Table VI.F9.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2005-80
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
2005 $596 $527 $69 $179 $179 (1) $775 $706 $69
2006 635 548 87 190 191 $-1 825 739 85
2007 667 574 93 201 203 -2 868 777 91
2008 703 606 97 213 216 -3 916 822 94
2009 737 643 93 223 230 -7 960 873 87
2010 774 682 91 235 245 -9 1,009 927 82
2011 814 726 88 249 261 -12 1,064 987 77
2012 854 776 79 263 279 -17 1,117 1,055 62
2013 894 829 65 276 299 -23 1,171 1,128 43
2014 935 886 49 290 319 -30 1,225 1,206 19
2015 979 947 32 304 342 -39 1,282 1,289 -7
2016 1,024 1,013 11 318 367 -49 1,342 1,379 -37
2017 1,070 1,082 -12 333 393 -60 1,404 1,476 -72
2018 1,119 1,156 -38 349 422 -73 1,468 1,578 -110
2019 1,169 1,234 -65 365 453 -88 1,535 1,687 -153
2020 1,221 1,318 -96 382 487 -104 1,603 1,804 -201
2021 1,275 1,405 -129 400 523 -123 1,675 1,928 -253
2022 1,331 1,496 -165 418 563 -145 1,749 2,059 -309
2023 1,389 1,591 -202 437 605 -168 1,827 2,196 -370
2024 1,449 1,691 -241 457 651 -194 1,906 2,342 -436
2025 1,512 1,795 -283 477 700 -223 1,989 2,495 -506
2026 1,576 1,904 -327 498 752 -254 2,075 2,656 -581
2027 1,644 2,017 -372 521 807 -286 2,165 2,823 -658
2028 1,716 2,132 -417 544 865 -321 2,259 2,997 -738
2029 1,789 2,250 -461 568 926 -359 2,357 3,177 -820
2030 1,866 2,372 -506 593 995 -402 2,458 3,366 -908
2031 1,945 2,498 -552 619 1,066 -447 2,564 3,563 -999
2032 2,029 2,627 -598 646 1,140 -494 2,675 3,767 -1,092
2033 2,117 2,758 -642 674 1,219 -544 2,791 3,977 -1,186
2034 2,208 2,891 -683 704 1,303 -599 2,911 4,194 -1,282
2035 2,302 3,026 -724 734 1,392 -658 3,036 4,418 -1,382
2036 2,400 3,165 -765 766 1,484 -719 3,166 4,649 -1,484
2037 2,503 3,307 -805 799 1,580 -781 3,301 4,887 -1,586
2038 2,610 3,453 -843 833 1,679 -846 3,443 5,132 -1,689
2039 2,721 3,602 -881 869 1,785 -915 3,590 5,387 -1,796
2040 2,837 3,756 -919 906 1,896 -989 3,744 5,652 -1,908
2041 2,958 3,917 -959 945 2,011 -1,066 3,903 5,928 -2,025
2042 3,084 4,085 -1,001 985 2,130 -1,145 4,069 6,215 -2,146
2043 3,216 4,260 -1,044 1,027 2,256 -1,228 4,243 6,516 -2,273
2044 3,352 4,441 -1,089 1,071 2,390 -1,319 4,423 6,831 -2,408
2045 3,494 4,630 -1,137 1,116 2,532 -1,415 4,610 7,162 -2,552
2046 3,640 4,828 -1,188 1,164 2,680 -1,516 4,804 7,508 -2,704
2047 3,793 5,035 -1,242 1,213 2,833 -1,620 5,006 7,868 -2,862
2048 3,953 5,251 -1,298 1,264 2,992 -1,728 5,217 8,243 -3,026
2049 4,118 5,476 -1,358 1,317 3,160 -1,844 5,435 8,637 -3,201
2050 4,290 5,712 -1,422 1,372 3,339 -1,967 5,662 9,051 -3,389
2051 4,469 5,960 -1,491 1,430 3,527 -2,098 5,899 9,487 -3,589
2052 4,656 6,221 -1,565 1,490 3,723 -2,234 6,145 9,945 -3,799
2053 4,850 6,495 -1,644 1,552 3,931 -2,378 6,403 10,425 -4,023
2054 5,053 6,781 -1,728 1,618 4,154 -2,536 6,671 10,935 -4,264
2055 5,264 7,081 -1,816 1,686 4,393 -2,707 6,950 11,474 -4,524
2056 5,483 7,395 -1,911 1,757 4,646 -2,890 7,240 12,041 -4,801
2057 5,712 7,724 -2,012 1,831 4,913 -3,082 7,543 12,637 -5,094
2058 5,950 8,068 -2,117 1,908 5,193 -3,286 7,858 13,261 -5,403
2059 6,198 8,425 -2,227 1,988 5,493 -3,505 8,186 13,918 -5,732
2060 6,456 8,799 -2,343 2,071 5,812 -3,741 8,527 14,610 -6,083
2061 6,724 9,190 -2,465 2,158 6,149 -3,991 8,882 15,339 -6,456
2062 7,005 9,600 -2,596 2,248 6,506 -4,257 9,253 16,106 -6,853
2063 7,297 10,032 -2,735 2,343 6,882 -4,539 9,640 16,914 -7,274
2064 7,601 10,482 -2,881 2,442 7,284 -4,843 10,043 17,766 -7,723
2065 7,918 10,950 -3,032 2,544 7,714 -5,170 10,462 18,664 -8,202
2066 8,246 11,437 -3,192 2,650 8,169 -5,519 10,896 19,606 -8,710
2067 8,587 11,947 -3,360 2,761 8,654 -5,893 11,348 20,601 -9,253
2068 8,945 12,479 -3,534 2,877 9,162 -6,285 11,822 21,641 -9,818
2069 9,318 13,033 -3,714 2,998 9,694 -6,695 12,317 22,727 -10,410
2070 9,707 13,608 -3,901 3,124 10,258 -7,134 12,831 23,866 -11,035
2071 10,110 14,206 -4,095 3,255 10,854 -7,600 13,365 25,060 -11,695
2072 10,530 14,829 -4,299 3,391 11,483 -8,092 13,921 26,312 -12,391
2073 10,968 15,479 -4,511 3,533 12,143 -8,610 14,501 27,622 -13,121
2074 11,423 16,156 -4,732 3,681 12,839 -9,159 15,104 28,995 -13,891
2075 11,897 16,862 -4,964 3,834 13,576 -9,742 15,732 30,438 -14,706
2076 12,390 17,598 -5,208 3,994 14,356 -10,362 16,385 31,954 -15,569
2077 12,903 18,367 -5,463 4,161 15,177 -11,016 17,064 33,543 -16,479
2078 13,438 19,169 -5,731 4,334 16,039 -11,705 17,772 35,207 -17,436
2079 13,994 20,006 -6,012 4,514 16,945 -12,431 18,508 36,951 -18,442
2080 14,573 20,879 -6,306 4,703 17,902 -13,200 19,275 38,781 -19,506
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 3/23/2005