Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP
Calendar Years 2004-80
Intermediate 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 4.33 0.56
1.47 1.50 -0.02
6.36 5.83 0.53 11,544
2005 5.01 4.28 .73
1.49 1.53 -.04
6.50 5.81 .69 12,090
2006 5.01 4.25 .76
1.50 1.55 -.05
6.51 5.79 .71 12,675
2007 5.01 4.23 .78
1.50 1.57 -.07
6.51 5.80 .72 13,321
2008 5.01 4.24 .77
1.52 1.58 -.07
6.52 5.82 .70 14,025
2009 4.98 4.28 .70
1.51 1.60 -.09
6.49 5.88 .61 14,754
2010 4.98 4.32 .66
1.52 1.62 -.10
6.49 5.94 .56 15,508
2011 4.99 4.37 .61
1.53 1.63 -.11
6.51 6.01 .51 16,281
2012 4.98 4.45 .53
1.53 1.66 -.12
6.52 6.11 .40 17,068
2013 4.97 4.54 .43
1.54 1.69 -.15
6.51 6.23 .28 17,872
2014 4.97 4.63 .34
1.54 1.72 -.17
6.52 6.35 .17 18,708
2015 4.97 4.74 .24
1.55 1.75 -.21
6.52 6.49 .03 19,572
2016 4.97 4.85 .13
1.55 1.79 -.24
6.52 6.63 -.11 20,471
2017 4.97 4.96 .01
1.55 1.83 -.28
6.52 6.79 -.27 21,408
2018 4.97 5.07 -.10
1.55 1.87 -.32
6.52 6.95 -.43 22,387
2019 4.97 5.19 -.23
1.55 1.92 -.37
6.52 7.12 -.59 23,391
2020 4.97 5.32 -.35
1.56 1.98 -.42
6.52 7.29 -.77 24,438
2021 4.97 5.44 -.47
1.56 2.03 -.47
6.53 7.47 -.94 25,518
2022 4.96 5.55 -.59
1.56 2.09 -.53
6.53 7.64 -1.12 26,643
2023 4.96 5.67 -.71
1.56 2.15 -.59
6.53 7.82 -1.29 27,804
2024 4.96 5.78 -.82
1.56 2.22 -.65
6.53 7.99 -1.47 29,015
2025 4.96 5.89 -.93
1.57 2.28 -.72
6.52 8.17 -1.65 30,273
2026 4.96 5.99 -1.03
1.57 2.35 -.78
6.52 8.34 -1.81 31,589
2027 4.95 6.08 -1.13
1.57 2.42 -.85
6.52 8.50 -1.98 32,970
2028 4.95 6.17 -1.22
1.57 2.48 -.91
6.52 8.65 -2.13 34,406
2029 4.95 6.24 -1.29
1.57 2.56 -.99
6.52 8.80 -2.28 35,907
2030 4.94 6.31 -1.37
1.57 2.64 -1.06
6.51 8.94 -2.43 37,478
2031 4.94 6.37 -1.43
1.57 2.71 -1.14
6.51 9.08 -2.57 39,122
2032 4.93 6.42 -1.49
1.57 2.78 -1.21
6.50 9.20 -2.70 40,846
2033 4.93 6.46 -1.54
1.57 2.85 -1.28
6.50 9.31 -2.82 42,647
2034 4.92 6.50 -1.58
1.57 2.92 -1.35
6.49 9.42 -2.93 44,528
2035 4.92 6.52 -1.61
1.57 3.00 -1.43
6.48 9.52 -3.04 46,495
2036 4.91 6.54 -1.63
1.57 3.07 -1.50
6.48 9.60 -3.13 48,555
2037 4.90 6.55 -1.65
1.57 3.13 -1.57
6.47 9.68 -3.21 50,711
2038 4.89 6.55 -1.65
1.56 3.19 -1.63
6.46 9.74 -3.29 52,963
2039 4.89 6.55 -1.66
1.56 3.26 -1.69
6.45 9.80 -3.35 55,308
2040 4.88 6.54 -1.66
1.56 3.32 -1.76
6.44 9.86 -3.42 57,758
2041 4.87 6.53 -1.66
1.56 3.37 -1.82
6.43 9.91 -3.48 60,320
2042 4.86 6.53 -1.66
1.55 3.43 -1.87
6.42 9.95 -3.54 62,991
2043 4.85 6.52 -1.66
1.55 3.48 -1.93
6.41 10.00 -3.59 65,777
2044 4.85 6.51 -1.66
1.55 3.53 -1.99
6.39 10.04 -3.65 68,681
2045 4.84 6.50 -1.66
1.55 3.59 -2.04
6.38 10.09 -3.71 71,708
2046 4.83 6.49 -1.66
1.54 3.64 -2.09
6.37 10.13 -3.76 74,861
2047 4.82 6.49 -1.66
1.54 3.68 -2.14
6.36 10.17 -3.81 78,145
2048 4.81 6.48 -1.67
1.54 3.73 -2.19
6.35 10.21 -3.85 81,560
2049 4.81 6.48 -1.67
1.54 3.77 -2.24
6.34 10.25 -3.91 85,110
2050 4.80 6.47 -1.68
1.53 3.82 -2.29
6.33 10.29 -3.96 88,807
2051 4.79 6.47 -1.68
1.53 3.86 -2.33
6.32 10.34 -4.02 92,666
2052 4.78 6.48 -1.70
1.53 3.91 -2.38
6.31 10.39 -4.07 96,687
2053 4.77 6.48 -1.71
1.53 3.95 -2.43
6.30 10.43 -4.13 100,894
2054 4.77 6.49 -1.72
1.52 4.00 -2.48
6.29 10.49 -4.20 105,280
2055 4.76 6.49 -1.73
1.52 4.05 -2.53
6.28 10.55 -4.26 109,843
2056 4.75 6.50 -1.75
1.52 4.11 -2.58
6.27 10.61 -4.33 114,605
2057 4.74 6.51 -1.77
1.52 4.16 -2.64
6.26 10.67 -4.41 119,560
2058 4.74 6.52 -1.78
1.52 4.21 -2.70
6.25 10.73 -4.48 124,735
2059 4.73 6.52 -1.79
1.51 4.27 -2.76
6.24 10.80 -4.55 130,140
2060 4.72 6.53 -1.81
1.51 4.33 -2.82
6.23 10.86 -4.63 135,775
2061 4.71 6.54 -1.82
1.51 4.39 -2.88
6.23 10.93 -4.71 141,647
2062 4.71 6.55 -1.84
1.51 4.46 -2.95
6.22 11.00 -4.79 147,779
2063 4.70 6.56 -1.86
1.51 4.52 -3.01
6.21 11.08 -4.87 154,169
2064 4.69 6.56 -1.87
1.50 4.59 -3.09
6.20 11.16 -4.96 160,838
2065 4.68 6.57 -1.89
1.50 4.66 -3.16
6.19 11.23 -5.05 167,802
2066 4.68 6.58 -1.90
1.50 4.74 -3.24
6.18 11.32 -5.14 175,057
2067 4.67 6.59 -1.92
1.50 4.81 -3.31
6.17 11.39 -5.23 182,640
2068 4.66 6.59 -1.93
1.50 4.88 -3.38
6.16 11.47 -5.31 190,598
2069 4.65 6.59 -1.94
1.49 4.95 -3.46
6.15 11.55 -5.40 198,874
2070 4.65 6.60 -1.95
1.49 5.02 -3.53
6.14 11.62 -5.48 207,504
2071 4.64 6.60 -1.96
1.49 5.10 -3.61
6.13 11.70 -5.57 216,515
2072 4.63 6.60 -1.97
1.49 5.17 -3.69
6.12 11.78 -5.66 225,906
2073 4.62 6.61 -1.98
1.49 5.25 -3.76
6.11 11.85 -5.74 235,687
2074 4.62 6.61 -1.99
1.48 5.32 -3.84
6.10 11.93 -5.83 245,884
2075 4.61 6.61 -2.00
1.48 5.39 -3.91
6.09 12.00 -5.92 256,526
2076 4.60 6.61 -2.01
1.48 5.47 -3.99
6.08 12.08 -6.00 267,623
2077 4.59 6.62 -2.03
1.48 5.54 -4.06
6.07 12.16 -6.09 279,193
2078 4.58 6.62 -2.04
1.47 5.61 -4.14
6.06 12.23 -6.17 291,262
2079 4.58 6.62 -2.05
1.47 5.69 -4.21
6.05 12.31 -6.26 303,819
2080 4.57 6.63 -2.06
1.47 5.76 -4.29
6.04 12.39 -6.35 316,891
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 3/23/2004