Operations of the Combined OASI and DI Trust Funds, in CPI-Indexed 2025 Dollars — 2025 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 2025 Dollars,a Calendar Year 1970 Through Year of Reserve Depletion
[In billions]

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

Historical data:
1970   $284.4   $14.5   $298.8   $267.5   $307.5
1971   301.0   15.7   316.7   298.3   313.0
1972   324.9   16.5   341.4   323.9   320.1
1973   369.3   16.8   386.1   374.6   313.0
1974   377.3   16.9   394.2   384.9   291.5
1975   377.2   16.7   393.9   402.9   258.2
1976   398.3   15.0   413.3   430.9   226.6
1977   411.0   13.1   424.1   451.4   185.5
1978   430.5   10.9   441.4   461.1   152.5
1979   447.0   9.3   456.3   462.5   130.5
1980   446.1   8.9   454.9   469.5   100.5
1981   483.3   7.7   491.0   497.6   84.6
1982   476.4   4.5   480.9   520.6   80.6
1983   514.5   26.1   540.7   540.4   78.5
1984   558.7   10.5   569.2   550.3   94.8
1985   591.8   8.1   599.9   561.8   124.3
1986   617.8   11.2   629.0   584.6   135.9
1987   632.2   14.9   647.0   585.6   192.7
1988   687.5   22.0   709.5   599.2   295.6
1989   711.2   32.6   743.8   607.1   418.8
1990   728.3   42.1   770.4   618.2   550.2
1991   722.0   51.4   773.4   643.2   658.6
1992   723.2   57.8   781.0   665.4   755.6
1993   726.6   61.8   788.4   684.6   838.7
1994   757.4   67.3   824.7   698.9   944.3
1995   766.6   73.6   840.2   714.7   1,043.3
1996   788.6   79.2   867.8   722.9   1,159.1
1997   827.4   87.5   914.9   737.9   1,310.4
1998   867.8   97.3   965.1   754.1   1,504.2
1999   909.5   107.1   1,016.5   758.5   1,729.9
2000   940.0   120.3   1,060.3   774.3   1,957.5
2001   960.8   132.4   1,093.1   797.0   2,201.8
2002   979.2   143.9   1,123.2   826.9   2,468.0
2003   958.4   148.8   1,107.2   839.5   2,682.2
2004   971.2   151.9   1,123.1   856.6   2,880.4
2005   1,002.1   155.5   1,157.5   874.1   3,065.8
2006   1,026.9   163.7   1,190.6   887.8   3,273.8
2007   1,048.3   171.2   1,219.5   923.7   3,478.1
2008   1,028.5   173.6   1,202.1   933.2   3,610.5
2009   1,035.7   177.9   1,213.6   1,030.7   3,817.9
2010   977.1   173.0   1,150.2   1,049.1   3,841.5
2011   982.1   162.6   1,144.7   1,046.6   3,807.7
2012   1,018.1   152.0   1,170.1   1,094.3   3,805.1
2013   1,033.4   141.3   1,174.6   1,130.6   3,797.8
2014   1,063.9   132.9   1,196.8   1,162.9   3,775.5
2015   1,123.8   126.8   1,250.6   1,219.3   3,822.4
2016   1,169.7   118.9   1,288.7   1,241.3   3,832.8
2017   1,201.2   112.2   1,313.4   1,255.3   3,811.1
2018   1,182.5   107.0   1,289.5   1,285.5   3,720.4
2019   1,240.1   102.2   1,342.2   1,339.1   3,662.7
2020   1,301.4   95.0   1,396.5   1,382.9   3,632.4
2021   1,208.2   83.2   1,291.4   1,358.1   3,384.2
2022   1,264.0   72.6   1,336.6   1,360.8   3,095.9
2023   1,352.8   70.5   1,423.2   1,466.9   2,938.2
2024   1,381.9   70.8   1,452.7   1,521.4   2,788.6

Intermediate:
2025   1,359.2   68.2   1,427.4   1,608.9   2,540.0
2026   1,415.3   64.3   1,479.7   1,659.8   2,298.1
2027   1,449.5   60.5   1,510.0   1,714.6   2,039.7
2028   1,483.1   55.5   1,538.6   1,763.4   1,767.1
2029   1,515.4   49.2   1,564.7   1,810.1   1,480.3
2030   1,545.6   42.5   1,588.1   1,855.8   1,177.9
2031   1,576.5   34.7   1,611.2   1,902.6   859.0
2032   1,606.7   25.8   1,632.5   1,947.4   524.0
2033 c   1,640.3   15.4   1,655.7   1,990.5   176.9

Low-cost:
2025   1,379.4   69.7   1,449.2   1,604.6   2,566.1
2026   1,475.2   69.5   1,544.7   1,646.8   2,389.3
2027   1,514.8   70.6   1,585.4   1,694.5   2,210.6
2028   1,563.6   71.2   1,634.8   1,738.2   2,042.9
2029   1,611.2   71.4   1,682.5   1,779.5   1,886.3
2030   1,658.5   71.8   1,730.3   1,819.8   1,741.9
2031   1,707.3   72.2   1,779.5   1,860.8   1,609.9
2032   1,755.3   72.2   1,827.5   1,900.4   1,490.1
2033   1,807.3   71.9   1,879.2   1,938.6   1,387.2
2034   1,855.4   70.3   1,925.7   1,975.8   1,296.8
2035   1,897.3   67.2   1,964.6   2,014.6   1,208.9
2036   1,938.3   64.0   2,002.3   2,053.8   1,122.2
2037   1,979.3   59.8   2,039.1   2,093.6   1,035.0
2038   2,021.3   55.4   2,076.7   2,133.4   948.2
2039   2,063.5   51.1   2,114.6   2,172.9   862.3
2040   2,106.2   46.7   2,153.0   2,212.1   778.1
2041   2,149.6   42.5   2,192.0   2,251.3   696.1
2042   2,193.9   38.3   2,232.3   2,291.0   617.1
2043   2,239.3   34.3   2,273.6   2,332.0   540.7
2044   2,286.1   30.5   2,316.6   2,375.3   466.3
2045   2,333.9   26.7   2,360.7   2,418.4   394.9
2046   2,382.9   23.1   2,406.0   2,462.9   326.5
2047   2,433.9   19.6   2,453.5   2,510.5   260.0
2048   2,486.3   16.2   2,502.5   2,560.7   194.1
2049   2,540.2   12.7   2,552.8   2,613.5   127.8
2050 c   2,596.0   9.0   2,605.0   2,668.7   60.4

High-cost:
2025   1,324.6   67.3   1,391.9   1,613.4   2,500.0
2026   1,321.8   59.9   1,381.7   1,675.8   2,160.5
2027   1,368.6   51.9   1,420.5   1,735.0   1,807.8
2028   1,397.8   43.1   1,440.8   1,789.3   1,427.5
2029   1,423.4   33.6   1,456.9   1,841.7   1,017.4
2030   1,443.5   23.5   1,467.1   1,893.7   572.8
2031 c   1,462.0   11.1   1,473.0   1,946.9   88.8
a CPI-indexed 2025 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 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, in 2051 under the low-cost assumptions, and in 2032 under the high-cost assumptions, so estimates for later years are not shown.

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