| |
Table III.B4. - OASDI and HI Income Excluding Interest, Outgo, and Balance in Current Dollars by Alternative, Calendar Years 1996-2070
[In billions]
-------------------------------------------------------------------------------
OASDI HI Combined
---------------------- ---------------------- ----------------------
Income Income Income
exclud- exclud- exclud-
Calen- ing in- ing in- ing in-
dar year terest Outgo Balance terest Outgo Balance terest Outgo Balance
-------------------------------------------------------------------------------
Intermediate:
1996..... $386 $355 $32 $110 $130 -$19 $497 $484 $13
1997..... 402 373 29 116 142 -26 518 514 3
1998..... 421 391 30 122 154 -33 543 546 -3
1999..... 441 412 29 128 168 -40 569 580 -11
2000..... 463 434 29 134 182 -48 597 616 -19
2001..... 487 458 29 141 197 -56 628 655 -27
2002..... 513 484 28 149 213 -64 662 697 -35
2003..... 541 513 28 158 230 -72 699 743 -44
2004..... 571 544 27 167 248 -81 738 792 -54
2005..... 605 577 28 177 268 -91 782 845 -63
2010..... 804 787 17 237 391 -155 1,040 1,178 -138
2015..... 1,056 1,112 -56 314 582 -268 1,370 1,694 -324
2020..... 1,373 1,589 -216 413 868 -455 1,786 2,457 -671
2025..... 1,778 2,214 -436 540 1,269 -729 2,318 3,483 -1,165
2030..... 2,301 3,005 -703 704 1,837 -1,132 3,006 4,841 -1,836
2035..... 2,988 3,955 -966 920 2,581 -1,661 3,908 6,536 -2,628
2040..... 3,867 5,084 -1,217 1,193 3,513 -2,320 5,060 8,597 -3,537
2045..... 4,977 6,542 -1,565 1,539 4,675 -3,135 6,516 11,216 -4,700
2050..... 6,394 8,487 -2,093 1,983 6,150 -4,167 8,377 14,637 -6,260
2055..... 8,209 11,122 -2,913 2,555 8,061 -5,506 10,764 19,183 -8,419
2060..... 10,548 14,565 -4,017 3,294 10,655 -7,362 13,842 25,221 -11,379
2065..... 13,549 18,965 -5,415 4,242 14,192 -9,950 17,791 33,157 -15,366
2070..... 17,390 24,620 -7,230 5,456 18,921 -13,465 22,846 43,541 -20,695
Low Cost:
1996..... 388 354 35 111 129 -18 499 483 17
1997..... 410 369 41 117 140 -23 527 509 18
1998..... 433 385 48 124 152 -27 558 537 21
1999..... 459 403 56 132 164 -32 590 567 24
2000..... 485 422 64 139 176 -36 625 598 27
2001..... 514 442 72 147 188 -41 661 630 31
2002..... 543 463 80 156 200 -45 698 663 35
2003..... 572 485 87 164 213 -49 736 698 38
2004..... 603 508 94 173 226 -53 776 735 41
2005..... 637 534 103 182 240 -57 819 773 46
2010..... 827 704 123 239 319 -81 1,066 1,023 42
2015..... 1,066 975 91 310 432 -122 1,376 1,407 -31
2020..... 1,361 1,362 0 400 586 -186 1,761 1,948 -186
2025..... 1,736 1,848 -113 514 770 -256 2,250 2,618 -369
2030..... 2,221 2,438 -217 662 1,028 -366 2,883 3,466 -583
2035..... 2,858 3,114 -257 854 1,363 -508 3,712 4,477 -765
2040..... 3,674 3,884 -210 1,099 1,793 -693 4,773 5,677 -904
2045..... 4,712 4,865 -153 1,410 2,358 -947 6,123 7,223 -1,100
2050..... 6,037 6,163 -127 1,808 3,092 -1,284 7,845 9,255 -1,411
2055..... 7,742 7,901 -159 2,322 4,055 -1,733 10,064 11,956 -1,892
2060..... 9,941 10,127 -186 2,985 5,367 -2,382 12,926 15,494 -2,568
2065..... 12,770 12,928 -158 3,838 7,160 -3,322 16,607 20,088 -3,480
2070..... 16,397 16,519 -122 4,931 9,567 -4,636 21,328 26,086 -4,758
High Cost:
1996..... 383 356 27 109 129 -21 492 485 6
1997..... 387 375 12 112 142 -30 499 517 -18
1998..... 412 395 17 119 158 -38 531 553 -22
1999..... 431 427 4 125 174 -49 556 601 -44
2000..... 447 459 -12 130 191 -61 577 649 -73
2001..... 473 490 -18 138 211 -72 611 701 -90
2002..... 503 526 -23 148 233 -85 650 759 -108
2003..... 533 564 -30 157 256 -99 690 820 -130
2004..... 564 604 -40 167 282 -115 731 886 -155
2005..... 598 647 -49 177 309 -132 775 956 -181
2010..... 814 909 -95 243 500 -257 1,056 1,408 -352
2015..... 1,093 1,308 -215 329 822 -493 1,422 2,130 -708
2020..... 1,448 1,917 -469 442 1,360 -918 1,890 3,277 -1,387
2025..... 1,904 2,746 -842 589 2,209 -1,620 2,493 4,955 -2,462
2030..... 2,501 3,846 -1,345 782 3,470 -2,688 3,282 7,315 -4,033
2035..... 3,282 5,240 -1,958 1,035 5,164 -4,129 4,317 10,404 -6,087
2040..... 4,276 6,981 -2,706 1,356 7,278 -5,921 5,632 14,259 -8,627
2045..... 5,529 9,284 -3,755 1,764 9,789 -8,025 7,293 19,074 -11,780
2050..... 7,124 12,402 -5,278 2,286 12,865 -10,578 9,410 25,266 -15,856
2055..... 9,160 16,680 -7,520 2,961 16,842 -13,880 12,122 33,522 -21,400
2060..... 11,769 22,386 -10,617 3,833 22,200 -18,367 15,602 44,586 -28,984
2065..... 15,109 29,811 -14,702 4,953 29,466 -24,513 20,062 59,276 -39,215
2070..... 19,380 39,456 -20,076 6,387 39,179 -32,791 25,767 78,635 -52,868
-------------------------------------------------------------------------------
Notes:
1. Annual figures are available from the Office of the Actuary, Social Security
Administration.
2. Totals do not necessarily equal the sums of rounded components.
|
www.socialsecurity.gov
