Table VI.F10.--OASDI and HI Annual Income Excluding Interest,
Cost, and Balance in Current Dollars
Calendar Years 2004-80
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

2004 $566 $499 $67 $170 $169 $1 $736 $668 $69
2005 610 514 96 181 178 3 790 692 99
2006 638 530 108 191 185 5 829 716 113
2007 671 550 121 201 195 6 872 745 127
2008 705 574 131 212 203 10 918 777 141
2009 738 603 134 222 211 11 959 814 145
2010 773 633 140 233 219 14 1,006 852 154
2011 811 664 147 246 228 18 1,057 892 165
2012 846 702 144 258 237 21 1,104 939 165
2013 879 741 138 269 247 22 1,148 988 160
2014 917 786 131 281 256 24 1,198 1,042 155
2015 955 834 121 293 268 25 1,248 1,102 146
2016 995 887 108 306 280 26 1,301 1,167 134
2017 1,036 943 94 319 293 26 1,355 1,235 120
2018 1,079 1,002 77 333 307 26 1,412 1,308 104
2019 1,123 1,065 58 347 322 25 1,470 1,386 84
2020 1,169 1,131 37 361 338 24 1,530 1,469 61
2021 1,216 1,200 15 376 355 22 1,592 1,555 37
2022 1,264 1,272 -7 392 373 19 1,656 1,645 12
2023 1,314 1,346 -32 408 392 16 1,722 1,738 -16
2024 1,366 1,421 -55 425 413 12 1,791 1,834 -43
2025 1,420 1,500 -80 442 434 8 1,861 1,934 -73
2026 1,475 1,580 -105 460 456 3 1,935 2,037 -102
2027 1,534 1,663 -130 478 479 -1 2,012 2,143 -131
2028 1,594 1,748 -154 497 503 -6 2,091 2,251 -160
2029 1,657 1,834 -177 517 529 -12 2,174 2,363 -188
2030 1,722 1,921 -199 538 556 -18 2,261 2,477 -217
2031 1,791 2,011 -221 560 584 -24 2,351 2,595 -245
2032 1,862 2,104 -242 583 612 -30 2,445 2,716 -272
2033 1,936 2,197 -260 606 643 -37 2,543 2,840 -297
2034 2,014 2,290 -276 631 676 -46 2,645 2,967 -322
2035 2,095 2,385 -290 656 711 -55 2,751 3,096 -346
2036 2,179 2,480 -302 682 748 -65 2,861 3,228 -367
2037 2,267 2,577 -310 710 785 -75 2,976 3,362 -386
2038 2,358 2,674 -316 738 824 -86 3,096 3,498 -402
2039 2,453 2,773 -320 768 865 -97 3,221 3,638 -417
2040 2,552 2,875 -323 799 908 -109 3,351 3,783 -432
2041 2,656 2,981 -325 831 953 -122 3,486 3,934 -447
2042 2,763 3,091 -328 864 1,000 -136 3,627 4,091 -463
2043 2,875 3,205 -330 899 1,050 -151 3,774 4,255 -481
2044 2,991 3,323 -332 935 1,103 -168 3,926 4,426 -500
2045 3,112 3,446 -334 973 1,159 -187 4,084 4,605 -520
2046 3,237 3,574 -336 1,012 1,217 -206 4,249 4,791 -542
2047 3,368 3,707 -339 1,052 1,278 -226 4,420 4,985 -565
2048 3,504 3,846 -342 1,094 1,343 -248 4,598 5,189 -591
2049 3,645 3,991 -346 1,138 1,412 -274 4,783 5,403 -620
2050 3,791 4,143 -352 1,184 1,486 -302 4,975 5,629 -654
2051 3,944 4,303 -359 1,231 1,564 -333 5,174 5,867 -692
2052 4,102 4,471 -369 1,280 1,646 -366 5,383 6,118 -735
2053 4,268 4,648 -380 1,332 1,735 -403 5,600 6,383 -783
2054 4,440 4,832 -392 1,386 1,830 -445 5,826 6,663 -837
2055 4,619 5,025 -406 1,441 1,932 -491 6,060 6,957 -897
2056 4,805 5,226 -421 1,499 2,040 -541 6,305 7,266 -962
2057 4,999 5,436 -437 1,560 2,154 -594 6,559 7,590 -1,031
2058 5,201 5,653 -452 1,623 2,274 -651 6,824 7,928 -1,104
2059 5,411 5,878 -466 1,689 2,403 -715 7,100 8,281 -1,181
2060 5,630 6,111 -481 1,757 2,541 -784 7,387 8,652 -1,265
2061 5,859 6,354 -495 1,828 2,686 -858 7,687 9,040 -1,354
2062 6,097 6,608 -511 1,902 2,840 -938 7,999 9,449 -1,450
2063 6,345 6,874 -529 1,980 3,005 -1,025 8,325 9,879 -1,554
2064 6,604 7,148 -544 2,060 3,181 -1,120 8,665 10,329 -1,664
2065 6,874 7,430 -557 2,144 3,369 -1,225 9,018 10,799 -1,781
2066 7,154 7,725 -571 2,231 3,569 -1,338 9,385 11,294 -1,909
2067 7,446 8,031 -585 2,322 3,778 -1,456 9,768 11,809 -2,042
2068 7,750 8,350 -600 2,417 3,997 -1,581 10,167 12,347 -2,180
2069 8,068 8,680 -612 2,515 4,230 -1,715 10,583 12,910 -2,327
2070 8,397 9,022 -625 2,618 4,477 -1,859 11,015 13,500 -2,485
2071 8,740 9,381 -640 2,725 4,738 -2,014 11,465 14,119 -2,654
2072 9,097 9,754 -657 2,835 5,012 -2,177 11,933 14,766 -2,834
2073 9,469 10,143 -675 2,951 5,300 -2,349 12,420 15,444 -3,024
2074 9,855 10,551 -695 3,071 5,604 -2,533 12,926 16,155 -3,228
2075 10,257 10,977 -719 3,196 5,925 -2,729 13,454 16,901 -3,448
2076 10,675 11,422 -747 3,326 6,264 -2,937 14,002 17,686 -3,684
2077 11,110 11,888 -778 3,462 6,618 -3,156 14,572 18,506 -3,934
2078 11,562 12,375 -813 3,602 6,990 -3,387 15,164 19,365 -4,200
2079 12,032 12,884 -853 3,749 7,382 -3,634 15,781 20,267 -4,486
2080 12,521 13,417 -897 3,901 7,797 -3,896 16,422 21,214 -4,793

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