Table VI.E10.­ OASDI and HI Annual Income Excluding Interest, Outgo, and Balance
in Current Dollars, Calendar Years 2001-75
Intermediate 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 $532 $439 $93   $160 $142 $18   $691 $581 $110
2002 560 460 100   169 148 21   729 608 121
2003 589 484 105   178 152 26   766 635 131
2004 618 510 108   187 161 26   805 671 134
2005 650 540 110   197 170 27   847 710 137
2006 682 571 111   207 180 27   890 752 138
2007 717 607 111   218 191 27   936 798 138
2008 753 646 107   230 203 27   983 849 133
2009 791 690 101   242 217 26   1,033 907 126
2010 831 738 93   255 231 24   1,086 969 117
2011 874 791 83   268 247 22   1,142 1,038 105
2012 918 850 68   282 264 18   1,200 1,114 86
2013 963 914 49   296 283 13   1,259 1,196 63
2014 1,010 983 27   310 303 7   1,321 1,286 35
2015 1,059 1,058 1   326 325 1   1,385 1,383 2
2016 1,110 1,138 -28   341 349 -7   1,452 1,487 -35
2017 1,163 1,225 -62   358 375 -17   1,521 1,600 -79
2018 1,218 1,317 -98   375 403 -28   1,593 1,720 -127
2019 1,276 1,415 -139   393 434 -41   1,669 1,849 -180
2020 1,336 1,518 -182   411 467 -56   1,748 1,986 -238
2021 1,400 1,626 -226   432 503 -72   1,832 2,129 -297
2022 1,466 1,737 -271   453 543 -90   1,919 2,280 -362
2023 1,535 1,854 -319   475 586 -111   2,010 2,440 -430
2024 1,607 1,976 -368   498 632 -134   2,106 2,608 -502
2025 1,683 2,103 -419   522 682 -159   2,206 2,784 -579
2026 1,762 2,234 -472   548 736 -188   2,310 2,971 -660
2027 1,846 2,371 -526   575 796 -222   2,420 3,167 -747
2028 1,933 2,513 -580   603 861 -258   2,535 3,374 -838
2029 2,024 2,658 -634   632 929 -297   2,657 3,587 -931
2030 2,120 2,808 -687   663 1,001 -338   2,783 3,809 -1,025
2031 2,221 2,963 -742   695 1,078 -382   2,917 4,040 -1,124
2032 2,327 3,124 -797   729 1,160 -431   3,056 4,284 -1,227
2033 2,438 3,288 -850   765 1,247 -483   3,203 4,535 -1,333
2034 2,554 3,455 -900   802 1,340 -538   3,356 4,795 -1,438
2035 2,676 3,624 -948   841 1,438 -597   3,517 5,063 -1,546
2036 2,803 3,798 -995   881 1,542 -660   3,684 5,340 -1,656
2037 2,935 3,977 -1,042   924 1,650 -726   3,859 5,627 -1,768
2038 3,074 4,161 -1,087   968 1,763 -795   4,042 5,925 -1,882
2039 3,219 4,351 -1,132   1,014 1,882 -868   4,233 6,233 -2,000
2040 3,370 4,549 -1,178   1,063 2,007 -945   4,433 6,556 -2,123
2041 3,528 4,755 -1,227   1,113 2,138 -1,026   4,641 6,894 -2,253
2042 3,693 4,972 -1,279   1,165 2,276 -1,110   4,858 7,248 -2,390
2043 3,865 5,200 -1,335   1,220 2,420 -1,199   5,085 7,620 -2,534
2044 4,045 5,439 -1,395   1,278 2,571 -1,294   5,322 8,011 -2,689
2045 4,232 5,691 -1,459   1,337 2,731 -1,394   5,569 8,422 -2,853
2046 4,428 5,956 -1,528   1,400 2,899 -1,500   5,828 8,855 -3,027
2047 4,632 6,234 -1,602   1,465 3,075 -1,610   6,097 9,309 -3,212
2048 4,845 6,527 -1,682   1,533 3,258 -1,725   6,379 9,786 -3,407
2049 5,068 6,836 -1,768   1,605 3,452 -1,847   6,673 10,287 -3,615
2050 5,300 7,161 -1,860   1,679 3,657 -1,978   6,980 10,818 -3,838
2051 5,543 7,505 -1,962   1,757 3,874 -2,116   7,300 11,379 -4,079
2052 5,797 7,872 -2,075   1,839 4,102 -2,263   7,636 11,973 -4,337
2053 6,063 8,258 -2,196   1,925 4,343 -2,418   7,987 12,601 -4,614
2054 6,341 8,666 -2,325   2,014 4,601 -2,587   8,355 13,267 -4,912
2055 6,631 9,094 -2,463   2,108 4,880 -2,772   8,739 13,974 -5,235
2056 6,935 9,545 -2,610   2,206 5,179 -2,973   9,140 14,724 -5,583
2057 7,252 10,017 -2,766   2,309 5,496 -3,188   9,560 15,514 -5,953
2058 7,584 10,513 -2,929   2,416 5,832 -3,416   10,000 16,345 -6,345
2059 7,931 11,032 -3,101   2,528 6,191 -3,663   10,460 17,223 -6,763
2060 8,295 11,576 -3,281   2,646 6,576 -3,930   10,940 18,151 -7,211
2061 8,674 12,145 -3,471   2,769 6,987 -4,219   11,443 19,133 -7,690
2062 9,071 12,742 -3,671   2,897 7,428 -4,531   11,968 20,170 -8,201
2063 9,486 13,366 -3,880   3,032 7,897 -4,866   12,518 21,264 -8,746
2064 9,920 14,021 -4,100   3,172 8,400 -5,227   13,092 22,420 -9,328
2065 10,374 14,705 -4,331   3,319 8,938 -5,619   13,693 23,643 -9,950
2066 10,848 15,422 -4,574   3,473 9,511 -6,038   14,320 24,932 -10,612
2067 11,343 16,172 -4,829   3,633 10,119 -6,485   14,976 26,291 -11,314
2068 11,860 16,957 -5,097   3,801 10,762 -6,961   15,661 27,719 -12,058
2069 12,401 17,779 -5,378   3,976 11,445 -7,469   16,377 29,224 -12,847
2070 12,966 18,639 -5,673   4,159 12,172 -8,012   17,125 30,811 -13,685
2071 13,556 19,540 -5,984   4,351 12,942 -8,591   17,906 32,481 -14,575
2072 14,172 20,483 -6,311   4,551 13,756 -9,205   18,723 34,240 -15,517
2073 14,815 21,472 -6,656   4,760 14,617 -9,857   19,575 36,089 -16,514
2074 15,488 22,507 -7,019   4,978 15,530 -10,552   20,466 38,038 -17,572
2075 16,190 23,592 -7,402   5,206 16,499 -11,293   21,396 40,091 -18,694
Note: Totals do not necessarily equal the sums of rounded components.