Table VI.F10.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2004-80
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
2004 $560 $503 $57 $167 $176 $-10 $727 $680 $47
2005 597 531 66 179 194 -14 777 725 52
2006 631 560 71 190 209 -19 821 769 52
2007 658 590 69 198 226 -28 856 815 41
2008 695 632 63 212 246 -35 907 879 28
2009 749 691 57 230 273 -43 979 965 14
2010 798 751 47 247 300 -54 1,045 1,051 -7
2011 846 810 35 263 327 -64 1,108 1,137 -29
2012 892 873 19 278 356 -78 1,170 1,229 -59
2013 938 939 (1) 294 389 -95 1,233 1,328 -95
2014 986 1,009 -23 310 424 -114 1,296 1,433 -137
2015 1,037 1,086 -49 326 464 -137 1,363 1,549 -186
2016 1,089 1,169 -80 343 507 -163 1,432 1,676 -244
2017 1,144 1,259 -116 361 555 -193 1,505 1,814 -309
2018 1,201 1,356 -155 380 608 -228 1,581 1,963 -382
2019 1,260 1,459 -199 400 667 -267 1,660 2,126 -466
2020 1,322 1,570 -248 420 732 -312 1,743 2,302 -560
2021 1,387 1,687 -301 441 804 -363 1,828 2,491 -663
2022 1,453 1,810 -356 464 884 -421 1,917 2,694 -777
2023 1,523 1,940 -417 486 973 -486 2,009 2,913 -903
2024 1,595 2,078 -483 510 1,070 -559 2,106 3,148 -1,042
2025 1,671 2,224 -553 536 1,177 -641 2,207 3,401 -1,194
2026 1,751 2,377 -626 562 1,293 -731 2,313 3,670 -1,358
2027 1,834 2,537 -703 590 1,420 -830 2,424 3,957 -1,533
2028 1,920 2,703 -783 619 1,558 -940 2,539 4,262 -1,723
2029 2,011 2,876 -865 649 1,717 -1,068 2,659 4,593 -1,933
2030 2,105 3,056 -951 680 1,886 -1,206 2,785 4,942 -2,157
2031 2,204 3,244 -1,040 713 2,066 -1,353 2,917 5,310 -2,393
2032 2,307 3,440 -1,133 748 2,260 -1,513 3,055 5,700 -2,646
2033 2,415 3,642 -1,227 784 2,470 -1,687 3,199 6,113 -2,914
2034 2,528 3,850 -1,323 821 2,697 -1,876 3,348 6,547 -3,199
2035 2,645 4,065 -1,421 860 2,940 -2,080 3,505 7,005 -3,500
2036 2,767 4,288 -1,521 900 3,194 -2,293 3,667 7,481 -3,814
2037 2,894 4,517 -1,623 942 3,459 -2,517 3,837 7,976 -4,140
2038 3,027 4,754 -1,727 986 3,742 -2,756 4,014 8,497 -4,483
2039 3,167 4,999 -1,833 1,032 4,042 -3,010 4,199 9,042 -4,843
2040 3,311 5,255 -1,944 1,080 4,358 -3,278 4,391 9,612 -5,221
2041 3,462 5,522 -2,060 1,130 4,686 -3,556 4,591 10,207 -5,616
2042 3,618 5,801 -2,182 1,181 5,026 -3,845 4,800 10,827 -6,027
2043 3,781 6,092 -2,311 1,235 5,384 -4,149 5,016 11,476 -6,460
2044 3,950 6,396 -2,445 1,291 5,766 -4,475 5,241 12,162 -6,920
2045 4,126 6,713 -2,587 1,349 6,165 -4,817 5,475 12,879 -7,404
2046 4,310 7,046 -2,736 1,410 6,577 -5,167 5,719 13,623 -7,903
2047 4,502 7,394 -2,892 1,473 6,999 -5,526 5,975 14,393 -8,418
2048 4,701 7,757 -3,056 1,539 7,436 -5,897 6,241 15,194 -8,953
2049 4,909 8,139 -3,230 1,608 7,894 -6,286 6,517 16,032 -9,516
2050 5,124 8,540 -3,416 1,679 8,379 -6,700 6,804 16,919 -10,116
2051 5,349 8,964 -3,615 1,754 8,880 -7,126 7,103 17,844 -10,741
2052 5,582 9,410 -3,829 1,832 9,392 -7,561 7,413 18,803 -11,389
2053 5,824 9,880 -4,056 1,912 9,925 -8,013 7,737 19,805 -12,069
2054 6,077 10,374 -4,297 1,997 10,494 -8,497 8,074 20,868 -12,794
2055 6,342 10,893 -4,551 2,085 11,106 -9,021 8,427 22,000 -13,573
2056 6,619 11,440 -4,820 2,178 11,758 -9,580 8,797 23,198 -14,400
2057 6,907 12,013 -5,106 2,274 12,442 -10,168 9,181 24,454 -15,274
2058 7,206 12,612 -5,407 2,375 13,169 -10,794 9,580 25,781 -16,201
2059 7,518 13,241 -5,723 2,479 13,945 -11,466 9,997 27,185 -17,188
2060 7,841 13,900 -6,059 2,588 14,767 -12,180 10,429 28,668 -18,239
2061 8,175 14,595 -6,420 2,700 15,633 -12,933 10,875 30,228 -19,353
2062 8,524 15,328 -6,804 2,818 16,552 -13,733 11,342 31,880 -20,537
2063 8,889 16,101 -7,212 2,941 17,529 -14,588 11,830 33,630 -21,800
2064 9,272 16,907 -7,635 3,071 18,587 -15,516 12,343 35,493 -23,150
2065 9,674 17,747 -8,074 3,206 19,720 -16,514 12,880 37,467 -24,587
2066 10,089 18,629 -8,540 3,347 20,922 -17,575 13,436 39,552 -26,115
2067 10,522 19,553 -9,031 3,493 22,179 -18,686 14,015 41,732 -27,716
2068 10,973 20,520 -9,547 3,646 23,490 -19,845 14,618 44,010 -29,392
2069 11,441 21,529 -10,087 3,805 24,884 -21,079 15,246 46,413 -31,167
2070 11,928 22,582 -10,654 3,970 26,363 -22,393 15,898 48,945 -33,047
2071 12,435 23,685 -11,251 4,141 27,923 -23,781 16,576 51,608 -35,032
2072 12,960 24,837 -11,877 4,320 29,557 -25,237 17,280 54,393 -37,114
2073 13,509 26,039 -12,531 4,506 31,280 -26,773 18,015 57,319 -39,304
2074 14,083 27,294 -13,211 4,701 33,108 -28,407 18,784 60,402 -41,618
2075 14,684 28,605 -13,921 4,905 35,048 -30,143 19,588 63,652 -44,064
2076 15,308 29,972 -14,665 5,117 37,095 -31,978 20,424 67,067 -46,643
2077 15,957 31,400 -15,443 5,337 39,238 -33,901 21,294 70,637 -49,343
2078 16,632 32,889 -16,257 5,566 41,487 -35,921 22,199 74,376 -52,177
2079 17,336 34,443 -17,107 5,806 43,865 -38,059 23,142 78,308 -55,166
2080 18,067 36,064 -17,997 6,054 46,379 -40,325 24,122 82,444 -58,322
1 Between $-500 million and $500 million dollars.

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