Table VI.F9.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2005-80
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

2005 $596 $525 $71 $179 $174 $5 $775 $699 $75
2006 636 544 92 190 183 7 826 727 99
2007 667 566 101 200 190 10 868 756 111
2008 703 590 113 212 199 14 915 789 126
2009 736 620 117 222 207 15 958 827 132
2010 773 650 123 233 216 17 1,006 866 140
2011 813 684 129 247 225 21 1,059 909 150
2012 851 723 128 259 236 23 1,110 959 151
2013 888 765 123 271 247 24 1,159 1,012 147
2014 926 810 116 283 258 25 1,209 1,067 142
2015 965 858 107 296 270 25 1,261 1,129 132
2016 1,005 911 95 308 283 26 1,314 1,194 120
2017 1,047 967 81 322 296 25 1,369 1,263 106
2018 1,090 1,025 65 335 311 25 1,426 1,336 90
2019 1,135 1,087 48 350 326 24 1,484 1,413 72
2020 1,181 1,152 29 364 342 22 1,545 1,494 51
2021 1,228 1,220 8 379 360 20 1,608 1,580 28
2022 1,277 1,290 -13 395 378 17 1,672 1,668 4
2023 1,328 1,363 -35 411 397 14 1,739 1,761 -21
2024 1,380 1,439 -59 428 417 11 1,808 1,856 -48
2025 1,434 1,517 -83 445 438 7 1,879 1,955 -76
2026 1,490 1,597 -107 463 460 3 1,953 2,057 -104
2027 1,548 1,680 -132 482 483 -1 2,030 2,163 -133
2028 1,609 1,764 -155 501 506 -5 2,111 2,270 -159
2029 1,673 1,849 -176 521 531 -9 2,194 2,379 -185
2030 1,738 1,935 -197 542 556 -14 2,280 2,492 -211
2031 1,806 2,024 -217 564 583 -19 2,370 2,607 -237
2032 1,878 2,115 -236 587 611 -24 2,465 2,725 -261
2033 1,953 2,205 -252 610 640 -29 2,563 2,845 -281
2034 2,031 2,296 -265 635 670 -35 2,666 2,966 -300
2035 2,112 2,387 -275 660 703 -42 2,772 3,090 -318
2036 2,196 2,480 -284 687 737 -50 2,882 3,217 -334
2037 2,284 2,575 -291 714 771 -57 2,998 3,346 -348
2038 2,375 2,670 -295 743 807 -64 3,118 3,477 -359
2039 2,471 2,767 -296 773 845 -72 3,244 3,612 -368
2040 2,571 2,867 -296 803 885 -81 3,374 3,752 -378
2041 2,674 2,971 -297 836 926 -91 3,510 3,897 -388
2042 2,782 3,080 -298 869 970 -100 3,651 4,049 -398
2043 2,894 3,193 -298 904 1,016 -111 3,798 4,208 -410
2044 3,011 3,310 -298 940 1,065 -125 3,952 4,375 -423
2045 3,132 3,432 -299 978 1,118 -140 4,110 4,549 -439
2046 3,258 3,559 -301 1,017 1,173 -156 4,275 4,732 -457
2047 3,389 3,692 -303 1,058 1,230 -172 4,447 4,923 -475
2048 3,526 3,831 -305 1,101 1,291 -191 4,626 5,122 -496
2049 3,668 3,975 -307 1,145 1,357 -212 4,812 5,332 -519
2050 3,815 4,126 -311 1,191 1,427 -237 5,005 5,553 -547
2051 3,968 4,284 -316 1,238 1,501 -263 5,206 5,785 -579
2052 4,128 4,451 -323 1,288 1,580 -291 5,416 6,030 -614
2053 4,294 4,625 -330 1,340 1,664 -324 5,635 6,289 -654
2054 4,468 4,807 -339 1,394 1,756 -362 5,862 6,563 -701
2055 4,648 4,997 -349 1,450 1,855 -404 6,098 6,852 -754
2056 4,835 5,197 -361 1,509 1,960 -451 6,344 7,156 -812
2057 5,031 5,404 -374 1,570 2,070 -500 6,601 7,474 -873
2058 5,234 5,620 -386 1,633 2,186 -552 6,867 7,805 -938
2059 5,445 5,843 -397 1,700 2,309 -610 7,145 8,152 -1,007
2060 5,666 6,074 -408 1,768 2,441 -673 7,434 8,515 -1,081
2061 5,895 6,315 -420 1,840 2,581 -741 7,735 8,896 -1,161
2062 6,134 6,566 -432 1,915 2,729 -814 8,049 9,295 -1,246
2063 6,384 6,830 -446 1,992 2,885 -892 8,377 9,714 -1,338
2064 6,644 7,104 -460 2,074 3,051 -977 8,718 10,155 -1,437
2065 6,915 7,387 -472 2,158 3,229 -1,071 9,074 10,616 -1,542
2066 7,197 7,681 -484 2,246 3,418 -1,172 9,443 11,099 -1,656
2067 7,489 7,986 -497 2,337 3,619 -1,282 9,826 11,606 -1,779
2068 7,795 8,305 -510 2,433 3,829 -1,397 10,228 12,134 -1,907
2069 8,114 8,636 -522 2,532 4,049 -1,517 10,646 12,685 -2,040
2070 8,445 8,979 -533 2,635 4,283 -1,647 11,080 13,261 -2,181
2071 8,790 9,334 -545 2,743 4,529 -1,787 11,533 13,864 -2,331
2072 9,149 9,706 -557 2,855 4,789 -1,935 12,003 14,495 -2,492
2073 9,522 10,093 -571 2,971 5,062 -2,091 12,493 15,155 -2,662
2074 9,911 10,496 -586 3,092 5,349 -2,257 13,003 15,846 -2,843
2075 10,315 10,919 -604 3,218 5,653 -2,435 13,533 16,572 -3,039
2076 10,735 11,360 -625 3,349 5,975 -2,626 14,084 17,335 -3,251
2077 11,172 11,821 -650 3,486 6,313 -2,828 14,657 18,134 -3,477
2078 11,626 12,304 -677 3,627 6,668 -3,041 15,254 18,972 -3,718
2079 12,099 12,808 -709 3,775 7,041 -3,266 15,874 19,849 -3,974
2080 12,591 13,335 -744 3,929 7,434 -3,505 16,520 20,769 -4,249

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