Table VI.F10.--OASDI and HI Annual Income Excluding Interest, Cost, and Balance in Current Dollars, Calendar Years 2003-80
Intermediate Cost Assumptions
[In billions]

OASDI
HI
Combined
Calendar
year
Income
exclud-
ing
interest
Cost Balance
Income
exclud-
ing
interest
Cost Balance
Income
exclud-
ing
interest
Cost Balance

2003 $555 $478 $77   $164 $157 $7   $719 $635 $84
2004 582 499 83   174 166 8   756 665 92
2005 617 522 95   185 174 10   802 697 105
2006 651 548 103   195 184 11   846 732 114
2007 688 578 110   207 195 12   895 773 122
2008 724 612 112   219 207 12   943 819 124
2009 762 650 112   231 220 11   993 870 122
2010 801 691 110   243 235 8   1,044 927 118
2011 843 737 106   257 251 6   1,101 988 112
2012 885 786 99   271 268 3   1,156 1,054 101
2013 928 841 87   285 287 -2   1,213 1,128 85
2014 973 901 72   299 306 -7   1,271 1,207 64
2015 1,019 965 54   314 328 -14   1,332 1,293 40
2016 1,067 1,035 31   329 351 -22   1,395 1,387 9
2017 1,117 1,112 5   345 377 -32   1,462 1,489 -27
2018 1,169 1,194 -25   362 405 -43   1,531 1,598 -68
2019 1,224 1,281 -57   379 434 -55   1,603 1,715 -112
2020 1,280 1,375 -94   398 466 -69   1,678 1,841 -163
2021 1,340 1,475 -135   417 501 -84   1,757 1,977 -220
2022 1,402 1,580 -178   437 540 -103   1,839 2,120 -281
2023 1,467 1,687 -220   458 581 -123   1,925 2,268 -344
2024 1,534 1,799 -265   480 626 -146   2,014 2,425 -411
2025 1,604 1,916 -312   503 673 -170   2,106 2,589 -482
2026 1,677 2,038 -361   526 723 -197   2,203 2,761 -557
2027 1,754 2,165 -411   551 777 -226   2,305 2,943 -637
2028 1,834 2,298 -463   577 838 -261   2,412 3,136 -724
2029 1,918 2,434 -516   605 902 -298   2,523 3,337 -814
2030 2,006 2,574 -568   633 971 -338   2,639 3,545 -906
2031 2,098 2,718 -620   663 1,044 -381   2,761 3,762 -1,000
2032 2,194 2,866 -671   694 1,121 -427   2,888 3,986 -1,098
2033 2,294 3,017 -722   726 1,202 -476   3,021 4,219 -1,198
2034 2,399 3,171 -773   760 1,288 -528   3,159 4,459 -1,301
2035 2,508 3,330 -823   795 1,377 -583   3,302 4,708 -1,405
2036 2,621 3,493 -872   831 1,472 -641   3,452 4,965 -1,513
2037 2,740 3,661 -921   869 1,572 -703   3,609 5,233 -1,624
2038 2,864 3,833 -969   908 1,677 -769   3,772 5,510 -1,738
2039 2,992 4,011 -1,018   949 1,788 -838   3,942 5,798 -1,857
2040 3,126 4,195 -1,069   992 1,904 -912   4,118 6,099 -1,981
2041 3,266 4,386 -1,121   1,037 2,026 -990   4,302 6,413 -2,110
2042 3,411 4,587 -1,176   1,083 2,154 -1,071   4,494 6,741 -2,247
2043 3,563 4,797 -1,234   1,131 2,288 -1,157   4,694 7,085 -2,391
2044 3,721 5,018 -1,297   1,182 2,429 -1,248   4,903 7,447 -2,545
2045 3,886 5,250 -1,365   1,234 2,577 -1,343   5,120 7,827 -2,707
2046 4,057 5,495 -1,438   1,289 2,732 -1,443   5,346 8,226 -2,880
2047 4,236 5,751 -1,515   1,346 2,895 -1,549   5,582 8,646 -3,065
2048 4,422 6,020 -1,598   1,406 3,067 -1,661   5,828 9,087 -3,259
2049 4,617 6,303 -1,687   1,468 3,248 -1,780   6,085 9,551 -3,467
2050 4,819 6,601 -1,782   1,533 3,439 -1,906   6,353 10,040 -3,688
2051 5,031 6,915 -1,884   1,601 3,640 -2,039   6,632 10,555 -3,923
2052 5,252 7,247 -1,995   1,672 3,852 -2,180   6,924 11,099 -4,175
2053 5,482 7,594 -2,111   1,746 4,078 -2,331   7,228 11,671 -4,443
2054 5,723 7,957 -2,234   1,823 4,319 -2,495   7,546 12,276 -4,730
2055 5,974 8,337 -2,363   1,904 4,576 -2,672   7,879 12,914 -5,035
2056 6,237 8,735 -2,498   1,989 4,848 -2,859   8,226 13,583 -5,357
2057 6,511 9,149 -2,638   2,077 5,136 -3,059   8,589 14,286 -5,697
2058 6,798 9,581 -2,783   2,169 5,442 -3,273   8,967 15,023 -6,056
2059 7,096 10,029 -2,932   2,265 5,767 -3,502   9,362 15,796 -6,434
2060 7,408 10,496 -3,088   2,366 6,114 -3,748   9,774 16,610 -6,836
2061 7,733 10,982 -3,249   2,470 6,481 -4,011   10,203 17,463 -7,260
2062 8,072 11,492 -3,420   2,579 6,869 -4,289   10,651 18,361 -7,710
2063 8,426 12,028 -3,602   2,693 7,282 -4,589   11,119 19,310 -8,191
2064 8,795 12,588 -3,793   2,812 7,720 -4,909   11,607 20,308 -8,701
2065 9,180 13,174 -3,994   2,935 8,191 -5,256   12,115 21,365 -9,250
2066 9,582 13,789 -4,207   3,065 8,690 -5,626   12,646 22,479 -9,833
2067 10,000 14,434 -4,433   3,199 9,218 -6,018   13,200 23,651 -10,451
2068 10,437 15,109 -4,672   3,340 9,777 -6,437   13,777 24,887 -11,109
2069 10,893 15,816 -4,923   3,487 10,370 -6,884   14,380 26,186 -11,807
2070 11,367 16,555 -5,188   3,640 10,999 -7,358   15,007 27,554 -12,546
2071 11,862 17,329 -5,466   3,800 11,663 -7,863   15,662 28,992 -13,330
2072 12,379 18,138 -5,759   3,966 12,361 -8,395   16,345 30,499 -14,154
2073 12,917 18,983 -6,066   4,140 13,097 -8,957   17,057 32,080 -15,024
2074 13,478 19,867 -6,389   4,321 13,876 -9,555   17,799 33,743 -15,944
2075 14,063 20,791 -6,727   4,510 14,701 -10,190   18,574 35,491 -16,917
2076 14,674 21,756 -7,082   4,707 15,571 -10,863   19,381 37,326 -17,945
2077 15,310 22,763 -7,453   4,912 16,485 -11,573   20,223 39,249 -19,026
2078 15,975 23,815 -7,841   5,126 17,479 -12,353   21,101 41,294 -20,193
2079 16,667 24,914 -8,247   5,350 18,532 -13,182   22,017 43,446 -21,429
2080 17,389 26,062 -8,673   5,583 19,648 -14,065   22,972 45,709 -22,738

Note: Totals do not necessarily equal the sums of rounded components.
 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/17/2003