Table VI.F10.--OASDI and HI Annual Income Excluding Interest, Cost, and Balance in Current Dollars, Calendar Years 2003-80
High 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 $550 $481 $69   $161 $161 1   711 642 69
2004 568 506 61   172 174 -1   740 680 60
2005 614 536 78   185 187 -2   799 723 76
2006 647 574 73   196 202 -7   843 777 66
2007 688 625 62   209 220 -11   897 846 51
2008 743 679 64   228 243 -16   971 922 49
2009 790 734 56   242 267 -24   1,032 1,001 32
2010 835 789 46   256 291 -35   1,091 1,080 12
2011 882 847 35   272 318 -46   1,154 1,165 -11
2012 929 911 18   288 348 -60   1,217 1,259 -42
2013 980 980 0   305 380 -75   1,285 1,360 -75
2014 1,032 1,054 -23   321 415 -94   1,353 1,469 -117
2015 1,085 1,135 -50   339 454 -116   1,424 1,589 -166
2016 1,141 1,224 -83   357 499 -142   1,498 1,722 -225
2017 1,200 1,321 -121   376 547 -171   1,575 1,868 -292
2018 1,261 1,425 -164   396 601 -205   1,657 2,026 -369
2019 1,326 1,537 -211   417 660 -243   1,743 2,197 -454
2020 1,394 1,659 -265   439 726 -286   1,833 2,384 -551
2021 1,465 1,790 -325   463 798 -335   1,928 2,588 -660
2022 1,539 1,927 -388   487 879 -392   2,027 2,806 -780
2023 1,617 2,074 -456   513 969 -456   2,130 3,043 -912
2024 1,699 2,229 -530   540 1,068 -528   2,239 3,297 -1,058
2025 1,784 2,392 -608   568 1,176 -607   2,353 3,568 -1,215
2026 1,874 2,564 -689   598 1,293 -695   2,472 3,857 -1,385
2027 1,968 2,744 -776   629 1,423 -794   2,597 4,167 -1,570
2028 2,067 2,934 -867   662 1,571 -909   2,729 4,505 -1,776
2029 2,171 3,131 -961   696 1,730 -1,034   2,867 4,861 -1,995
2030 2,279 3,336 -1,057   732 1,901 -1,169   3,011 5,238 -2,227
2031 2,392 3,549 -1,157   770 2,087 -1,318   3,162 5,637 -2,474
2032 2,511 3,770 -1,259   809 2,287 -1,478   3,320 6,057 -2,737
2033 2,635 3,999 -1,364   850 2,500 -1,650   3,485 6,499 -3,014
2034 2,764 4,236 -1,472   893 2,727 -1,834   3,657 6,963 -3,306
2035 2,899 4,483 -1,584   937 2,967 -2,029   3,836 7,449 -3,613
2036 3,040 4,739 -1,698   984 3,220 -2,236   4,024 7,959 -3,935
2037 3,188 5,004 -1,816   1,032 3,492 -2,460   4,220 8,496 -4,277
2038 3,341 5,280 -1,938   1,083 3,780 -2,698   4,424 9,060 -4,636
2039 3,501 5,566 -2,065   1,135 4,085 -2,950   4,636 9,651 -5,015
2040 3,668 5,865 -2,198   1,190 4,404 -3,214   4,858 10,270 -5,412
2041 3,841 6,178 -2,337   1,247 4,739 -3,492   5,088 10,918 -5,829
2042 4,022 6,508 -2,485   1,307 5,089 -3,783   5,329 11,597 -6,268
2043 4,211 6,854 -2,643   1,369 5,460 -4,091   5,580 12,314 -6,734
2044 4,408 7,219 -2,811   1,433 5,847 -4,413   5,841 13,066 -7,225
2045 4,612 7,603 -2,991   1,501 6,250 -4,749   6,113 13,854 -7,740
2046 4,826 8,009 -3,183   1,572 6,670 -5,099   6,397 14,679 -8,282
2047 5,048 8,436 -3,388   1,645 7,108 -5,463   6,694 15,545 -8,851
2048 5,280 8,885 -3,604   1,722 7,564 -5,842   7,003 16,449 -9,447
2049 5,523 9,358 -3,835   1,803 8,048 -6,245   7,325 17,405 -10,080
2050 5,776 9,857 -4,081   1,887 8,550 -6,663   7,663 18,407 -10,744
2051 6,040 10,385 -4,346   1,975 9,068 -7,094   8,014 19,454 -11,440
2052 6,315 10,944 -4,629   2,066 9,608 -7,542   8,381 20,552 -12,171
2053 6,603 11,531 -4,928   2,163 10,183 -8,020   8,765 21,714 -12,949
2054 6,903 12,148 -5,245   2,263 10,798 -8,535   9,166 22,946 -13,780
2055 7,217 12,797 -5,580   2,368 11,454 -9,086   9,585 24,251 -14,666
2056 7,546 13,478 -5,933   2,478 12,147 -9,669   10,024 25,626 -15,602
2057 7,889 14,194 -6,305   2,593 12,881 -10,287   10,482 27,074 -16,592
2058 8,247 14,942 -6,695   2,713 13,660 -10,946   10,960 28,602 -17,642
2059 8,620 15,725 -7,106   2,838 14,487 -11,649   11,458 30,213 -18,755
2060 9,009 16,547 -7,539   2,969 15,368 -12,400   11,978 31,916 -19,938
2061 9,414 17,409 -7,995   3,105 16,300 -13,195   12,520 33,710 -21,190
2062 9,837 18,318 -8,480   3,248 17,286 -14,039   13,085 35,604 -22,519
2063 10,279 19,277 -8,998   3,396 18,333 -14,937   13,675 37,610 -23,935
2064 10,739 20,284 -9,545   3,551 19,446 -15,895   14,290 39,731 -25,441
2065 11,219 21,345 -10,126   3,713 20,638 -16,925   14,932 41,983 -27,051
2066 11,720 22,460 -10,741   3,882 21,903 -18,021   15,602 44,364 -28,762
2067 12,242 23,633 -11,392   4,059 23,240 -19,181   16,301 46,874 -30,573
2068 12,787 24,866 -12,079   4,243 24,656 -20,413   17,030 49,522 -32,492
2069 13,356 26,158 -12,802   4,435 26,158 -21,723   17,791 52,316 -34,525
2070 13,948 27,513 -13,565   4,636 27,750 -23,114   18,584 55,263 -36,680
2071 14,566 28,934 -14,368   4,845 29,430 -24,585   19,411 58,363 -38,953
2072 15,210 30,421 -15,210   5,063 31,198 -26,134   20,274 61,618 -41,344
2073 15,883 31,977 -16,094   5,291 33,061 -27,770   21,174 65,038 -43,864
2074 16,584 33,604 -17,021   5,529 35,033 -29,504   22,113 68,638 -46,525
2075 17,315 35,305 -17,991   5,778 37,122 -31,345   23,093 72,428 -49,336
2076 18,078 37,083 -19,006   6,037 39,326 -33,290   24,114 76,410 -52,296
2077 18,874 38,941 -20,066   6,307 41,645 -35,338   25,181 80,585 -55,404
2078 19,705 40,879 -21,175   6,590 44,154 -37,563   26,294 85,032 -58,738
2079 20,572 42,905 -22,333   6,884 46,814 -39,929   27,456 89,719 -62,262
2080 21,477 45,021 -23,544   7,192 49,635 -42,442   28,669 94,655 -65,986
1 Less than $500 million.
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