Table VI.E5.-- OASDI and HI Annual Income, Outgo, and Balance as a Percentage of GDP, Calendar Years 2002-80
High Cost Assumptions

Percentage of GDP

OASDI
 HI
 Combined
Calendar
year		 In-   
come1		 Out-
go		 Bal-
ance		 In-   
come 1		 Out-
go		 Bal-
ance		 In-   
come 1		 Out-
go		 Bal-
ance		 GDP in
dollars
(billions)
2002 5.21 4.52 0.69
1.58 1.47 0.11
6.79 5.99 0.80 $10,337
2003 5.19 4.37 .82
1.58 1.44 .14
6.77 5.81 .96 11,007
2004 5.14 4.33 .82
1.57 1.45 .12
6.71 5.78 .94 11,785
2005 5.12 4.42 .70
1.56 1.48 .08
6.68 5.90 .78 12,432
2006 5.04 4.50 .54
1.55 1.51 .04
6.60 6.01 .59 13,289
2007 5.02 4.53 .49
1.55 1.53 .02
6.57 6.06 .52 14,369
2008 5.02 4.61 .41
1.55 1.58 -.02
6.57 6.19 .38 15,225
2009 5.03 4.71 .32
1.56 1.63 -.07
6.58 6.34 .24 16,044
2010 5.02 4.80 .22
1.56 1.68 -.12
6.58 6.48 .10 16,926
2011 5.02 4.89 .13
1.57 1.74 -.17
6.59 6.63 -.04 17,868
2012 5.02 4.99 .02
1.57 1.80 -.23
6.59 6.80 -.21 18,821
2013 5.01 5.10 -.09
1.57 1.88 -.30
6.58 6.98 -.39 19,821
2014 5.01 5.23 -.22
1.57 1.95 -.38
6.58 7.18 -.59 20,863
2015 5.00 5.36 -.35
1.58 2.03 -.46
6.58 7.39 -.81 21,947
2016 5.00 5.50 -.50
1.58 2.12 -.54
6.58 7.62 -1.04 23,080
2017 5.00 5.65 -.65
1.58 2.21 -.64
6.58 7.87 -1.29 24,278
2018 4.99 5.81 -.81
1.58 2.32 -.73
6.58 8.12 -1.55 25,537
2019 4.99 5.96 -.97
1.58 2.42 -.84
6.57 8.39 -1.81 26,863
2020 4.99 6.12 -1.14
1.59 2.53 -.95
6.57 8.66 -2.08 28,249
2021 4.99 6.28 -1.30
1.59 2.65 -1.06
6.57 8.93 -2.36 29,703
2022 4.98 6.44 -1.46
1.59 2.78 -1.19
6.57 9.22 -2.65 31,226
2023 4.98 6.59 -1.61
1.59 2.92 -1.33
6.57 9.51 -2.94 32,827
2024 4.97 6.73 -1.76
1.59 3.06 -1.46
6.57 9.79 -3.23 34,509
2025 4.97 6.87 -1.90
1.59 3.20 -1.61
6.56 10.07 -3.51 36,275
2026 4.96 7.00 -2.03
1.60 3.35 -1.76
6.56 10.35 -3.79 38,131
2027 4.96 7.12 -2.16
1.60 3.53 -1.93
6.56 10.64 -4.09 40,085
2028 4.95 7.23 -2.27
1.60 3.70 -2.10
6.55 10.93 -4.38 42,138
2029 4.95 7.32 -2.38
1.60 3.88 -2.28
6.54 11.20 -4.65 44,302
2030 4.94 7.41 -2.47
1.60 4.05 -2.45
6.54 11.46 -4.92 46,575
2031 4.93 7.48 -2.55
1.60 4.22 -2.62
6.53 11.70 -5.17 48,963
2032 4.92 7.55 -2.63
1.60 4.40 -2.80
6.52 11.95 -5.43 51,470
2033 4.92 7.61 -2.69
1.60 4.57 -2.97
6.51 12.18 -5.67 54,104
2034 4.91 7.66 -2.75
1.60 4.74 -3.14
6.50 12.40 -5.89 56,874
2035 4.90 7.69 -2.79
1.59 4.91 -3.31
6.49 12.60 -6.11 59,780
2036 4.89 7.72 -2.83
1.59 5.07 -3.48
6.48 12.79 -6.31 62,826
2037 4.88 7.74 -2.86
1.59 5.23 -3.64
6.47 12.97 -6.50 66,013
2038 4.87 7.76 -2.89
1.59 5.38 -3.79
6.46 13.14 -6.68 69,352
2039 4.86 7.77 -2.92
1.59 5.52 -3.94
6.44 13.30 -6.85 72,843
2040 4.85 7.79 -2.94
1.58 5.66 -4.08
6.43 13.45 -7.02 76,492
2041 4.84 7.80 -2.97
1.58 5.79 -4.21
6.42 13.59 -7.18 80,302
2042 4.82 7.82 -3.00
1.58 5.92 -4.34
6.40 13.74 -7.34 84,279
2043 4.81 7.84 -3.03
1.57 6.04 -4.47
6.39 13.88 -7.49 88,428
2044 4.80 7.87 -3.06
1.57 6.15 -4.58
6.38 14.02 -7.64 92,762
2045 4.79 7.89 -3.10
1.57 6.26 -4.69
6.36 14.15 -7.79 97,287
2046 4.78 7.92 -3.13
1.57 6.36 -4.79
6.35 14.28 -7.93 102,013
2047 4.77 7.94 -3.17
1.56 6.45 -4.88
6.34 14.39 -8.06 106,952
2048 4.76 7.97 -3.21
1.56 6.53 -4.97
6.32 14.50 -8.18 112,113
2049 4.75 8.00 -3.25
1.56 6.61 -5.05
6.31 14.61 -8.30 117,508
2050 4.74 8.03 -3.29
1.56 6.69 -5.13
6.30 14.72 -8.42 123,144
2051 4.73 8.07 -3.34
1.56 6.75 -5.20
6.29 14.82 -8.54 129,027
2052 4.72 8.11 -3.39
1.55 6.82 -5.27
6.27 14.93 -8.65 135,175
2053 4.71 8.15 -3.44
1.55 6.88 -5.33
6.26 15.04 -8.77 141,606
2054 4.70 8.20 -3.49
1.55 6.95 -5.41
6.25 15.15 -8.90 148,332
2055 4.69 8.24 -3.55
1.55 7.03 -5.49
6.24 15.27 -9.03 155,364
2056 4.68 8.29 -3.60
1.55 7.12 -5.57
6.23 15.40 -9.17 162,714
2057 4.67 8.33 -3.66
1.54 7.20 -5.65
6.22 15.53 -9.31 170,396
2058 4.66 8.38 -3.72
1.54 7.28 -5.74
6.21 15.66 -9.45 178,428
2059 4.65 8.43 -3.77
1.54 7.37 -5.83
6.20 15.79 -9.60 186,822
2060 4.64 8.47 -3.83
1.54 7.46 -5.92
6.18 15.93 -9.75 195,584
2061 4.64 8.52 -3.89
1.54 7.56 -6.02
6.17 16.08 -9.91 204,735
2062 4.63 8.57 -3.95
1.54 7.66 -6.12
6.16 16.23 -10.07 214,300
2063 4.62 8.62 -4.01
1.54 7.77 -6.23
6.15 16.39 -10.24 224,281
2064 4.61 8.68 -4.07
1.53 7.88 -6.34
6.14 16.55 -10.41 234,710
2065 4.60 8.73 -4.13
1.53 7.99 -6.46
6.13 16.72 -10.59 245,593
2066 4.59 8.79 -4.19
1.53 8.11 -6.58
6.12 16.90 -10.78 256,961
2067 4.58 8.84 -4.26
1.53 8.23 -6.70
6.11 17.07 -10.96 268,842
2068 4.57 8.89 -4.32
1.53 8.36 -6.83
6.10 17.25 -11.15 281,252
2069 4.56 8.95 -4.38
1.53 8.48 -6.95
6.09 17.43 -11.33 294,214
2070 4.56 9.00 -4.44
1.53 8.60 -7.08
6.08 17.60 -11.52 307,748
2071 4.55 9.05 -4.50
1.52 8.73 -7.21
6.07 17.78 -11.71 321,886
2072 4.54 9.10 -4.56
1.52 8.86 -7.33
6.06 17.96 -11.90 336,668
2073 4.53 9.15 -4.62
1.52 8.98 -7.46
6.05 18.13 -12.08 352,114
2074 4.52 9.19 -4.67
1.52 9.11 -7.59
6.04 18.30 -12.26 368,258
2075 4.51 9.24 -4.73
1.52 9.24 -7.72
6.03 18.47 -12.44 385,126
2076 4.50 9.28 -4.78
1.52 9.36 -7.85
6.02 18.64 -12.63 402,765
2077 4.49 9.32 -4.83
1.51 9.49 -7.98
6.01 18.81 -12.81 421,213
2078 4.48 9.36 -4.88
1.51 9.62 -8.11
6.00 18.98 -12.99 440,507
2079 4.47 9.39 -4.92
1.51 9.76 -8.24
5.99 19.15 -13.16 460,689
2080 4.46 9.43 -4.96
1.51 9.89 -8.38
5.97 19.32 -13.34 481,802
1 Income excludes interest on the trust funds.
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