Table VI.F10.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2004-80
Intermediate 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
2004 $565 $500 $64 $170 $173 $-3 $735 $673 $62
2005 605 518 88 180 185 -5 785 703 83
2006 635 538 96 190 196 -6 825 734 90
2007 667 563 104 200 209 -9 868 773 95
2008 702 594 108 213 222 -10 915 816 98
2009 735 632 104 223 236 -13 958 868 90
2010 772 670 102 235 251 -16 1,007 921 86
2011 812 712 100 249 266 -17 1,061 978 83
2012 851 760 90 262 283 -21 1,113 1,044 69
2013 889 812 77 275 302 -27 1,164 1,114 51
2014 930 867 64 289 321 -33 1,219 1,188 31
2015 973 927 46 303 343 -40 1,276 1,270 6
2016 1,018 992 26 317 366 -49 1,335 1,358 -24
2017 1,064 1,062 2 332 392 -60 1,396 1,453 -57
2018 1,112 1,136 -23 348 419 -72 1,460 1,555 -95
2019 1,162 1,215 -53 364 450 -86 1,526 1,665 -139
2020 1,214 1,299 -85 381 483 -102 1,594 1,782 -188
2021 1,267 1,388 -120 398 518 -120 1,665 1,906 -241
2022 1,323 1,480 -157 416 557 -141 1,739 2,036 -298
2023 1,380 1,576 -196 435 598 -163 1,814 2,174 -360
2024 1,439 1,677 -238 454 643 -189 1,893 2,320 -427
2025 1,501 1,782 -281 474 691 -217 1,975 2,473 -498
2026 1,566 1,892 -326 495 742 -247 2,061 2,634 -573
2027 1,633 2,005 -372 517 797 -279 2,150 2,801 -651
2028 1,703 2,122 -419 540 854 -314 2,243 2,976 -733
2029 1,776 2,241 -465 564 919 -355 2,340 3,160 -820
2030 1,852 2,364 -512 589 988 -399 2,441 3,352 -911
2031 1,932 2,491 -560 615 1,059 -444 2,546 3,551 -1,004
2032 2,015 2,623 -608 642 1,135 -493 2,656 3,757 -1,101
2033 2,101 2,757 -656 670 1,215 -545 2,771 3,972 -1,201
2034 2,191 2,893 -702 699 1,302 -603 2,890 4,195 -1,305
2035 2,285 3,032 -747 729 1,394 -664 3,014 4,426 -1,411
2036 2,383 3,175 -791 761 1,489 -728 3,144 4,664 -1,520
2037 2,486 3,320 -834 794 1,588 -794 3,279 4,908 -1,629
2038 2,592 3,468 -876 828 1,692 -864 3,420 5,160 -1,740
2039 2,703 3,620 -918 863 1,801 -937 3,566 5,421 -1,855
2040 2,818 3,778 -960 900 1,915 -1,015 3,718 5,693 -1,975
2041 2,938 3,941 -1,003 938 2,034 -1,096 3,877 5,975 -2,099
2042 3,063 4,112 -1,048 978 2,158 -1,179 4,042 6,269 -2,228
2043 3,193 4,288 -1,095 1,020 2,288 -1,268 4,213 6,577 -2,363
2044 3,329 4,472 -1,143 1,063 2,427 -1,363 4,392 6,898 -2,506
2045 3,470 4,663 -1,193 1,108 2,572 -1,464 4,578 7,235 -2,657
2046 3,616 4,862 -1,246 1,155 2,723 -1,567 4,771 7,584 -2,813
2047 3,768 5,069 -1,301 1,204 2,877 -1,673 4,972 7,946 -2,974
2048 3,926 5,286 -1,359 1,254 3,039 -1,785 5,180 8,324 -3,144
2049 4,090 5,512 -1,421 1,307 3,210 -1,903 5,397 8,722 -3,325
2050 4,261 5,749 -1,488 1,361 3,391 -2,030 5,622 9,140 -3,518
2051 4,439 5,999 -1,561 1,418 3,581 -2,163 5,857 9,580 -3,723
2052 4,624 6,263 -1,639 1,478 3,778 -2,301 6,102 10,041 -3,940
2053 4,817 6,539 -1,722 1,540 3,988 -2,448 6,357 10,528 -4,170
2054 5,019 6,829 -1,811 1,605 4,212 -2,607 6,623 11,041 -4,418
2055 5,228 7,133 -1,905 1,672 4,451 -2,779 6,900 11,584 -4,684
2056 5,446 7,451 -2,005 1,742 4,705 -2,963 7,188 12,156 -4,968
2057 5,673 7,784 -2,111 1,815 4,972 -3,156 7,488 12,755 -5,267
2058 5,909 8,130 -2,221 1,891 5,256 -3,364 7,800 13,386 -5,585
2059 6,155 8,490 -2,335 1,971 5,559 -3,588 8,126 14,049 -5,923
2060 6,411 8,866 -2,455 2,053 5,882 -3,828 8,465 14,748 -6,283
2061 6,678 9,260 -2,582 2,139 6,224 -4,085 8,818 15,484 -6,666
2062 6,956 9,674 -2,717 2,229 6,586 -4,357 9,185 16,259 -7,074
2063 7,246 10,108 -2,863 2,323 6,970 -4,648 9,568 17,079 -7,510
2064 7,547 10,559 -3,012 2,420 7,383 -4,963 9,967 17,942 -7,975
2065 7,861 11,027 -3,166 2,521 7,823 -5,302 10,382 18,850 -8,468
2066 8,188 11,516 -3,328 2,627 8,293 -5,666 10,814 19,809 -8,994
2067 8,529 12,027 -3,499 2,737 8,784 -6,047 11,265 20,811 -9,546
2068 8,886 12,560 -3,675 2,852 9,300 -6,448 11,738 21,860 -10,122
2069 9,256 13,114 -3,858 2,972 9,846 -6,874 12,228 22,960 -10,732
2070 9,642 13,689 -4,048 3,096 10,427 -7,331 12,738 24,116 -11,378
2071 10,043 14,290 -4,246 3,226 11,041 -7,815 13,269 25,331 -12,062
2072 10,461 14,915 -4,454 3,361 11,686 -8,325 13,822 26,601 -12,779
2073 10,896 15,568 -4,672 3,501 12,363 -8,862 14,397 27,931 -13,534
2074 11,348 16,249 -4,901 3,647 13,078 -9,430 14,995 29,327 -14,331
2075 11,819 16,960 -5,141 3,799 13,834 -10,035 15,619 30,794 -15,175
2076 12,310 17,701 -5,392 3,958 14,633 -10,676 16,267 32,335 -16,067
2077 12,820 18,475 -5,655 4,123 15,471 -11,348 16,943 33,945 -17,002
2078 13,352 19,282 -5,930 4,295 16,349 -12,055 17,646 35,632 -17,985
2079 13,904 20,124 -6,221 4,474 17,278 -12,805 18,377 37,403 -19,026
2080 14,478 21,004 -6,526 4,659 18,260 -13,601 19,137 39,264 -20,127
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 3/23/2004