Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP, Calendar Years 2003-80
High Cost Assumptions

Percentage of GDP

OASDI
 HI
 Combined
Calendar
year		 In-   
come1		 Cost Bal-
ance		 In-   
come 1		 Cost Bal-
ance		 In-   
come 1		 Cost Bal-
ance		 GDP in
dollars
(billions)
2003 5.13 4.49 0.64
1.50 1.50 2
6.64 5.99 0.64 $10,707
2004 4.98 4.44 .54
1.51 1.52 -.01
6.49 5.96 .53 11,398
2005 5.02 4.39 .64
1.51 1.53 -.02
6.54 5.92 .62 12,227
2006 5.00 4.44 .56
1.51 1.56 -.05
6.51 6.00 .51 12,937
2007 4.96 4.51 .45
1.51 1.59 -.08
6.47 6.10 .37 13,868
2008 4.95 4.52 .43
1.51 1.62 -.10
6.46 6.14 .32 15,025
2009 4.96 4.61 .35
1.52 1.67 -.15
6.48 6.28 .20 15,936
2010 4.97 4.69 .28
1.53 1.73 -.21
6.49 6.42 .07 16,809
2011 4.98 4.78 .20
1.53 1.79 -.26
6.51 6.57 -.06 17,731
2012 4.97 4.87 .09
1.54 1.86 -.32
6.51 6.73 -.23 18,703
2013 4.97 4.97 2
1.54 1.93 -.38
6.52 6.90 -.38 19,716
2014 4.97 5.07 -.11
1.55 2.00 -.45
6.51 7.07 -.56 20,770
2015 4.96 5.19 -.23
1.55 2.08 -.53
6.51 7.27 -.76 21,866
2016 4.96 5.32 -.36
1.55 2.17 -.62
6.51 7.49 -.98 23,005
2017 4.96 5.46 -.50
1.55 2.26 -.71
6.51 7.72 -1.21 24,206
2018 4.95 5.60 -.65
1.55 2.36 -.81
6.51 7.96 -1.45 25,464
2019 4.95 5.74 -.79
1.56 2.46 -.91
6.51 8.20 -1.70 26,791
2020 4.95 5.89 -.94
1.56 2.57 -1.02
6.51 8.46 -1.96 28,177
2021 4.94 6.04 -1.10
1.56 2.69 -1.13
6.51 8.73 -2.23 29,634
2022 4.94 6.18 -1.24
1.56 2.82 -1.26
6.50 9.01 -2.50 31,160
2023 4.94 6.33 -1.39
1.57 2.96 -1.39
6.50 9.29 -2.78 32,762
2024 4.93 6.47 -1.54
1.57 3.10 -1.53
6.50 9.57 -3.07 34,443
2025 4.93 6.61 -1.68
1.57 3.25 -1.68
6.50 9.85 -3.36 36,206
2026 4.92 6.74 -1.81
1.57 3.40 -1.83
6.49 10.13 -3.64 38,060
2027 4.92 6.86 -1.94
1.57 3.56 -1.98
6.49 10.42 -3.92 40,012
2028 4.91 6.98 -2.06
1.57 3.73 -2.16
6.49 10.71 -4.22 42,063
2029 4.91 7.08 -2.17
1.57 3.91 -2.34
6.48 10.99 -4.51 44,218
2030 4.90 7.18 -2.27
1.58 4.09 -2.52
6.48 11.27 -4.79 46,481
2031 4.90 7.26 -2.37
1.58 4.27 -2.70
6.47 11.54 -5.06 48,857
2032 4.89 7.34 -2.45
1.58 4.45 -2.88
6.47 11.80 -5.33 51,351
2033 4.88 7.41 -2.53
1.57 4.63 -3.06
6.46 12.04 -5.59 53,966
2034 4.87 7.47 -2.60
1.57 4.81 -3.23
6.45 12.28 -5.83 56,705
2035 4.87 7.52 -2.66
1.57 4.98 -3.41
6.44 12.50 -6.06 59,575
2036 4.86 7.57 -2.71
1.57 5.15 -3.57
6.43 12.72 -6.29 62,583
2037 4.85 7.61 -2.76
1.57 5.31 -3.74
6.42 12.93 -6.51 65,733
2038 4.84 7.65 -2.81
1.57 5.48 -3.91
6.41 13.12 -6.72 69,030
2039 4.83 7.68 -2.85
1.57 5.64 -4.07
6.40 13.32 -6.92 72,480
2040 4.82 7.71 -2.89
1.56 5.79 -4.22
6.38 13.50 -7.11 76,081
2041 4.81 7.74 -2.93
1.56 5.94 -4.37
6.37 13.67 -7.30 79,844
2042 4.80 7.77 -2.97
1.56 6.07 -4.52
6.36 13.84 -7.48 83,777
2043 4.79 7.80 -3.01
1.56 6.21 -4.66
6.35 14.01 -7.66 87,886
2044 4.78 7.83 -3.05
1.56 6.34 -4.79
6.34 14.17 -7.84 92,175
2045 4.77 7.87 -3.09
1.55 6.47 -4.91
6.32 14.33 -8.01 96,656
2046 4.76 7.90 -3.14
1.55 6.58 -5.03
6.31 14.49 -8.17 101,333
2047 4.75 7.94 -3.19
1.55 6.69 -5.14
6.30 14.63 -8.33 106,222
2048 4.74 7.98 -3.24
1.55 6.79 -5.25
6.29 14.77 -8.48 111,335
2049 4.73 8.02 -3.29
1.54 6.90 -5.35
6.28 14.92 -8.64 116,681
2050 4.72 8.06 -3.34
1.54 6.99 -5.45
6.27 15.05 -8.79 122,273
2051 4.71 8.11 -3.39
1.54 7.08 -5.54
6.26 15.19 -8.93 128,108
2052 4.71 8.15 -3.45
1.54 7.16 -5.62
6.24 15.31 -9.07 134,210
2053 4.70 8.20 -3.51
1.54 7.24 -5.70
6.23 15.44 -9.21 140,603
2054 4.69 8.25 -3.56
1.54 7.33 -5.79
6.22 15.58 -9.36 147,291
2055 4.68 8.29 -3.62
1.53 7.42 -5.89
6.21 15.72 -9.50 154,303
2056 4.67 8.34 -3.67
1.53 7.51 -5.98
6.20 15.85 -9.65 161,641
2057 4.66 8.38 -3.72
1.53 7.61 -6.08
6.19 15.99 -9.80 169,328
2058 4.65 8.42 -3.77
1.53 7.70 -6.17
6.18 16.13 -9.95 177,367
2059 4.64 8.47 -3.83
1.53 7.80 -6.27
6.17 16.26 -10.10 185,768
2060 4.63 8.51 -3.87
1.53 7.90 -6.37
6.16 16.40 -10.25 194,554
2061 4.62 8.55 -3.92
1.52 8.00 -6.48
6.15 16.55 -10.40 203,734
2062 4.61 8.59 -3.98
1.52 8.10 -6.58
6.13 16.69 -10.56 213,327
2063 4.60 8.63 -4.03
1.52 8.21 -6.69
6.12 16.84 -10.72 223,356
2064 4.59 8.67 -4.08
1.52 8.32 -6.80
6.11 16.99 -10.88 233,827
2065 4.58 8.72 -4.14
1.52 8.43 -6.91
6.10 17.15 -11.05 244,766
2066 4.57 8.77 -4.19
1.52 8.55 -7.03
6.09 17.31 -11.23 256,216
2067 4.56 8.81 -4.25
1.51 8.67 -7.15
6.08 17.48 -11.40 268,171
2068 4.56 8.86 -4.30
1.51 8.78 -7.27
6.07 17.64 -11.58 280,677
2069 4.55 8.90 -4.36
1.51 8.90 -7.40
6.06 17.81 -11.75 293,746
2070 4.54 8.95 -4.41
1.51 9.03 -7.52
6.05 17.98 -11.93 307,391
2071 4.53 9.00 -4.47
1.51 9.15 -7.64
6.03 18.14 -12.11 321,655
2072 4.52 9.04 -4.52
1.50 9.27 -7.76
6.02 18.31 -12.28 336,575
2073 4.51 9.08 -4.57
1.50 9.39 -7.89
6.01 18.47 -12.46 352,173
2074 4.50 9.12 -4.62
1.50 9.51 -8.01
6.00 18.63 -12.63 368,484
2075 4.49 9.16 -4.67
1.50 9.63 -8.13
5.99 18.79 -12.80 385,540
2076 4.48 9.19 -4.71
1.50 9.75 -8.25
5.98 18.94 -12.96 403,376
2077 4.47 9.23 -4.75
1.49 9.87 -8.37
5.97 19.09 -13.13 422,049
2078 4.46 9.26 -4.80
1.49 10.00 -8.51
5.95 19.26 -13.30 441,586
2079 4.45 9.29 -4.83
1.49 10.13 -8.64
5.94 19.42 -13.48 462,031
2080 4.44 9.31 -4.87
1.49 10.27 -8.78
5.93 19.58 -13.65 483,424
1 Income excludes interest on the trust funds.
2 Between -0.005 and 0.005 percent of GDP.
Note: Totals do not necessarily equal the sums of rounded components.
 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/17/2003