Operations of the Combined OASI and DI Trust Funds, in CPI-Indexed 2023 Dollars — 2023 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 2023 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   $270.5   $13.8   $284.2   $254.4   $292.5
1971   286.2   14.9   301.2   283.7   297.7
1972   309.0   15.7   324.7   308.0   304.4
1973   351.3   16.0   367.3   356.3   297.7
1974   358.9   16.1   374.9   366.0   277.2
1975   358.8   15.9   374.6   383.2   245.6
1976   378.8   14.3   393.1   409.9   215.5
1977   390.9   12.5   403.4   429.3   176.4
1978   409.4   10.3   419.8   438.6   145.0
1979   425.1   8.8   433.9   439.9   124.2
1980   424.3   8.4   432.7   446.6   95.6
1981   459.6   7.3   467.0   473.2   80.4
1982   453.1   4.3   457.4   495.1   76.6
1983   489.4   24.8   514.2   513.9   74.7
1984   531.4   10.0   541.4   523.4   90.1
1985   562.8   7.7   570.5   534.3   118.2
1986   587.6   10.7   598.3   556.0   129.3
1987   601.2   14.1   615.4   556.9   183.3
1988   653.8   20.9   674.7   569.9   281.1
1989   676.4   31.0   707.4   577.4   398.3
1990   692.6   40.1   732.7   588.0   523.3
1991   686.7   48.8   735.5   611.8   626.4
1992   687.8   55.0   742.8   632.8   718.7
1993   691.0   58.8   749.8   651.1   797.7
1994   720.3   64.0   784.3   664.7   898.1
1995   729.1   70.0   799.1   679.7   992.3
1996   750.0   75.3   825.3   687.5   1,102.4
1997   786.9   83.2   870.1   701.8   1,246.3
1998   825.3   92.5   917.9   717.2   1,430.6
1999   865.0   101.8   966.8   721.4   1,645.3
2000   894.1   114.4   1,008.4   736.4   1,861.8
2001   913.8   125.9   1,039.7   758.0   2,094.1
2002   931.3   136.9   1,068.2   786.4   2,347.3
2003   911.5   141.5   1,053.0   798.4   2,551.0
2004   923.7   144.5   1,068.2   814.7   2,739.5
2005   953.0   147.9   1,100.9   831.4   2,915.8
2006   976.7   155.7   1,132.4   844.4   3,113.6
2007   997.1   162.8   1,159.9   878.5   3,307.9
2008   978.2   165.1   1,143.3   887.5   3,433.8
2009   985.0   169.2   1,154.2   980.3   3,631.1
2010   929.3   164.5   1,093.9   997.8   3,653.5
2011   934.0   154.6   1,088.7   995.4   3,621.4
2012   968.3   144.6   1,112.8   1,040.8   3,618.9
2013   982.8   134.3   1,117.2   1,075.2   3,612.0
2014   1,011.9   126.4   1,138.3   1,106.1   3,590.8
2015   1,068.8   120.6   1,189.4   1,159.6   3,635.4
2016   1,112.5   113.1   1,225.6   1,180.6   3,645.3
2017   1,142.5   106.7   1,249.2   1,193.9   3,624.7
2018   1,124.6   101.8   1,226.4   1,222.6   3,538.4
2019   1,179.4   97.2   1,276.6   1,273.6   3,483.5
2020   1,237.8   90.4   1,328.1   1,315.2   3,454.7
2021   1,149.1   79.1   1,228.2   1,291.7   3,218.6
2022   1,201.6   69.0   1,270.7   1,293.7   2,943.1

Intermediate:
2023   1,269.0   65.7   1,334.7   1,387.9   2,776.7
2024   1,255.0   62.4   1,317.4   1,448.0   2,577.6
2025   1,293.2   58.6   1,351.8   1,499.5   2,369.5
2026   1,331.5   55.8   1,387.3   1,550.7   2,150.6
2027   1,361.1   53.0   1,414.2   1,598.9   1,915.4
2028   1,390.1   49.3   1,439.4   1,646.7   1,663.3
2029   1,418.1   44.5   1,462.6   1,693.7   1,393.2
2030   1,444.9   38.8   1,483.7   1,739.3   1,105.0
2031   1,472.7   31.9   1,504.6   1,783.8   800.0
2032   1,497.7   23.7   1,521.3   1,826.6   476.0
2033 c   1,521.4   14.5   1,535.9   1,868.1   132.6

Low-cost:
2023   1,277.3   67.4   1,344.8   1,386.0   2,788.7
2024   1,294.7   67.1   1,361.8   1,432.8   2,635.9
2025   1,351.5   67.6   1,419.1   1,479.1   2,499.0
2026   1,407.8   70.4   1,478.3   1,524.9   2,379.6
2027   1,452.7   74.4   1,527.2   1,567.4   2,270.1
2028   1,497.9   78.1   1,575.9   1,609.4   2,170.4
2029   1,542.2   81.3   1,623.5   1,651.5   2,079.2
2030   1,585.9   84.6   1,670.5   1,692.7   1,996.5
2031   1,630.8   88.3   1,719.1   1,733.3   1,924.1
2032   1,673.1   91.5   1,764.6   1,773.1   1,859.5
2033   1,711.3   94.7   1,806.0   1,813.6   1,797.7
2034   1,749.5   95.1   1,844.6   1,853.8   1,736.1
2035   1,788.0   93.5   1,881.5   1,893.3   1,673.8
2036   1,827.1   91.6   1,918.7   1,932.2   1,611.5
2037   1,866.1   89.6   1,955.6   1,971.8   1,548.4
2038   1,906.2   87.2   1,993.4   2,011.1   1,485.6
2039   1,946.9   84.0   2,030.9   2,050.1   1,423.1
2040   1,988.7   80.7   2,069.4   2,088.9   1,362.2
2041   2,031.4   77.5   2,108.9   2,127.5   1,303.9
2042   2,075.4   74.5   2,149.9   2,166.3   1,249.5
2043   2,120.7   71.7   2,192.4   2,204.9   1,200.6
2044   2,167.5   69.2   2,236.7   2,245.5   1,156.9
2045   2,215.9   67.0   2,282.9   2,288.0   1,118.0
2046   2,265.8   65.4   2,331.1   2,332.4   1,084.3
2047   2,317.5   63.7   2,381.2   2,379.2   1,054.7
2048   2,371.0   62.2   2,433.2   2,428.2   1,029.0
2049   2,426.4   60.9   2,487.4   2,479.8   1,006.7
2050   2,483.7   59.8   2,543.6   2,533.9   987.0
2051   2,542.8   58.9   2,601.7   2,590.2   969.7
2052   2,603.4   58.0   2,661.5   2,649.6   953.3
2053   2,665.6   57.2   2,722.8   2,712.1   936.3
2054   2,729.4   56.2   2,785.6   2,777.7   917.0
2055   2,794.7   55.1   2,849.8   2,847.0   893.2
2056   2,862.0   53.7   2,915.7   2,919.5   863.4
2057   2,931.3   51.9   2,983.2   2,995.1   826.4
2058   3,002.1   49.7   3,051.8   3,073.4   780.7
2059   3,074.5   47.0   3,121.5   3,153.7   725.8
2060   3,148.5   43.8   3,192.3   3,235.4   661.5
2061   3,224.1   40.0   3,264.1   3,317.8   588.5
2062   3,301.2   35.8   3,337.0   3,401.1   507.3
2063   3,379.9   31.1   3,411.0   3,485.2   418.4
2064   3,460.4   26.0   3,486.4   3,570.0   322.5
2065   3,542.4   20.6   3,562.9   3,656.1   220.0
2066   3,626.0   14.7   3,640.7   3,743.4   110.8
2067   d   d   d   d   d
2068   d   d   d   d   d
2069   d   d   d   d   d
2070   d   d   d   d   d
2071   d   d   d   d   d
2072   d   d   d   d   d
2073   d   d   d   d   d
2074   d   d   d   d   d
2075   d   d   d   d   d
2076   d   d   d   d   d
2077   d   d   d   d   d
2078   d   d   d   d   d
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   d   d   d   d   d
2089   d   d   d   d   d
2090   d   d   d   d   d
2091   d   d   d   d   d
2092   d   d   d   d   d
2093   7,004.4   39.9   7,044.3   6,587.9   747.8
2094   7,181.2   66.2   7,247.4   6,750.9   1,222.5
2095   7,361.7   93.8   7,455.5   6,923.4   1,719.1
2096   7,546.1   122.5   7,668.7   7,105.1   2,232.6
2097   7,734.5   152.1   7,886.6   7,295.9   2,758.2
2098   7,926.9   182.2   8,109.1   7,495.1   3,291.9
2099   8,123.4   212.7   8,336.1   7,702.5   3,829.6
2100   8,324.1   243.3   8,567.4   7,917.5   4,367.9

High-cost:
2023   1,250.6   65.4   1,316.0   1,390.0   2,755.9
2024   1,197.1   59.3   1,256.3   1,458.1   2,476.0
2025   1,238.4   52.5   1,290.9   1,525.9   2,195.8
2026   1,274.7   46.7   1,321.4   1,582.3   1,896.1
2027   1,298.7   40.7   1,339.5   1,636.6   1,565.4
2028   1,317.4   33.0   1,350.5   1,690.4   1,197.9
2029   1,333.1   24.5   1,357.6   1,742.7   791.6
2030 c   1,346.7   15.3   1,362.0   1,793.7   346.0
a CPI-indexed 2023 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 2034 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 2067 under the low-cost assumptions, but combined asset reserves become positive again by the beginning of 2093 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.