Table VI.E10.­ OASDI and HI Annual Income Excluding Interest, Outgo, and Balance
in Current Dollars, Calendar Years 2001-75
High 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 $521 $440 $80   $156 $145 $11   $677 $585 $91
2002 538 465 73   162 152 10   700 617 83
2003 576 494 82   175 161 14   751 654 96
2004 600 533 67   183 173 10   783 707 77
2005 630 582 49   193 187 6   823 769 54
2006 674 621 52   207 205 2   881 826 55
2007 715 663 52   220 224 -4   935 887 48
2008 756 711 44   233 244 -11   989 955 33
2009 798 766 32   247 266 -20   1,045 1,032 12
2010 843 826 17   261 291 -29   1,104 1,116 -12
2011 891 891 0   276 318 -41   1,167 1,209 -41
2012 939 963 -24   292 348 -56   1,231 1,311 -80
2013 990 1,042 -52   307 381 -74   1,297 1,423 -126
2014 1,042 1,127 -85   324 418 -94   1,366 1,545 -179
2015 1,097 1,220 -123   341 458 -117   1,438 1,678 -239
2016 1,155 1,319 -165   359 503 -143   1,514 1,822 -308
2017 1,215 1,426 -211   378 553 -175   1,593 1,979 -386
2018 1,278 1,541 -262   398 609 -211   1,676 2,149 -473
2019 1,344 1,663 -318   419 670 -251   1,763 2,333 -570
2020 1,414 1,792 -379   441 738 -297   1,855 2,530 -676
2021 1,487 1,931 -444   465 814 -349   1,952 2,745 -793
2022 1,564 2,077 -513   490 898 -409   2,054 2,975 -921
2023 1,645 2,231 -586   516 992 -476   2,161 3,223 -1,063
2024 1,730 2,393 -664   544 1,095 -552   2,273 3,489 -1,215
2025 1,818 2,564 -746   573 1,208 -635   2,391 3,772 -1,381
2026 1,912 2,744 -832   603 1,336 -733   2,515 4,079 -1,564
2027 2,010 2,932 -922   635 1,477 -842   2,645 4,409 -1,764
2028 2,113 3,129 -1,016   669 1,631 -962   2,782 4,760 -1,978
2029 2,221 3,333 -1,112   705 1,798 -1,093   2,926 5,131 -2,205
2030 2,335 3,546 -1,212   742 1,976 -1,234   3,077 5,523 -2,446
2031 2,454 3,770 -1,316   782 2,168 -1,387   3,235 5,938 -2,702
2032 2,579 4,003 -1,424   823 2,376 -1,553   3,402 6,379 -2,977
2033 2,711 4,245 -1,534   866 2,598 -1,732   3,577 6,843 -3,266
2034 2,849 4,494 -1,645   912 2,834 -1,923   3,760 7,329 -3,568
2035 2,993 4,751 -1,757   959 3,090 -2,131   3,952 7,840 -3,888
2036 3,144 5,016 -1,872   1,009 3,360 -2,351   4,153 8,376 -4,224
2037 3,302 5,293 -1,991   1,060 3,644 -2,584   4,362 8,937 -4,574
2038 3,467 5,580 -2,113   1,115 3,941 -2,826   4,582 9,521 -4,939
2039 3,640 5,879 -2,239   1,171 4,253 -3,082   4,811 10,132 -5,321
2040 3,819 6,191 -2,371   1,230 4,581 -3,350   5,050 10,772 -5,722
2041 4,007 6,519 -2,512   1,292 4,928 -3,636   5,299 11,447 -6,148
2042 4,203 6,865 -2,662   1,356 5,290 -3,933   5,559 12,155 -6,595
2043 4,407 7,229 -2,822   1,424 5,667 -4,243   5,831 12,896 -7,065
2044 4,621 7,613 -2,992   1,494 6,061 -4,567   6,115 13,674 -7,559
2045 4,844 8,017 -3,173   1,568 6,473 -4,906   6,411 14,490 -8,078
2046 5,077 8,443 -3,366   1,644 6,901 -5,256   6,721 15,343 -8,622
2047 5,320 8,893 -3,573   1,725 7,350 -5,625   7,045 16,242 -9,198
2048 5,574 9,367 -3,793   1,809 7,813 -6,004   7,383 17,180 -9,797
2049 5,839 9,866 -4,028   1,897 8,295 -6,398   7,736 18,161 -10,426
2050 6,116 10,395 -4,279   1,989 8,797 -6,808   8,105 19,192 -11,087
2051 6,405 10,956 -4,551   2,085 9,327 -7,242   8,490 20,283 -11,793
2052 6,707 11,553 -4,846   2,186 9,884 -7,698   8,893 21,437 -12,544
2053 7,023 12,185 -5,161   2,292 10,474 -8,182   9,315 22,659 -13,344
2054 7,354 12,852 -5,498   2,403 11,106 -8,703   9,757 23,958 -14,201
2055 7,700 13,558 -5,858   2,518 11,788 -9,269   10,219 25,346 -15,127
2056 8,062 14,303 -6,241   2,640 12,517 -9,877   10,702 26,820 -16,118
2057 8,440 15,088 -6,648   2,767 13,291 -10,524   11,207 28,379 -17,172
2058 8,835 15,915 -7,080   2,900 14,111 -11,211   11,735 30,026 -18,290
2059 9,249 16,787 -7,538   3,039 14,984 -11,944   12,288 31,770 -19,482
2060 9,680 17,705 -8,025   3,185 15,920 -12,735   12,865 33,625 -20,759
2061 10,132 18,673 -8,542   3,338 16,920 -13,583   13,469 35,593 -22,124
2062 10,604 19,692 -9,089   3,497 17,990 -14,493   14,101 37,682 -23,581
2063 11,097 20,766 -9,669   3,664 19,130 -15,465   14,761 39,895 -25,134
2064 11,612 21,894 -10,282   3,839 20,348 -16,509   15,451 42,242 -26,791
2065 12,151 23,081 -10,930   4,022 21,653 -17,631   16,173 44,734 -28,561
2066 12,714 24,331 -11,616   4,213 23,040 -18,828   16,927 47,371 -30,444
2067 13,303 25,643 -12,341   4,413 24,513 -20,100   17,716 50,156 -32,440
2068 13,918 27,022 -13,103   4,622 26,071 -21,449   18,540 53,092 -34,552
2069 14,561 28,469 -13,908   4,841 27,724 -22,883   19,402 56,193 -36,791
2070 15,232 29,987 -14,755   5,069 29,481 -24,412   20,301 59,468 -39,167
2071 15,933 31,580 -15,647   5,308 31,344 -26,036   21,242 62,924 -41,683
2072 16,666 33,253 -16,586   5,558 33,314 -27,755   22,224 66,566 -44,342
2073 17,432 35,006 -17,574   5,820 35,396 -29,576   23,252 70,402 -47,151
2074 18,232 36,845 -18,612   6,093 37,605 -31,512   24,325 74,449 -50,124
2075 19,069 38,772 -19,704   6,378 39,947 -33,568   25,447 78,719 -53,272

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