.5   1,344.1   61,015.6   56,677.6   24,188.0
2096   62,928.5   1,607.1   64,535.6   59,834.5   28,889.2
2097   66,357.5   1,890.4   68,248.0   63,209.8   33,927.3
2098   69,966.5   2,192.5   72,158.9   66,813.7   39,272.6
2099   73,768.5   2,511.7   76,280.2   70,652.6   44,900.2
2100   77,769.9   2,846.5   80,616.3   74,735.3   50,781.2

High-cost:
2024   1,290.1   67.9   1,358.1   1,485.4   2,661.1
2025   1,279.3   63.1   1,342.3   1,582.5   2,420.9
2026   1,347.6   57.2   1,404.8   1,673.0   2,152.7
2027   1,397.1   51.1   1,448.2   1,762.0   1,838.9
2028   1,452.5   43.1   1,495.6   1,848.9   1,485.6
2029   1,510.8   33.9   1,544.7   1,936.6   1,093.7
2030   1,570.8   24.4   1,595.2   2,029.2   659.6
2031 b   1,630.8   13.0   1,643.8   2,123.8   179.6
a Benefit payments which were scheduled to be paid on January 3 for some past and future years were actually paid on December 31 as required by the statutory provision for early delivery of benefit payments when the normal payment delivery date is a Saturday, Sunday, or legal public holiday. For comparability with the values for historical years and the projections in this report, all trust fund operations and asset reserves reflect the 12 months of benefits scheduled for payment each year.
b The combined OASI and DI Trust Funds become depleted in 2035 under the intermediate assumptions and in 2032 under the high-cost assumptions, so estimates for later years are not shown.
c The combined OASI and DI Trust Funds become depleted in 2080 under the low-cost assumptions. However, the trust funds would have sufficient income by the end of 2086 to permit full payment of scheduled benefits thereafter and also to pay in arrears the temporary shortfalls between 2080 and 2086. Combined asset reserves become positive again by the beginning of 2087 and remain positive through the remainder of the projection period. Estimates are not shown for years in which asset reserves are negative.

Note: Components may not sum to totals because of rounding.