Table VI.E10.--OASDI and HI Annual Income Excluding Interest, Outgo, and Balance in Current Dollars, Calendar Years 2002-80
Low Cost Assumptions
[In billions]

OASDI
 HI
 Combined
Calendar
year		 Income
exclud-
ing
interest		 Outgo Balance
Income
exclud-
ing
interest		 Outgo Balance
Income
exclud-
ing
interest		 Outgo Balance
2002 550 464 86 166 144 22 716 608 108
2003 582 473 109 176 145 31 759 619 140
2004 615 491 124 186 150 35 801 642 159
2005 646 512 134 195 155 40 840 667 173
2006 674 534 140 204 160 43 878 694 183
2007 705 559 147 213 166 48 919 724 194
2008 738 586 152 224 172 52 962 759 203
2009 773 618 155 235 179 56 1,007 797 211
2010 808 652 157 246 187 60 1,054 838 216
2011 847 688 159 259 195 64 1,106 883 223
2012 884 729 155 270 204 67 1,155 933 222
2013 923 774 149 283 213 70 1,206 987 219
2014 963 823 140 295 223 73 1,259 1,046 213
2015 1,005 877 128 309 233 75 1,313 1,110 203
2016 1,047 935 113 322 245 77 1,370 1,180 190
2017 1,092 998 94 336 257 79 1,428 1,255 174
2018 1,138 1,066 73 351 270 81 1,489 1,336 154
2019 1,187 1,138 48 367 284 83 1,553 1,422 131
2020 1,237 1,216 21 383 298 85 1,619 1,514 105
2021 1,289 1,296 -8 399 314 86 1,688 1,610 78
2022 1,342 1,378 -36 417 330 86 1,759 1,709 50
2023 1,398 1,464 -66 434 348 87 1,833 1,812 21
2024 1,456 1,552 -96 453 366 87 1,909 1,918 -8
2025 1,517 1,642 -126 473 385 88 1,990 2,027 -38
2026 1,580 1,735 -155 493 405 88 2,073 2,140 -67
2027 1,646 1,831 -185 514 427 87 2,160 2,258 -98
2028 1,715 1,929 -213 536 450 86 2,251 2,379 -127
2029 1,788 2,027 -239 559 475 85 2,347 2,502 -155
2030 1,863 2,126 -263 583 500 84 2,447 2,626 -179
2031 1,942 2,227 -285 609 526 82 2,551 2,753 -202
2032 2,025 2,329 -304 635 555 80 2,660 2,884 -224
2033 2,111 2,432 -321 662 585 78 2,773 3,017 -244
2034 2,201 2,535 -334 691 616 74 2,892 3,152 -260
2035 2,295 2,639 -344 720 650 70 3,015 3,289 -273
2036 2,393 2,742 -350 751 685 66 3,144 3,427 -283
2037 2,495 2,848 -353 783 720 62 3,278 3,568 -291
2038 2,601 2,955 -354 816 758 58 3,418 3,713 -296
2039 2,713 3,065 -352 851 798 53 3,564 3,862 -299
2040 2,828 3,177 -349 887 840 47 3,715 4,017 -302
2041 2,949 3,295 -346 925 884 41 3,874 4,179 -306
2042 3,075 3,419 -345 964 930 34 4,039 4,349 -311
2043 3,206 3,550 -344 1,005 978 27 4,210 4,527 -317
2044 3,342 3,686 -344 1,047 1,029 18 4,389 4,716 -326
2045 3,484 3,830 -345 1,091 1,084 7 4,576 4,914 -338
2046 3,632 3,980 -348 1,138 1,142 -4 4,770 5,122 -352
2047 3,786 4,138 -352 1,186 1,203 -17 4,972 5,341 -369
2048 3,947 4,303 -357 1,236 1,267 -31 5,183 5,570 -387
2049 4,114 4,477 -363 1,288 1,335 -46 5,403 5,812 -409
2050 4,289 4,659 -370 1,343 1,408 -65 5,632 6,067 -435
2051 4,470 4,851 -380 1,400 1,487 -86 5,870 6,337 -467
2052 4,660 5,055 -394 1,460 1,569 -110 6,120 6,624 -504
2053 4,858 5,270 -411 1,522 1,656 -134 6,380 6,925 -545
2054 5,065 5,495 -430 1,587 1,749 -162 6,652 7,244 -592
2055 5,281 5,730 -449 1,654 1,849 -195 6,935 7,579 -644
2056 5,506 5,976 -470 1,725 1,955 -231 7,231 7,931 -701
2057 5,740 6,232 -491 1,799 2,068 -270 7,539 8,300 -761
2058 5,985 6,497 -512 1,876 2,187 -312 7,861 8,685 -824
2059 6,241 6,773 -532 1,956 2,314 -358 8,197 9,088 -891
2060 6,507 7,060 -552 2,040 2,450 -411 8,547 9,510 -963
2061 6,786 7,358 -572 2,127 2,596 -469 8,913 9,953 -1,040
2062 7,076 7,669 -593 2,218 2,751 -533 9,294 10,420 -1,126
2063 7,379 7,995 -616 2,313 2,916 -603 9,692 10,911 -1,219
2064 7,694 8,334 -640 2,412 3,092 -680 10,106 11,426 -1,320
2065 8,023 8,688 -665 2,515 3,281 -765 10,538 11,969 -1,431
2066 8,366 9,057 -692 2,623 3,483 -860 10,989 12,540 -1,551
2067 8,723 9,444 -720 2,735 3,696 -962 11,458 13,140 -1,682
2068 9,096 9,847 -751 2,852 3,922 -1,070 11,948 13,769 -1,822
2069 9,484 10,268 -784 2,974 4,161 -1,187 12,458 14,429 -1,972
2070 9,888 10,708 -819 3,101 4,415 -1,315 12,989 15,123 -2,134
2071 10,310 11,167 -857 3,233 4,684 -1,451 13,542 15,851 -2,309
2072 10,748 11,647 -898 3,371 4,968 -1,597 14,119 16,615 -2,495
2073 11,206 12,148 -942 3,514 5,267 -1,753 14,720 17,415 -2,695
2074 11,682 12,673 -991 3,664 5,583 -1,920 15,346 18,257 -2,910
2075 12,179 13,222 -1,044 3,820 5,918 -2,097 15,999 19,140 -3,141
2076 12,696 13,796 -1,101 3,983 6,271 -2,289 16,678 20,068 -3,390
2077 13,234 14,396 -1,162 4,152 6,645 -2,493 17,386 21,041 -3,655
2078 13,796 15,024 -1,228 4,329 7,042 -2,714 18,124 22,066 -3,942
2079 14,381 15,680 -1,299 4,513 7,462 -2,949 18,893 23,141 -4,248
2080 14,990 16,365 -1,375 4,704 7,907 -3,202 19,694 24,271 -4,577
Note: Totals do not necessarily equal the sums of rounded components.

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/26/2002