Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP
Calendar Years 2004-80
Low 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)
2004 4.89 4.31 0.58
1.47 1.46 0.01
6.36 5.77 0.59 $11,582
2005 5.03 4.24 .79
1.49 1.47 .02
6.52 5.71 .81 12,118
2006 5.02 4.17 .85
1.50 1.46 .04
6.52 5.63 .89 12,703
2007 5.03 4.13 .91
1.51 1.46 .05
6.54 5.58 .95 13,335
2008 5.04 4.10 .94
1.52 1.45 .07
6.56 5.55 1.01 13,996
2009 5.03 4.11 .92
1.51 1.44 .07
6.54 5.55 .99 14,673
2010 5.03 4.11 .91
1.52 1.43 .09
6.54 5.54 1.00 15,372
2011 5.04 4.13 .91
1.53 1.42 .11
6.57 5.55 1.02 16,090
2012 5.05 4.19 .86
1.54 1.41 .12
6.58 5.60 .98 16,764
2013 5.05 4.25 .79
1.54 1.42 .13
6.59 5.67 .92 17,422
2014 5.05 4.33 .72
1.55 1.41 .13
6.59 5.74 .86 18,161
2015 5.05 4.41 .64
1.55 1.42 .13
6.60 5.83 .77 18,912
2016 5.05 4.50 .55
1.55 1.42 .13
6.61 5.92 .68 19,692
2017 5.05 4.60 .46
1.56 1.43 .13
6.61 6.02 .59 20,503
2018 5.06 4.69 .36
1.56 1.44 .12
6.61 6.13 .48 21,345
2019 5.06 4.79 .26
1.56 1.45 .11
6.62 6.24 .38 22,205
2020 5.06 4.90 .16
1.56 1.46 .10
6.62 6.36 .27 23,099
2021 5.06 5.00 .06
1.57 1.48 .09
6.63 6.47 .15 24,018
2022 5.06 5.09 -.03
1.57 1.49 .08
6.63 6.58 .05 24,974
2023 5.06 5.19 -.12
1.57 1.51 .06
6.64 6.70 -.06 25,953
2024 5.06 5.27 -.21
1.57 1.53 .04
6.64 6.80 -.16 26,974
2025 5.06 5.35 -.29
1.58 1.55 .03
6.64 6.90 -.26 28,029
2026 5.06 5.43 -.36
1.58 1.57 .01
6.64 6.99 -.35 29,131
2027 5.06 5.49 -.43
1.58 1.58 (2)
6.64 7.08 -.43 30,283
2028 5.06 5.55 -.49
1.58 1.60 -.02
6.64 7.15 -.51 31,478
2029 5.06 5.60 -.54
1.58 1.62 -.04
6.64 7.22 -.58 32,725
2030 5.06 5.65 -.58
1.58 1.63 -.05
6.64 7.28 -.64 34,027
2031 5.06 5.68 -.62
1.58 1.65 -.07
6.64 7.33 -.69 35,389
2032 5.06 5.71 -.66
1.58 1.66 -.08
6.64 7.38 -.74 36,815
2033 5.05 5.73 -.68
1.58 1.68 -.10
6.64 7.41 -.78 38,308
2034 5.05 5.75 -.69
1.58 1.70 -.11
6.63 7.44 -.81 39,866
2035 5.05 5.75 -.70
1.58 1.71 -.13
6.63 7.46 -.83 41,492
2036 5.04 5.74 -.70
1.58 1.73 -.15
6.62 7.47 -.85 43,191
2037 5.04 5.73 -.69
1.58 1.75 -.17
6.62 7.48 -.86 44,968
2038 5.04 5.71 -.68
1.58 1.76 -.18
6.61 7.47 -.86 46,825
2039 5.03 5.69 -.66
1.58 1.77 -.20
6.61 7.46 -.85 48,761
2040 5.03 5.66 -.64
1.57 1.79 -.21
6.60 7.45 -.85 50,779
2041 5.02 5.64 -.62
1.57 1.80 -.23
6.59 7.44 -.85 52,882
2042 5.02 5.61 -.60
1.57 1.82 -.25
6.59 7.43 -.84 55,074
2043 5.01 5.59 -.58
1.57 1.83 -.26
6.58 7.42 -.84 57,359
2044 5.01 5.56 -.56
1.57 1.85 -.28
6.57 7.41 -.84 59,736
2045 5.00 5.54 -.54
1.56 1.86 -.30
6.57 7.40 -.84 62,209
2046 5.00 5.52 -.52
1.56 1.88 -.32
6.56 7.40 -.84 64,782
2047 4.99 5.50 -.50
1.56 1.89 -.34
6.55 7.39 -.84 67,461
2048 4.99 5.48 -.49
1.56 1.91 -.35
6.55 7.39 -.84 70,246
2049 4.98 5.46 -.47
1.56 1.93 -.38
6.54 7.39 -.85 73,140
2050 4.98 5.44 -.46
1.55 1.95 -.40
6.53 7.39 -.86 76,145
2051 4.97 5.43 -.45
1.55 1.97 -.42
6.53 7.40 -.87 79,273
2052 4.97 5.42 -.45
1.55 1.99 -.44
6.52 7.41 -.89 82,538
2053 4.97 5.41 -.44
1.55 2.02 -.47
6.52 7.43 -.91 85,938
2054 4.96 5.40 -.44
1.55 2.05 -.50
6.51 7.45 -.94 89,481
2055 4.96 5.39 -.44
1.55 2.07 -.53
6.51 7.47 -.96 93,162
2056 4.95 5.39 -.43
1.55 2.10 -.56
6.50 7.49 -.99 96,994
2057 4.95 5.38 -.43
1.54 2.13 -.59
6.49 7.52 -1.02 100,986
2058 4.95 5.38 -.43
1.54 2.16 -.62
6.49 7.54 -1.05 105,155
2059 4.94 5.37 -.43
1.54 2.19 -.65
6.48 7.56 -1.08 109,502
2060 4.94 5.36 -.42
1.54 2.23 -.69
6.48 7.59 -1.11 114,028
2061 4.93 5.35 -.42
1.54 2.26 -.72
6.47 7.61 -1.14 118,750
2062 4.93 5.34 -.41
1.54 2.30 -.76
6.47 7.64 -1.17 123,685
2063 4.93 5.34 -.41
1.54 2.33 -.80
6.46 7.67 -1.21 128,836
2064 4.92 5.33 -.41
1.54 2.37 -.83
6.46 7.70 -1.24 134,210
2065 4.92 5.31 -.40
1.53 2.41 -.88
6.45 7.72 -1.27 139,809
2066 4.91 5.30 -.39
1.53 2.45 -.92
6.44 7.75 -1.31 145,637
2067 4.91 5.29 -.39
1.53 2.49 -.96
6.44 7.78 -1.35 151,716
2068 4.90 5.28 -.38
1.53 2.53 -1.00
6.43 7.81 -1.38 158,061
2069 4.90 5.27 -.37
1.53 2.57 -1.04
6.43 7.84 -1.41 164,686
2070 4.89 5.26 -.36
1.53 2.61 -1.08
6.42 7.87 -1.45 171,572
2071 4.89 5.25 -.36
1.52 2.65 -1.13
6.41 7.90 -1.48 178,743
2072 4.89 5.24 -.35
1.52 2.69 -1.17
6.41 7.93 -1.52 186,216
2073 4.88 5.23 -.35
1.52 2.73 -1.21
6.40 7.96 -1.56 193,996
2074 4.88 5.22 -.34
1.52 2.77 -1.25
6.40 7.99 -1.60 202,096
2075 4.87 5.21 -.34
1.52 2.81 -1.30
6.39 8.03 -1.64 210,526
2076 4.87 5.21 -.34
1.52 2.86 -1.34
6.38 8.06 -1.68 219,295
2077 4.86 5.20 -.34
1.52 2.90 -1.38
6.38 8.10 -1.72 228,420
2078 4.86 5.20 -.34
1.51 2.94 -1.42
6.37 8.14 -1.77 237,918
2079 4.86 5.20 -.34
1.51 2.98 -1.47
6.37 8.18 -1.81 247,794
2080 4.85 5.20 -.35
1.51 3.02 -1.51
6.36 8.22 -1.86 258,071
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.

Return to list of tables.

 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/23/2004