Table VI.E10.­ OASDI and HI Annual Income Excluding Interest, Outgo, and Balance
in Current Dollars, Calendar Years 2001-75
Low Cost Assumptions

[In billions]
Calendar
year
OASDI
HI
Combined
Income
exclud-
ing
interest
Outgo Balance Income
exclud-
ing
interest
Outgo Balance Income
exclud-
ing
interest
Outgo Balance

2001 $534 $438 $97   $160 $139 $22   $694 $576 $118
2002 565 458 107   170 142 28   735 600 135
2003 593 478 115   179 143 36   772 621 151
2004 623 500 123   188 148 39   811 648 163
2005 654 523 131   197 154 44   852 677 175
2006 686 548 138   207 159 48   893 707 186
2007 720 575 145   217 165 52   937 740 197
2008 753 605 148   228 172 56   981 777 204
2009 789 639 150   239 180 60   1,028 819 210
2010 826 676 150   251 187 64   1,077 863 214
2011 866 718 148   263 196 67   1,129 914 215
2012 906 765 141   275 205 70   1,182 970 212
2013 947 816 132   288 215 73   1,235 1,031 205
2014 990 871 119   301 225 76   1,291 1,096 194
2015 1,034 931 103   314 236 78   1,348 1,167 181
2016 1,080 995 84   328 248 80   1,408 1,243 165
2017 1,127 1,064 63   343 260 82   1,469 1,325 145
2018 1,176 1,138 38   357 274 84   1,533 1,411 122
2019 1,226 1,215 11   373 288 85   1,599 1,504 96
2020 1,279 1,297 -18   389 303 86   1,668 1,600 68
2021 1,335 1,380 -45   406 319 87   1,741 1,699 42
2022 1,392 1,465 -72   424 337 88   1,817 1,802 15
2023 1,452 1,553 -101   443 355 88   1,896 1,908 -13
2024 1,515 1,644 -129   463 375 88   1,978 2,019 -41
2025 1,580 1,738 -158   483 395 88   2,064 2,133 -69
2026 1,649 1,835 -186   505 417 88   2,154 2,252 -98
2027 1,720 1,935 -214   527 441 87   2,248 2,375 -127
2028 1,795 2,037 -241   551 466 85   2,347 2,503 -156
2029 1,874 2,140 -266   576 493 83   2,450 2,633 -183
2030 1,957 2,245 -288   602 521 81   2,559 2,765 -207
2031 2,043 2,353 -310   629 550 79   2,672 2,903 -230
2032 2,134 2,464 -330   658 581 76   2,792 3,045 -253
2033 2,229 2,576 -346   687 615 72   2,917 3,190 -274
2034 2,329 2,688 -359   718 650 68   3,048 3,338 -290
2035 2,433 2,800 -366   751 687 64   3,184 3,487 -303
2036 2,542 2,913 -371   785 726 59   3,327 3,639 -313
2037 2,656 3,029 -374   820 767 53   3,476 3,796 -321
2038 2,775 3,148 -373   857 810 47   3,632 3,958 -326
2039 2,899 3,269 -370   896 855 41   3,795 4,124 -329
2040 3,029 3,395 -366   936 903 33   3,965 4,298 -333
2041 3,164 3,527 -362   978 952 26   4,143 4,479 -336
2042 3,306 3,665 -359   1,022 1,005 17   4,328 4,669 -341
2043 3,454 3,810 -356   1,068 1,060 8   4,522 4,870 -348
2044 3,608 3,962 -354   1,116 1,119 -3   4,724 5,081 -357
2045 3,769 4,122 -353   1,166 1,182 -17   4,934 5,304 -370
2046 3,936 4,290 -354   1,218 1,249 -32   5,154 5,540 -385
2047 4,111 4,468 -356   1,272 1,319 -47   5,384 5,787 -403
2048 4,294 4,654 -360   1,329 1,393 -64   5,623 6,047 -424
2049 4,485 4,849 -364   1,389 1,473 -84   5,873 6,322 -449
2050 4,684 5,055 -371   1,451 1,558 -108   6,134 6,613 -479
2051 4,891 5,273 -381   1,515 1,649 -133   6,407 6,922 -515
2052 5,109 5,504 -395   1,583 1,744 -161   6,692 7,248 -556
2053 5,336 5,748 -412   1,654 1,845 -190   6,990 7,592 -602
2054 5,574 6,004 -430   1,729 1,952 -224   7,302 7,956 -654
2055 5,822 6,272 -450   1,806 2,069 -262   7,628 8,341 -712
2056 6,081 6,552 -471   1,888 2,194 -306   7,969 8,745 -776
2057 6,353 6,844 -492   1,973 2,326 -354   8,325 9,170 -845
2058 6,637 7,149 -513   2,061 2,466 -405   8,698 9,615 -917
2059 6,934 7,466 -533   2,155 2,616 -462   9,088 10,082 -994
2060 7,244 7,796 -552   2,252 2,777 -525   9,496 10,573 -1,077
2061 7,569 8,139 -570   2,353 2,949 -596   9,922 11,088 -1,166
2062 7,908 8,496 -588   2,459 3,133 -674   10,368 11,630 -1,262
2063 8,263 8,868 -605   2,571 3,329 -759   10,834 12,198 -1,364
2064 8,635 9,256 -621   2,687 3,539 -853   11,321 12,795 -1,474
2065 9,022 9,660 -638   2,808 3,765 -957   11,830 13,424 -1,594
2066 9,427 10,082 -654   2,934 4,004 -1,070   12,362 14,086 -1,724
2067 9,851 10,522 -671   3,067 4,258 -1,191   12,918 14,780 -1,862
2068 10,293 10,982 -689   3,205 4,527 -1,322   13,498 15,509 -2,011
2069 10,755 11,462 -708   3,349 4,813 -1,463   14,104 16,275 -2,171
2070 11,236 11,965 -728   3,500 5,116 -1,616   14,737 17,081 -2,344
2071 11,739 12,491 -751   3,657 5,437 -1,780   15,397 17,928 -2,531
2072 12,265 13,043 -778   3,822 5,777 -1,955   16,087 18,820 -2,733
2073 12,813 13,622 -809   3,993 6,136 -2,142   16,806 19,757 -2,951
2074 13,385 14,228 -843   4,173 6,516 -2,344   17,558 20,744 -3,186
2075 13,983 14,865 -882   4,360 6,919 -2,559   18,342 21,784 -3,441

Note: Totals do not necessarily equal the sums of rounded components.