Operations of the Combined OASI and DI Trust Funds, in CPI-Indexed 2024 Dollars — 2024 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 2024 Dollars,a Calendar Years 1970-2100
[In billions]

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

Historical data:
1970   $277.4   $14.1   $291.5   $260.9   $300.0
1971   293.6   15.3   308.9   291.0   305.3
1972   316.9   16.1   333.1   316.0   312.3
1973   360.3   16.4   376.7   365.4   305.4
1974   368.1   16.5   384.6   375.5   284.3
1975   368.0   16.3   384.3   393.0   251.9
1976   388.5   14.6   403.2   420.4   221.0
1977   401.0   12.8   413.7   440.3   181.0
1978   420.0   10.6   430.6   449.9   148.7
1979   436.0   9.1   445.1   451.2   127.4
1980   435.2   8.6   443.8   458.0   98.1
1981   471.5   7.5   479.0   485.4   82.5
1982   464.7   4.4   469.1   507.8   78.6
1983   501.9   25.5   527.4   527.2   76.6
1984   545.1   10.2   555.3   536.8   92.5
1985   577.3   7.9   585.2   548.1   121.2
1986   602.7   11.0   613.6   570.3   132.6
1987   616.7   14.5   631.2   571.2   188.0
1988   670.6   21.5   692.1   584.5   288.3
1989   693.8   31.8   725.6   592.2   408.5
1990   710.5   41.1   751.5   603.1   536.7
1991   704.4   50.1   754.5   627.5   642.5
1992   705.5   56.4   761.9   649.1   737.2
1993   708.8   60.3   769.1   667.8   818.2
1994   738.8   65.7   804.5   681.8   921.2
1995   747.9   71.8   819.6   697.2   1,017.8
1996   769.3   77.2   846.5   705.2   1,130.7
1997   807.1   85.4   892.5   719.8   1,278.3
1998   846.6   94.9   941.5   735.7   1,467.4
1999   887.2   104.5   991.7   739.9   1,687.6
2000   917.0   117.3   1,034.4   755.4   1,909.6
2001   937.3   129.1   1,066.4   777.5   2,147.9
2002   955.3   140.4   1,095.7   806.6   2,407.7
2003   935.0   145.2   1,080.1   818.9   2,616.6
2004   947.4   148.2   1,095.6   835.6   2,810.0
2005   977.6   151.7   1,129.2   852.7   2,990.8
2006   1,001.8   159.7   1,161.5   866.1   3,193.7
2007   1,022.7   167.0   1,189.7   901.1   3,393.0
2008   1,003.3   169.4   1,172.7   910.4   3,522.1
2009   1,010.4   173.5   1,183.9   1,005.5   3,724.5
2010   953.2   168.8   1,122.0   1,023.5   3,747.5
2011   958.1   158.6   1,116.7   1,021.0   3,714.5
2012   993.2   148.3   1,141.4   1,067.5   3,712.0
2013   1,008.1   137.8   1,145.9   1,102.9   3,704.9
2014   1,037.9   129.7   1,167.6   1,134.5   3,683.1
2015   1,096.3   123.7   1,220.0   1,189.4   3,728.9
2016   1,141.1   116.0   1,257.1   1,211.0   3,739.0
2017   1,171.8   109.4   1,281.3   1,224.6   3,717.9
2018   1,153.5   104.4   1,257.9   1,254.0   3,629.4
2019   1,209.7   99.7   1,309.4   1,306.3   3,573.1
2020   1,269.6   92.7   1,362.3   1,349.0   3,543.5
2021   1,178.6   81.2   1,259.8   1,324.9   3,301.4
2022   1,233.1   70.8   1,303.9   1,327.5   3,020.1
2023   1,319.2   68.7   1,387.9   1,430.5   2,865.3

Intermediate:
2024   1,313.2   68.6   1,381.8   1,482.2   2,688.0
2025   1,322.7   65.8   1,388.5   1,539.4   2,476.3
2026   1,367.0   62.9   1,429.9   1,589.9   2,258.3
2027   1,399.6   59.9   1,459.5   1,640.2   2,024.7
2028   1,436.4   55.9   1,492.3   1,686.2   1,783.3
2029   1,472.3   51.0   1,523.3   1,730.4   1,534.5
2030   1,507.5   45.5   1,553.0   1,776.2   1,275.3
2031   1,543.6   39.3   1,582.9   1,821.1   1,007.2
2032   1,579.9   31.9   1,611.9   1,864.7   730.7
2033   1,615.2   23.6   1,638.9   1,907.0   445.5
2034 c   1,640.7   13.1   1,653.8   1,949.3   139.5

Low-cost:
2024   1,334.3   69.6   1,403.9   1,479.6   2,712.7
2025   1,379.9   70.3   1,450.2   1,525.3   2,560.7
2026   1,429.6   72.0   1,501.7   1,573.8   2,413.9
2027   1,477.6   74.1   1,551.6   1,618.9   2,276.4
2028   1,525.1   75.9   1,601.0   1,659.3   2,151.9
2029   1,574.2   77.7   1,651.9   1,697.8   2,043.3
2030   1,623.5   79.9   1,703.4   1,738.2   1,949.0
2031   1,676.6   82.8   1,759.3   1,778.1   1,873.5
2032   1,730.6   85.6   1,816.2   1,817.1   1,818.1
2033   1,784.5   88.9   1,873.4   1,855.4   1,783.2
2034   1,825.2   90.8   1,915.9   1,895.6   1,751.6
2035   1,865.7   91.0   1,956.7   1,936.5   1,720.8
2036   1,906.4   91.2   1,997.6   1,977.5   1,690.8
2037   1,947.4   91.2   2,038.6   2,019.3   1,660.9
2038   1,989.5   91.1   2,080.6   2,060.9   1,632.2
2039   2,032.0   91.0   2,123.0   2,102.2   1,605.4
2040   2,075.2   90.2   2,165.4   2,144.2   1,579.8
2041   2,119.0   89.1   2,208.1   2,186.3   1,555.5
2042   2,164.0   88.1   2,252.1   2,228.5   1,533.9
2043   2,210.5   88.1   2,298.6   2,271.5   1,516.3
2044   2,258.1   87.6   2,345.7   2,313.7   1,504.1
2045   2,307.1   87.4   2,394.6   2,356.9   1,498.0
2046   2,357.7   87.5   2,445.3   2,402.1   1,497.5
2047   2,410.2   87.9   2,498.2   2,449.9   1,502.2
2048   2,464.4   88.4   2,552.8   2,500.0   1,511.3
2049   2,520.4   89.1   2,609.5   2,552.9   1,523.9
2050   2,578.2   90.0   2,668.2   2,608.7   1,539.1
2051   2,637.8   91.0   2,728.8   2,666.7   1,556.3
2052   2,699.0   92.1   2,791.1   2,727.8   1,574.3
2053   2,761.9   93.2   2,855.1   2,791.9   1,591.6
2054   2,826.4   94.2   2,920.6   2,858.7   1,607.1
2055   2,892.4   95.1   2,987.5   2,929.0   1,618.8
2056   2,960.2   95.7   3,055.9   3,002.3   1,625.3
2057   3,029.7   96.0   3,125.7   3,078.5   1,625.1
2058   3,100.8   95.8   3,196.7   3,157.3   1,617.2
2059   3,173.5   95.3   3,268.8   3,237.8   1,601.1
2060   3,247.5   94.2   3,341.7   3,319.7   1,576.5
2061   3,322.9   92.7   3,415.7   3,402.0   1,544.3
2062   3,400.0   90.9   3,490.8   3,484.7   1,505.4
2063   3,478.3   88.6   3,567.0   3,568.0   1,460.5
2064   3,558.3   86.1   3,644.4   3,651.9   1,410.4
2065   3,639.8   83.2   3,723.0   3,737.3   1,355.0
2066   3,722.8   80.1   3,802.9   3,824.1   1,294.4
2067   3,807.6   76.6   3,884.3   3,912.5   1,228.4
2068   3,894.1   72.9   3,967.0   4,002.8   1,156.8
2069   3,982.0   68.8   4,050.8   4,094.9   1,079.1
2070   4,072.0   64.4   4,136.4   4,189.5   994.5
2071   4,164.3   59.6   4,223.9   4,285.9   903.5
2072   4,258.7   54.4   4,313.1   4,383.8   806.4
2073   4,355.5   48.9   4,404.4   4,483.7   703.6
2074   4,455.3   43.1   4,498.4   4,585.4   596.1
2075   4,557.8   37.2   4,595.0   4,688.1   485.6
2076   4,662.9   31.1   4,694.0   4,790.8   374.7
2077   4,770.8   25.1   4,795.8   4,893.6   266.0
2078   4,882.0   19.3   4,901.3   4,996.1   163.5
2079   4,996.6   14.0   5,010.5   5,097.8   71.4
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   6,045.9   16.9   6,062.7   5,914.9   215.0
2088   6,193.4   26.6   6,220.0   6,019.7   409.1
2089   6,344.5   39.2   6,383.7   6,128.7   652.2
2090   6,498.9   54.4   6,553.3   6,242.6   943.9
2091   6,656.9   72.4   6,729.2   6,364.6   1,281.1
2092   6,818.3   92.7   6,911.0   6,496.5   1,658.3
2093   6,983.0   115.2   7,098.2   6,638.3   2,069.9
2094   7,151.0   139.4   7,290.4   6,791.2   2,508.9
2095   7,322.3   164.9   7,487.3   6,955.0   2,968.1
2096   7,497.1   191.5   7,688.6   7,128.5   3,441.8
2097   7,675.4   218.7   7,894.0   7,311.3   3,924.3
2098   7,857.1   246.2   8,103.3   7,503.0   4,410.2
2099   8,042.8   273.8   8,316.6   7,703.0   4,895.3
2100   8,232.1   301.3   8,533.4   7,910.9   5,375.3

High-cost:
2024   1,290.1   67.9   1,358.1   1,485.4   2,661.1
2025   1,255.3   61.9   1,317.2   1,552.9   2,375.7
2026   1,299.0   55.2   1,354.2   1,612.7   2,075.1
2027   1,322.9   48.4   1,371.3   1,668.5   1,741.3
2028   1,351.0   40.1   1,391.2   1,719.8   1,381.9
2029   1,380.4   31.0   1,411.4   1,769.5   999.3
2030   1,409.9   21.9   1,431.8   1,821.4   592.1
2031 c   1,437.8   11.5   1,449.3   1,872.5   158.4
a CPI-indexed 2024 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 2032 under the high-cost assumptions, so estimates for later years are not shown.
d 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.