Operations of the Combined OASI and DI Trust Funds, in CPI-indexed 2020 Dollars — 2020 OASDI Trustees Report

Single-Year Tables Historical data Intermediate Assumptions Low-Cost Assumptions High-Cost Assumptions
Table VI.G7.—Operations of the Combined OASI and DI Trust Funds,
in CPI-indexed 2020 Dollars,a Calendar Years 1970-2095
[In billions]

Calendar year   Non-interest
income		   Interest
income		   Total
income		   Cost b   Asset
reserves at
end of year b

Historical data:
1970   $230.1   $11.7   $241.8   $216.4   $248.8
1971   243.5   12.7   256.2   241.4   253.2
1972   262.8   13.4   276.2   262.0   259.0
1973   298.8   13.6   312.4   303.1   253.2
1974   305.3   13.7   318.9   311.4   235.8
1975   305.2   13.5   318.7   325.9   208.9
1976   322.2   12.1   334.3   348.6   183.3
1977   332.5   10.6   343.1   365.2   150.1
1978   348.3   8.8   357.1   373.1   123.3
1979   361.6   7.5   369.1   374.2   105.6
1980   360.9   7.2   368.1   379.9   81.3
1981   391.0   6.2   397.2   402.5   68.4
1982   385.4   3.7   389.1   421.1   65.2
1983   416.3   21.1   437.4   437.2   63.5
1984   452.0   8.5   460.5   445.2   76.7
1985   478.8   6.5   485.3   454.5   100.5
1986   499.8   9.1   508.9   473.0   110.0
1987   511.4   12.0   523.4   473.7   155.9
1988   556.2   17.8   574.0   484.7   239.1
1989   575.4   26.4   601.8   491.1   338.8
1990   589.2   34.1   623.3   500.1   445.1
1991   584.1   41.5   625.7   520.4   532.8
1992   585.1   46.8   631.8   538.3   611.3
1993   587.8   50.0   637.8   553.8   678.5
1994   612.7   54.4   667.2   565.4   763.9
1995   620.2   59.5   679.7   578.2   844.0
1996   638.0   64.0   702.0   584.8   937.7
1997   669.4   70.8   740.2   596.9   1,060.1
1998   702.0   78.7   780.8   610.1   1,216.9
1999   735.8   86.6   822.4   613.6   1,399.6
2000   760.5   97.3   857.8   626.4   1,583.7
2001   777.3   107.1   884.4   644.8   1,781.3
2002   792.2   116.4   908.7   668.9   1,996.7
2003   775.4   120.4   895.7   679.1   2,170.0
2004   785.7   122.9   908.6   693.0   2,330.3
2005   810.7   125.8   936.5   707.2   2,480.3
2006   830.8   132.4   963.2   718.2   2,648.5
2007   848.1   138.5   986.6   747.3   2,813.8
2008   832.1   140.5   972.5   755.0   2,920.9
2009   837.9   143.9   981.8   833.8   3,088.7
2010   790.5   140.0   930.5   848.8   3,107.8
2011   794.5   131.5   926.1   846.7   3,080.5
2012   823.6   123.0   946.6   885.3   3,078.4
2013   836.0   114.3   950.3   914.6   3,072.5
2014   860.7   107.5   968.3   940.8   3,054.4
2015   909.1   102.6   1,011.7   986.4   3,092.4
2016   946.3   96.2   1,042.6   1,004.2   3,100.8
2017   971.8   90.8   1,062.6   1,015.5   3,083.3
2018   956.6   86.6   1,043.2   1,040.0   3,009.9
2019   1,003.2   82.7   1,085.9   1,083.4   2,963.2

Intermediate:
2020   1,038.8   77.6   1,116.4   1,112.0   2,901.8
2021   1,049.5   73.0   1,122.5   1,143.1   2,812.3
2022   1,070.6   68.5   1,139.1   1,180.1   2,705.5
2023   1,093.2   64.9   1,158.1   1,219.1   2,581.1
2024   1,116.7   62.8   1,179.4   1,260.2   2,439.9
2025   1,138.3   60.8   1,199.1   1,303.1   2,278.6
2026   1,170.1   59.3   1,229.4   1,347.4   2,107.3
2027   1,193.5   57.5   1,251.1   1,393.1   1,915.8
2028   1,219.0   54.3   1,273.2   1,440.2   1,703.9
2029   1,242.1   49.5   1,291.7   1,486.9   1,468.8
2030   1,262.4   46.6   1,308.9   1,527.3   1,216.0
2031   1,282.5   41.3   1,323.9   1,566.2   945.1
2032   1,302.8   33.6   1,336.4   1,603.8   655.6
2033   1,323.2   23.2   1,346.4   1,639.6   347.0
2034 c   1,343.3   10.0   1,353.3   1,673.4   18.8

Low-cost:
2020   1,049.0   79.2   1,128.2   1,110.5   2,915.1
2021   1,081.6   77.2   1,158.7   1,145.0   2,848.1
2022   1,115.8   75.7   1,191.6   1,177.0   2,779.8
2023   1,150.4   76.4   1,226.8   1,212.5   2,713.2
2024   1,186.2   78.8   1,264.9   1,249.6   2,649.4
2025   1,220.2   81.8   1,302.0   1,288.3   2,585.9
2026   1,263.9   86.4   1,350.3   1,328.3   2,532.5
2027   1,299.1   91.4   1,390.5   1,370.1   2,479.2
2028   1,336.7   96.1   1,432.7   1,413.8   2,425.9
2029   1,373.1   100.0   1,473.1   1,457.4   2,370.9
2030   1,404.6   105.7   1,510.3   1,497.0   2,315.1
2031   1,436.3   110.7   1,547.1   1,535.7   2,259.0
2032   1,468.5   115.1   1,583.6   1,574.0   2,202.8
2033   1,501.2   118.7   1,619.9   1,611.3   2,147.2
2034   1,533.9   121.7   1,655.6   1,647.2   2,093.1
2035   1,566.6   118.6   1,685.2   1,681.5   2,035.8
2036   1,599.6   115.3   1,714.9   1,715.2   1,976.2
2037   1,633.2   112.0   1,745.1   1,749.2   1,914.5
2038   1,666.9   108.5   1,775.4   1,783.1   1,851.2
2039   1,701.3   105.0   1,806.3   1,816.1   1,787.4
2040   1,737.0   101.5   1,838.4   1,849.1   1,724.7
2041   1,773.9   98.1   1,871.9   1,881.6   1,664.8
2042   1,812.0   94.8   1,906.8   1,914.1   1,609.0
2043   1,851.5   91.9   1,943.4   1,946.8   1,558.8
2044   1,892.7   89.3   1,982.0   1,980.4   1,515.0
2045   1,935.2   87.1   2,022.3   2,015.6   1,477.6
2046   1,979.3   85.3   2,064.6   2,052.1   1,447.1
2047   2,025.3   83.8   2,109.1   2,091.2   1,422.8
2048   2,072.7   82.6   2,155.4   2,132.6   1,404.1
2049   2,121.8   81.8   2,203.6   2,175.8   1,391.0
2050   2,172.3   81.3   2,253.6   2,221.4   1,382.7
2051   2,224.4   81.0   2,305.5   2,269.2   1,378.7
2052   2,277.9   81.0   2,358.8   2,319.7   1,377.7
2053   2,332.6   81.0   2,413.6   2,372.7   1,378.5
2054   2,388.5   81.2   2,469.7   2,427.6   1,380.4
2055   2,445.5   81.4   2,526.9   2,485.1   1,382.0
2056   2,503.8   81.5   2,585.3   2,544.6   1,382.4
2057   2,563.3   81.6   2,644.9   2,606.5   1,380.6
2058   2,624.2   81.5   2,705.7   2,670.6   1,375.4
2059   2,686.2   81.1   2,767.3   2,736.6   1,366.1
2060   2,749.3   80.6   2,829.9   2,804.4   1,351.7
2061   2,813.6   79.7   2,893.3   2,873.6   1,332.1
2062   2,878.9   78.5   2,957.4   2,943.9   1,306.8
2063   2,945.3   77.0   3,022.4   3,015.5   1,275.6
2064   3,013.0   75.2   3,088.3   3,088.3   1,238.4
2065   3,082.1   73.0   3,155.1   3,162.8   1,194.7
2066   3,152.7   70.5   3,223.2   3,239.1   1,144.0
2067   3,225.2   67.5   3,292.7   3,317.5   1,085.9
2068   3,299.6   64.1   3,363.7   3,398.1   1,019.9
2069   3,376.0   60.3   3,436.3   3,480.8   945.8
2070   3,454.8   56.0   3,510.8   3,565.7   863.3
2071   3,535.7   51.3   3,587.0   3,652.0   773.2
2072   3,619.3   46.2   3,665.4   3,739.2   676.9
2073   3,705.4   40.7   3,746.1   3,827.9   575.4
2074   3,794.0   35.0   3,829.0   3,917.8   469.8
2075   3,885.1   29.1   3,914.2   4,008.3   362.0
2076   3,978.7   23.2   4,002.0   4,099.0   254.4
2077   4,075.2   17.4   4,092.6   4,189.8   149.7
2078   4,174.4   11.8   4,186.2   4,280.0   51.6
2079   d   d   d   d   d
2080   d   d   d   d   d
2081   d   d   d   d   d
2082   d   d   d   d   d
2083   d   d   d   d   d
2084   d   d   d   d   d
2085   d   d   d   d   d
2086   d   d   d   d   d
2087   d   d   d   d   d
2088   5,312.8   8.2   5,321.0   5,221.6   57.9
2089   5,442.0   14.5   5,456.6   5,336.9   175.9
2090   5,574.1   21.7   5,595.8   5,460.3   306.3
2091   5,709.1   29.5   5,738.6   5,592.5   443.5
2092   5,847.2   37.4   5,884.6   5,733.2   582.1
2093   5,988.4   45.3   6,033.7   5,882.3   716.6
2094   6,132.5   52.8   6,185.4   6,039.3   841.7
2095   6,280.1   59.7   6,339.8   6,203.9   953.2

High-cost:
2020   1,018.8   76.3   1,095.1   1,113.5   2,879.0
2021   988.1   68.4   1,056.5   1,150.1   2,749.7
2022   1,001.7   60.6   1,062.4   1,189.2   2,580.6
2023   1,013.5   54.4   1,067.9   1,229.6   2,373.5
2024   1,030.3   49.0   1,079.3   1,274.2   2,136.6
2025   1,046.8   43.4   1,090.3   1,320.5   1,868.6
2026   1,074.7   38.2   1,112.9   1,368.3   1,580.2
2027   1,093.9   32.5   1,126.4   1,417.6   1,261.0
2028   1,114.1   25.0   1,139.1   1,467.9   909.8
2029   1,128.9   16.5   1,145.4   1,517.3   521.8
2030 c   1,140.0   7.8   1,147.9   1,558.0   102.5
a CPI-indexed 2020 dollars equal current dollars adjusted by the CPI indexing series in table VI.G6.
b 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.
c The combined OASI and DI Trust Funds become depleted in 2035 under the intermediate assumptions and in 2031 under the high-cost assumptions, so estimates for later years are not shown.
d The combined OASI and DI Trust Funds become depleted in 2079 under the low-cost assumptions, but combined asset reserves become positive again in 2088 and remain positive through the remainder of the projection period. Estimates are not shown for years in which asset reserves are negative.

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