TABLE III.B4.--ESTIMATED OASDI AND HI INCOME EXCLUDING INTEREST,
             OUTGO, AND BALANCE IN CURRENT DOLLARS BY ALTERNATIVE,
                          CALENDAR YEARS 1995-2070
                                [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:
  1995.....   $369   $340     $29    $106   $115     -$9    $476   $455     $20
  1996.....    392    358      34     112    125     -14     503    483      21
  1997.....    411    376      35     118    136     -18     528    512      17
  1998.....    430    396      35     124    147     -23     554    542      12
  1999.....    451    417      34     130    158     -29     581    575       5
  2000.....    474    440      33     137    171     -34     610    611      -1
  2001.....    499    465      34     144    185     -41     643    650      -7
  2002.....    526    493      34     152    199     -47     679    692     -13
  2003.....    556    522      34     161    215     -54     717    737     -20
  2004.....    588    554      34     171    232     -61     758    785     -27

  2005.....    622    587      35     181    249     -68     804    837     -33
  2010.....    826    801      25     245    361    -116   1,071  1,162     -90
  2015.....  1,083  1,139     -57     329    532    -203   1,412  1,672    -260
  2020.....  1,409  1,641    -232     431    783    -352   1,840  2,425    -584
  2025.....  1,826  2,309    -482     563  1,152    -589   2,389  3,461  -1,072
  2030.....  2,371  3,136    -766     734  1,668    -934   3,104  4,804  -1,700
  2035.....  3,081  4,131  -1,051     956  2,333  -1,377   4,037  6,464  -2,427
  2040.....  3,988  5,309  -1,321   1,237  3,160  -1,923   5,225  8,469  -3,244
  2045.....  5,137  6,823  -1,686   1,594  4,189  -2,595   6,731 11,012  -4,281
  2050.....  6,601  8,843  -2,242   2,051  5,490  -3,439   8,652 14,334  -5,681
  2055.....  8,478 11,590  -3,112   2,641  7,196  -4,555  11,118 18,786  -7,667
  2060..... 10,893 15,192  -4,299   3,402  9,512  -6,110  14,295 24,704 -10,409
  2065..... 13,996 19,801  -5,805   4,381 12,634  -8,253  18,376 32,435 -14,058
  2070..... 17,962 25,707  -7,745   5,632 16,824 -11,192  23,594 42,531 -18,938
Low Cost:
  1995.....    372    339      33     107    115      -8     479    454      25
  1996.....    399    354      45     113    124     -11     512    477      35
  1997.....    422    370      52     120    133     -13     542    502      40
  1998.....    446    386      60     127    142     -15     573    529      45
  1999.....    471    405      66     134    152     -18     605    556      49
  2000.....    498    424      74     142    162     -20     640    586      54
  2001.....    526    444      82     150    173     -23     675    616      59
  2002.....    553    465      89     158    183     -25     711    648      63
  2003.....    584    487      96     166    194     -28     750    681      69
  2004.....    616    511     104     175    205     -30     791    716      75

  2005.....    649    538     112     185    217     -31     835    754      81
  2010.....    848    709     139     247    286     -39   1,095    995     100
  2015.....  1,092    988     104     324    383     -59   1,416  1,371      45
  2020.....  1,398  1,392       6     417    511     -94   1,816  1,903     -88
  2025.....  1,788  1,911    -122     537    681    -144   2,325  2,592    -267
  2030.....  2,297  2,526    -229     691    913    -222   2,987  3,439    -452
  2035.....  2,959  3,231    -272     890  1,212    -322   3,849  4,443    -594
  2040.....  3,809  4,030    -221   1,144  1,592    -449   4,953  5,622    -670
  2045.....  4,891  5,042    -151   1,467  2,098    -631   6,357  7,140    -783
  2050.....  6,273  6,380    -106   1,880  2,750    -869   8,154  9,130    -976
  2055.....  8,054  8,182    -129   2,415  3,609  -1,193  10,469 11,791  -1,322
  2060..... 10,350 10,504    -154   3,106  4,775  -1,669  13,456 15,279  -1,823
  2065..... 13,304 13,437    -133   3,993  6,360  -2,367  17,298 19,798  -2,500
  2070..... 17,089 17,195    -107   5,129  8,482  -3,353  22,218 25,677  -3,459
High Cost:
  1995.....   $368   $341     $27    $106   $115    -$10    $474   $457     $17
  1996.....    383    363      21     109    126     -17     493    489       3
  1997.....    403    385      18     116    140     -23     519    525      -5
  1998.....    431    416      15     124    155     -30     555    571     -16
  1999.....    446    453      -7     129    169     -40     575    622     -47
  2000.....    469    485     -16     136    186     -50     605    670     -65
  2001.....    500    520     -20     145    206     -60     645    725     -80
  2002.....    530    557     -26     155    226     -72     685    783     -98
  2003.....    562    596     -34     164    249     -85     726    845    -119
  2004.....    595    638     -43     175    274     -99     770    912    -142

  2005.....    633    681     -48     186    300    -114     820    981    -162
  2010.....    855    953     -98     257    480    -223   1,112  1,434    -321
  2015.....  1,145  1,380    -235     353    785    -432   1,498  2,165    -667
  2020.....  1,519  2,035    -516     472  1,285    -813   1,991  3,320  -1,329
  2025.....  1,999  2,940    -941     627  2,094  -1,466   2,627  5,034  -2,407
  2030.....  2,629  4,121  -1,492     831  3,278  -2,448   3,459  7,399  -3,940
  2035.....  3,452  5,618  -2,166   1,096  4,836  -3,740   4,549 10,454  -5,906
  2040.....  4,501  7,485  -2,984   1,433  6,737  -5,304   5,935 14,222  -8,288
  2045.....  5,826  9,946  -4,120   1,861  9,022  -7,161   7,687 18,968 -11,281
  2050.....  7,507 13,275  -5,768   2,409 11,832  -9,423   9,916 25,107 -15,191
  2055.....  9,649 17,859  -8,209   3,115 15,478 -12,363  12,765 33,337 -20,573
  2060..... 12,403 23,987 -11,584   4,030 20,387 -16,357  16,433 44,374 -27,940
  2065..... 15,930 31,972 -16,042   5,206 27,012 -21,806  21,136 58,983 -37,847
  2070..... 20,435 42,314 -21,880   6,711 35,843 -29,132  27,145 78,157 -51,011
-------------------------------------------------------------------------------
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.