Table VI.F10.--OASDI and HI Annual Income Excluding Interest, Cost, and Balance in Current Dollars, Calendar Years 2003-80
Low 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 $557 $476 $81   $166 $154 $12   $723 $630 $93
2004 591 495 96   176 160 16   767 655 112
2005 623 514 109   186 165 21   809 679 130
2006 655 534 122   196 170 26   851 704 147
2007 690 557 134   206 176 31   897 733 164
2008 725 582 143   217 182 35   942 764 178
2009 761 611 150   229 190 39   989 801 189
2010 798 642 155   240 199 42   1,038 841 197
2011 837 677 160   253 208 45   1,090 885 206
2012 876 715 161   265 217 48   1,141 932 209
2013 915 760 154   277 227 51   1,192 987 205
2014 955 809 146   290 237 53   1,245 1,046 199
2015 997 861 135   303 248 55   1,300 1,109 190
2016 1,040 919 121   316 260 57   1,356 1,179 178
2017 1,085 981 104   331 273 58   1,415 1,253 162
2018 1,131 1,047 84   345 286 59   1,476 1,333 143
2019 1,179 1,116 63   361 300 60   1,540 1,417 123
2020 1,230 1,191 38   377 315 61   1,606 1,507 99
2021 1,282 1,271 11   393 331 62   1,675 1,602 73
2022 1,336 1,353 -17   410 349 62   1,746 1,701 45
2023 1,392 1,432 -40   428 367 61   1,820 1,800 21
2024 1,450 1,516 -65   447 387 60   1,897 1,903 -5
2025 1,511 1,602 -91   466 407 59   1,977 2,009 -32
2026 1,575 1,691 -117   486 427 59   2,061 2,119 -58
2027 1,641 1,784 -143   507 450 58   2,148 2,234 -86
2028 1,710 1,880 -170   529 473 56   2,239 2,354 -114
2029 1,782 1,978 -196   552 499 53   2,335 2,477 -142
2030 1,858 2,078 -219   576 525 51   2,434 2,603 -169
2031 1,937 2,178 -241   601 553 48   2,538 2,731 -193
2032 2,020 2,281 -262   627 582 45   2,647 2,863 -216
2033 2,106 2,385 -279   654 613 41   2,760 2,998 -238
2034 2,196 2,490 -295   682 645 37   2,878 3,135 -257
2035 2,289 2,597 -308   712 679 33   3,001 3,276 -275
2036 2,387 2,706 -319   742 714 28   3,129 3,420 -292
2037 2,489 2,817 -328   774 751 23   3,262 3,568 -306
2038 2,595 2,930 -335   807 790 17   3,401 3,720 -319
2039 2,705 3,046 -341   841 831 9   3,546 3,877 -331
2040 2,820 3,165 -345   877 875 1   3,697 4,041 -344
2041 2,940 3,290 -349   914 921 -7   3,854 4,211 -356
2042 3,065 3,419 -354   953 970 -17   4,018 4,389 -371
2043 3,196 3,555 -359   993 1,020 -28   4,189 4,575 -387
2044 3,332 3,697 -366   1,035 1,074 -39   4,367 4,771 -404
2045 3,474 3,847 -374   1,079 1,131 -52   4,553 4,978 -425
2046 3,621 4,005 -384   1,125 1,191 -66   4,746 5,196 -450
2047 3,775 4,171 -396   1,172 1,256 -83   4,947 5,427 -479
2048 3,935 4,344 -409   1,222 1,324 -102   5,158 5,669 -512
2049 4,102 4,527 -424   1,274 1,397 -123   5,377 5,924 -547
2050 4,277 4,718 -441   1,328 1,474 -146   5,605 6,192 -587
2051 4,458 4,920 -462   1,385 1,557 -172   5,843 6,477 -634
2052 4,648 5,132 -484   1,444 1,646 -202   6,092 6,778 -686
2053 4,846 5,353 -507   1,506 1,741 -235   6,352 7,094 -742
2054 5,052 5,584 -532   1,570 1,842 -271   6,623 7,426 -803
2055 5,268 5,825 -557   1,637 1,950 -312   6,905 7,774 -869
2056 5,493 6,075 -582   1,707 2,064 -356   7,201 8,138 -938
2057 5,729 6,335 -606   1,781 2,184 -403   7,509 8,519 -1,010
2058 5,974 6,603 -629   1,857 2,312 -455   7,832 8,916 -1,084
2059 6,231 6,880 -649   1,937 2,449 -512   8,168 9,328 -1,161
2060 6,498 7,166 -668   2,020 2,594 -574   8,518 9,760 -1,242
2061 6,777 7,461 -684   2,107 2,748 -642   8,884 10,210 -1,326
2062 7,068 7,770 -702   2,197 2,911 -714   9,265 10,681 -1,416
2063 7,373 8,092 -720   2,291 3,084 -793   9,664 11,177 -1,513
2064 7,690 8,427 -737   2,390 3,269 -879   10,079 11,696 -1,616
2065 8,020 8,775 -755   2,492 3,467 -975   10,512 12,242 -1,729
2066 8,365 9,140 -774   2,599 3,676 -1,077   10,964 12,816 -1,851
2067 8,725 9,521 -796   2,710 3,898 -1,187   11,436 13,419 -1,983
2068 9,101 9,920 -820   2,827 4,133 -1,306   11,927 14,054 -2,126
2069 9,492 10,337 -846   2,948 4,382 -1,434   12,440 14,719 -2,279
2070 9,899 10,774 -875   3,075 4,646 -1,571   12,974 15,419 -2,446
2071 10,324 11,231 -907   3,206 4,925 -1,719   13,530 16,156 -2,626
2072 10,767 11,710 -943   3,344 5,218 -1,874   14,111 16,927 -2,817
2073 11,228 12,211 -982   3,487 5,526 -2,039   14,715 17,737 -3,021
2074 11,710 12,736 -1,026   3,636 5,853 -2,216   15,346 18,588 -3,242
2075 12,211 13,286 -1,075   3,792 6,198 -2,406   16,003 19,484 -3,481
2076 12,734 13,862 -1,129   3,955 6,562 -2,608   16,688 20,425 -3,737
2077 13,278 14,465 -1,187   4,124 6,945 -2,821   17,402 21,410 -4,008
2078 13,846 15,097 -1,251   4,300 7,363 -3,063   18,147 22,460 -4,313
2079 14,438 15,758 -1,320   4,485 7,807 -3,322   18,922 23,564 -4,642
2080 15,054 16,449 -1,395   4,676 8,277 -3,601   19,731 24,726 -4,996
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