Table VI.E10.--OASDI and HI Annual Income Excluding Interest, Outgo, and Balance in Current Dollars, Calendar Years 2002-80
High Assumptions
[In billions]

OASDI
 HI
 Combined
Calendar
year		 Income
exclud-
ing
interest		 Outgo Balance
Income
exclud-
ing
interest		 Outgo Balance
Income
exclud-
ing
interest		 Outgo Balance
2002 539 468 71 163 151 12 702 619 83
2003 572 482 90 174 158 16 745 640 106
2004 606 510 96 185 171 14 791 681 110
2005 637 549 87 195 184 10 831 734 97
2006 670 598 72 206 200 6 876 799 78
2007 722 651 71 223 220 3 945 870 74
2008 764 703 62 237 240 -4 1,001 943 58
2009 806 756 51 250 261 -11 1,056 1,017 39
2010 849 813 37 264 284 -20 1,113 1,097 16
2011 897 874 23 281 311 -30 1,178 1,185 -7
2012 944 940 5 296 340 -44 1,240 1,279 -39
2013 993 1,012 -18 312 372 -60 1,305 1,383 -78
2014 1,045 1,090 -45 328 407 -79 1,373 1,497 -124
2015 1,098 1,176 -78 346 446 -100 1,444 1,622 -178
2016 1,154 1,270 -116 364 489 -125 1,518 1,759 -241
2017 1,213 1,372 -159 383 538 -154 1,597 1,910 -313
2018 1,275 1,483 -207 404 591 -188 1,679 2,074 -395
2019 1,341 1,602 -262 425 650 -225 1,766 2,253 -487
2020 1,409 1,730 -321 448 716 -268 1,857 2,446 -589
2021 1,481 1,866 -385 472 788 -316 1,952 2,654 -701
2022 1,556 2,011 -455 496 868 -372 2,052 2,879 -827
2023 1,634 2,163 -530 522 958 -435 2,156 3,121 -965
2024 1,716 2,324 -608 550 1,055 -505 2,266 3,379 -1,113
2025 1,802 2,492 -690 578 1,162 -583 2,381 3,654 -1,273
2026 1,893 2,668 -775 608 1,278 -670 2,501 3,946 -1,445
2027 1,988 2,853 -865 640 1,413 -773 2,628 4,266 -1,638
2028 2,087 3,045 -958 673 1,560 -886 2,760 4,605 -1,844
2029 2,191 3,244 -1,052 708 1,717 -1,009 2,899 4,960 -2,061
2030 2,301 3,449 -1,149 745 1,886 -1,141 3,045 5,335 -2,290
2031 2,415 3,663 -1,248 783 2,067 -1,285 3,198 5,731 -2,533
2032 2,535 3,886 -1,352 823 2,263 -1,441 3,357 6,150 -2,792
2033 2,660 4,117 -1,457 864 2,473 -1,608 3,524 6,590 -3,065
2034 2,791 4,354 -1,563 908 2,696 -1,788 3,699 7,050 -3,351
2035 2,928 4,597 -1,669 953 2,934 -1,981 3,881 7,531 -3,650
2036 3,071 4,849 -1,778 1,000 3,188 -2,188 4,072 8,037 -3,965
2037 3,220 5,110 -1,889 1,050 3,454 -2,404 4,270 8,564 -4,294
2038 3,376 5,380 -2,005 1,101 3,732 -2,631 4,477 9,113 -4,636
2039 3,538 5,662 -2,124 1,155 4,024 -2,869 4,693 9,686 -4,993
2040 3,707 5,956 -2,249 1,211 4,331 -3,120 4,918 10,287 -5,369
2041 3,883 6,265 -2,382 1,269 4,651 -3,383 5,152 10,917 -5,765
2042 4,066 6,592 -2,525 1,329 4,990 -3,660 5,396 11,581 -6,186
2043 4,257 6,935 -2,678 1,392 5,341 -3,949 5,649 12,276 -6,627
2044 4,456 7,296 -2,841 1,458 5,709 -4,251 5,914 13,005 -7,091
2045 4,663 7,676 -3,013 1,527 6,092 -4,565 6,190 13,768 -7,578
2046 4,878 8,074 -3,196 1,598 6,488 -4,890 6,477 14,563 -8,086
2047 5,103 8,495 -3,391 1,673 6,897 -5,224 6,776 15,392 -8,615
2048 5,338 8,936 -3,599 1,751 7,325 -5,574 7,089 16,261 -9,172
2049 5,582 9,401 -3,818 1,833 7,770 -5,937 7,415 17,170 -9,755
2050 5,837 9,891 -4,053 1,918 8,234 -6,316 7,755 18,125 -10,369
2051 6,103 10,409 -4,306 2,007 8,714 -6,707 8,110 19,123 -11,014
2052 6,381 10,960 -4,579 2,099 9,217 -7,118 8,480 20,178 -11,697
2053 6,671 11,543 -4,872 2,197 9,748 -7,551 8,867 21,291 -12,424
2054 6,973 12,157 -5,184 2,298 10,316 -8,017 9,271 22,473 -13,201
2055 7,289 12,803 -5,515 2,405 10,927 -8,522 9,694 23,730 -14,037
2056 7,618 13,484 -5,865 2,516 11,578 -9,062 10,134 25,061 -14,927
2057 7,962 14,198 -6,236 2,631 12,266 -9,635 10,593 26,464 -15,871
2058 8,321 14,950 -6,629 2,753 12,993 -10,240 11,073 27,943 -16,870
2059 8,695 15,740 -7,046 2,879 13,767 -10,887 11,574 29,507 -17,933
2060 9,085 16,572 -7,487 3,011 14,594 -11,583 12,096 31,166 -19,070
2061 9,491 17,446 -7,955 3,149 15,477 -12,328 12,640 32,923 -20,283
2062 9,915 18,369 -8,455 3,293 16,418 -13,125 13,208 34,787 -21,579
2063 10,357 19,344 -8,987 3,443 17,418 -13,975 13,800 36,762 -22,962
2064 10,817 20,368 -9,551 3,600 18,484 -14,884 14,417 38,853 -24,435
2065 11,297 21,445 -10,148 3,764 19,627 -15,863 15,061 41,072 -26,011
2066 11,797 22,577 -10,779 3,934 20,846 -16,912 15,732 43,423 -27,691
2067 12,319 23,766 -11,447 4,113 22,136 -18,024 16,432 45,903 -29,471
2068 12,863 25,015 -12,152 4,299 23,501 -19,202 17,162 48,515 -31,353
2069 13,430 26,323 -12,893 4,493 24,944 -20,451 17,923 51,267 -33,344
2070 14,021 27,694 -13,673 4,696 26,479 -21,783 18,717 54,172 -35,456
2071 14,636 29,130 -14,494 4,907 28,105 -23,198 19,543 57,236 -37,692
2072 15,279 30,635 -15,356 5,127 29,821 -24,694 20,406 60,456 -40,050
2073 15,948 32,209 -16,261 5,357 31,631 -26,274 21,306 63,840 -42,535
2074 16,646 33,856 -17,210 5,597 33,544 -27,946 22,243 67,400 -45,156
2075 17,374 35,579 -18,206 5,848 35,569 -29,721 23,221 71,148 -47,927
2076 18,132 37,380 -19,248 6,109 37,711 -31,602 24,241 75,091 -50,850
2077 18,924 39,262 -20,339 6,381 39,981 -33,600 25,305 79,244 -53,939
2078 19,750 41,228 -21,479 6,665 42,389 -35,723 26,415 83,617 -57,202
2079 20,611 43,280 -22,670 6,962 44,942 -37,980 27,573 88,222 -60,650
2080 21,509 45,421 -23,912 7,272 47,649 -40,378 28,781 93,070 -64,290
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 3/26/2002