Table VI.F9.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2005-80
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
2005 $588 $530 $58 $174 $183 $-10 $762 $713 $49
2006 614 557 57 186 200 -14 800 757 43
2007 652 589 63 197 216 -19 849 805 44
2008 683 625 58 207 234 -26 890 858 32
2009 723 678 45 221 257 -36 943 935 8
2010 780 740 40 241 287 -46 1,021 1,027 -6
2011 834 807 27 259 317 -58 1,093 1,124 -31
2012 881 877 5 274 347 -73 1,156 1,224 -68
2013 927 944 -17 290 381 -91 1,217 1,325 -108
2014 973 1,018 -44 305 416 -111 1,279 1,434 -155
2015 1,023 1,094 -71 322 456 -135 1,344 1,550 -206
2016 1,074 1,176 -102 338 500 -162 1,413 1,677 -264
2017 1,128 1,265 -136 356 549 -193 1,485 1,814 -329
2018 1,185 1,359 -174 375 603 -228 1,560 1,962 -402
2019 1,244 1,459 -215 394 663 -269 1,638 2,122 -483
2020 1,305 1,566 -260 415 729 -314 1,720 2,295 -575
2021 1,369 1,679 -309 436 803 -367 1,805 2,481 -676
2022 1,436 1,797 -361 458 884 -426 1,894 2,681 -787
2023 1,506 1,922 -417 481 973 -492 1,986 2,896 -909
2024 1,578 2,054 -476 505 1,071 -566 2,083 3,125 -1,043
2025 1,653 2,196 -543 530 1,178 -648 2,183 3,374 -1,191
2026 1,732 2,345 -614 556 1,295 -739 2,288 3,641 -1,352
2027 1,815 2,502 -687 584 1,422 -838 2,399 3,924 -1,525
2028 1,902 2,663 -762 613 1,560 -947 2,515 4,224 -1,709
2029 1,992 2,831 -839 643 1,711 -1,068 2,635 4,542 -1,907
2030 2,086 3,005 -919 674 1,880 -1,206 2,760 4,885 -2,125
2031 2,184 3,187 -1,003 707 2,061 -1,354 2,891 5,247 -2,357
2032 2,287 3,376 -1,089 742 2,252 -1,511 3,028 5,628 -2,600
2033 2,395 3,570 -1,175 778 2,460 -1,683 3,172 6,030 -2,858
2034 2,507 3,769 -1,262 815 2,683 -1,868 3,322 6,453 -3,131
2035 2,624 3,975 -1,351 854 2,922 -2,069 3,477 6,897 -3,420
2036 2,745 4,188 -1,443 894 3,174 -2,280 3,639 7,361 -3,723
2037 2,872 4,408 -1,537 936 3,435 -2,499 3,807 7,843 -4,036
2038 3,004 4,636 -1,632 980 3,709 -2,729 3,983 8,345 -4,361
2039 3,142 4,872 -1,730 1,025 4,003 -2,978 4,167 8,875 -4,708
2040 3,286 5,118 -1,832 1,073 4,314 -3,242 4,359 9,432 -5,074
2041 3,436 5,375 -1,940 1,122 4,639 -3,517 4,558 10,014 -5,456
2042 3,592 5,645 -2,053 1,174 4,976 -3,802 4,766 10,621 -5,855
2043 3,755 5,927 -2,172 1,228 5,329 -4,101 4,983 11,256 -6,273
2044 3,925 6,221 -2,297 1,284 5,703 -4,419 5,209 11,925 -6,716
2045 4,100 6,529 -2,429 1,342 6,103 -4,761 5,442 12,632 -7,190
2046 4,282 6,852 -2,570 1,402 6,517 -5,115 5,684 13,369 -7,685
2047 4,472 7,191 -2,719 1,466 6,943 -5,478 5,937 14,134 -8,197
2048 4,670 7,545 -2,875 1,531 7,385 -5,853 6,202 14,930 -8,728
2049 4,877 7,916 -3,040 1,600 7,847 -6,247 6,477 15,763 -9,286
2050 5,091 8,306 -3,215 1,671 8,331 -6,660 6,762 16,637 -9,875
2051 5,314 8,717 -3,403 1,746 8,841 -7,095 7,060 17,558 -10,498
2052 5,547 9,150 -3,603 1,824 9,367 -7,543 7,370 18,516 -11,146
2053 5,789 9,605 -3,815 1,905 9,913 -8,009 7,694 19,518 -11,824
2054 6,042 10,083 -4,041 1,989 10,490 -8,501 8,031 20,573 -12,542
2055 6,304 10,586 -4,282 2,077 11,108 -9,031 8,381 21,694 -13,312
2056 6,578 11,115 -4,537 2,169 11,763 -9,594 8,747 22,879 -14,132
2057 6,864 11,671 -4,807 2,265 12,454 -10,189 9,129 24,125 -14,996
2058 7,162 12,253 -5,092 2,365 13,183 -10,818 9,527 25,436 -15,909
2059 7,472 12,864 -5,392 2,469 13,959 -11,490 9,942 26,823 -16,882
2060 7,795 13,505 -5,710 2,578 14,786 -12,208 10,373 28,291 -17,918
2061 8,130 14,179 -6,049 2,691 15,660 -12,969 10,821 29,839 -19,018
2062 8,478 14,890 -6,411 2,809 16,579 -13,770 11,287 31,469 -20,181
2063 8,840 15,639 -6,799 2,932 17,547 -14,615 11,772 33,186 -21,414
2064 9,219 16,425 -7,206 3,060 18,585 -15,525 12,280 35,011 -22,731
2065 9,615 17,249 -7,633 3,194 19,697 -16,503 12,809 36,945 -24,136
2066 10,026 18,109 -8,083 3,334 20,876 -17,543 13,360 38,986 -25,626
2067 10,453 19,012 -8,558 3,479 22,131 -18,653 13,932 41,143 -27,211
2068 10,902 19,957 -9,055 3,631 23,448 -19,817 14,534 43,405 -28,872
2069 11,369 20,946 -9,578 3,790 24,822 -21,032 15,159 45,768 -30,610
2070 11,854 21,976 -10,122 3,955 26,281 -22,326 15,809 48,257 -32,448
2071 12,359 23,050 -10,691 4,127 27,823 -23,696 16,485 50,873 -34,387
2072 12,883 24,172 -11,288 4,305 29,447 -25,141 17,189 53,618 -36,430
2073 13,428 25,342 -11,914 4,491 31,147 -26,656 17,919 56,488 -38,570
2074 13,995 26,564 -12,568 4,685 32,941 -28,257 18,680 59,505 -40,825
2075 14,587 27,840 -13,252 4,886 34,845 -29,959 19,473 62,685 -43,211
2076 15,204 29,171 -13,966 5,097 36,862 -31,765 20,301 66,032 -45,731
2077 15,846 30,559 -14,713 5,316 38,985 -33,670 21,161 69,545 -48,383
2078 16,516 32,008 -15,492 5,544 41,220 -35,676 22,060 73,228 -51,169
2079 17,213 33,519 -16,306 5,782 43,571 -37,789 22,996 77,090 -54,094
2080 17,939 35,095 -17,156 6,030 46,052 -40,022 23,970 81,147 -57,178
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