2025 OASDI Trustees Report

The following table presents the plot points for Figure II.D5 — Cumulative Scheduled OASDI Income Less Cost, For Years 2024-2099 [Present value as of January 1, 2025, in trillions, under intermediate assumptions].

 

Plot points

Ending year of accumulation	Cumulative OASDI income less cost (Alt. II only)
2024	$2.72
2025	$2.48
2026	$2.24
2027	$1.98
2028	$1.70
2029	$1.42
2030	$1.12
2031	$0.81
2032	$0.49
2033	$0.16
2034	-$0.17
2035	-$0.51
2036	-$0.85
2037	-$1.21
2038	-$1.57
2039	-$1.93
2040	-$2.30
2041	-$2.66
2042	-$3.03
2043	-$3.40
2044	-$3.76
2045	-$4.13
2046	-$4.49
2047	-$4.86
2048	-$5.22
2049	-$5.59
2050	-$5.95
2051	-$6.32
2052	-$6.69
2053	-$7.07
2054	-$7.44
2055	-$7.82
2056	-$8.21
2057	-$8.59
2058	-$8.99
2059	-$9.39
2060	-$9.79
2061	-$10.19
2062	-$10.60
2063	-$11.01
2064	-$11.42
2065	-$11.83
2066	-$12.25
2067	-$12.66
2068	-$13.08
2069	-$13.50
2070	-$13.93
2071	-$14.35
2072	-$14.78
2073	-$15.20
2074	-$15.63
2075	-$16.06
2076	-$16.49
2077	-$16.92
2078	-$17.34
2079	-$17.77
2080	-$18.19
2081	-$18.60
2082	-$19.02
2083	-$19.43
2084	-$19.83
2085	-$20.22
2086	-$20.62
2087	-$21.00
2088	-$21.37
2089	-$21.74
2090	-$22.11
2091	-$22.46
2092	-$22.81
2093	-$23.15
2094	-$23.49
2095	-$23.82
2096	-$24.16
2097	-$24.48
2098	-$24.81
2099	-$25.13

RETURN TO TRUSTEES REPORT.