Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP
Calendar Years 2004-80
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)
2004 4.92 4.42 0.50
1.47 1.55 -0.08
6.38 5.97 0.41 $11,381
2005 4.95 4.40 .55
1.49 1.60 -.12
6.44 6.01 .43 12,062
2006 4.97 4.41 .56
1.50 1.64 -.15
6.47 6.06 .41 12,697
2007 5.00 4.47 .52
1.50 1.71 -.21
6.50 6.18 .31 13,181
2008 4.94 4.49 .45
1.51 1.75 -.25
6.45 6.24 .20 14,075
2009 4.88 4.51 .37
1.50 1.78 -.28
6.38 6.29 .09 15,336
2010 4.88 4.59 .29
1.51 1.84 -.33
6.39 6.43 -.04 16,354
2011 4.91 4.70 .21
1.52 1.90 -.37
6.43 6.60 -.17 17,235
2012 4.91 4.80 .10
1.53 1.96 -.43
6.44 6.76 -.33 18,177
2013 4.89 4.89 (2)
1.53 2.03 -.50
6.42 6.92 -.50 19,191
2014 4.89 5.00 -.11
1.54 2.10 -.57
6.42 7.10 -.68 20,185
2015 4.88 5.11 -.23
1.54 2.18 -.65
6.42 7.30 -.88 21,230
2016 4.88 5.24 -.36
1.54 2.27 -.73
6.42 7.51 -1.09 22,318
2017 4.88 5.37 -.49
1.54 2.36 -.82
6.42 7.73 -1.32 23,459
2018 4.87 5.50 -.63
1.54 2.46 -.92
6.41 7.96 -1.55 24,655
2019 4.87 5.64 -.77
1.54 2.58 -1.03
6.41 8.21 -1.80 25,891
2020 4.86 5.78 -.91
1.55 2.69 -1.15
6.41 8.47 -2.06 27,185
2021 4.86 5.91 -1.05
1.55 2.82 -1.27
6.41 8.73 -2.33 28,525
2022 4.86 6.05 -1.19
1.55 2.96 -1.41
6.41 9.00 -2.60 29,929
2023 4.85 6.18 -1.33
1.55 3.10 -1.55
6.40 9.28 -2.88 31,382
2024 4.85 6.32 -1.47
1.55 3.25 -1.70
6.40 9.57 -3.17 32,904
2025 4.84 6.45 -1.60
1.55 3.41 -1.86
6.40 9.86 -3.46 34,502
2026 4.84 6.57 -1.73
1.55 3.57 -2.02
6.39 10.14 -3.75 36,180
2027 4.83 6.69 -1.85
1.55 3.74 -2.19
6.39 10.43 -4.04 37,941
2028 4.83 6.80 -1.97
1.56 3.92 -2.36
6.38 10.71 -4.33 39,776
2029 4.82 6.90 -2.08
1.56 4.12 -2.56
6.38 11.01 -4.64 41,698
2030 4.82 6.99 -2.17
1.56 4.32 -2.76
6.37 11.31 -4.93 43,713
2031 4.81 7.08 -2.27
1.56 4.51 -2.95
6.37 11.59 -5.22 45,826
2032 4.80 7.16 -2.36
1.56 4.70 -3.15
6.36 11.86 -5.51 48,046
2033 4.79 7.23 -2.44
1.56 4.90 -3.35
6.35 12.13 -5.78 50,374
2034 4.79 7.29 -2.51
1.55 5.11 -3.55
6.34 12.40 -6.06 52,808
2035 4.78 7.34 -2.57
1.55 5.31 -3.76
6.33 12.65 -6.32 55,354
2036 4.77 7.39 -2.62
1.55 5.50 -3.95
6.32 12.90 -6.57 58,016
2037 4.76 7.43 -2.67
1.55 5.69 -4.14
6.31 13.12 -6.81 60,800
2038 4.75 7.46 -2.71
1.55 5.87 -4.32
6.30 13.33 -7.03 63,726
2039 4.74 7.48 -2.74
1.55 6.05 -4.51
6.29 13.54 -7.25 66,793
2040 4.73 7.51 -2.78
1.54 6.23 -4.68
6.27 13.73 -7.46 69,987
2041 4.72 7.53 -2.81
1.54 6.39 -4.85
6.26 13.92 -7.66 73,328
2042 4.71 7.55 -2.84
1.54 6.54 -5.01
6.25 14.09 -7.85 76,815
2043 4.70 7.57 -2.87
1.54 6.69 -5.16
6.24 14.26 -8.03 80,452
2044 4.69 7.59 -2.90
1.53 6.85 -5.31
6.22 14.44 -8.22 84,238
2045 4.68 7.61 -2.93
1.53 6.99 -5.46
6.21 14.61 -8.40 88,180
2046 4.67 7.63 -2.96
1.53 7.12 -5.60
6.20 14.76 -8.56 92,317
2047 4.66 7.65 -2.99
1.52 7.24 -5.72
6.18 14.89 -8.71 96,657
2048 4.65 7.67 -3.02
1.52 7.35 -5.83
6.17 15.02 -8.85 101,173
2049 4.64 7.69 -3.05
1.52 7.46 -5.94
6.16 15.14 -8.99 105,874
2050 4.63 7.71 -3.08
1.52 7.56 -6.05
6.14 15.27 -9.13 110,773
2051 4.62 7.73 -3.12
1.51 7.66 -6.15
6.13 15.40 -9.27 115,884
2052 4.61 7.76 -3.16
1.51 7.75 -6.24
6.12 15.51 -9.40 121,200
2053 4.60 7.79 -3.20
1.51 7.83 -6.32
6.10 15.63 -9.52 126,747
2054 4.59 7.83 -3.24
1.51 7.92 -6.41
6.09 15.74 -9.65 132,541
2055 4.58 7.86 -3.28
1.50 8.01 -6.51
6.08 15.87 -9.79 138,621
2056 4.57 7.89 -3.32
1.50 8.11 -6.61
6.07 16.00 -9.93 144,994
2057 4.56 7.92 -3.37
1.50 8.21 -6.71
6.06 16.13 -10.07 151,610
2058 4.55 7.96 -3.41
1.50 8.31 -6.81
6.04 16.26 -10.22 158,521
2059 4.54 7.99 -3.45
1.50 8.41 -6.92
6.03 16.40 -10.37 165,745
2060 4.53 8.02 -3.50
1.49 8.52 -7.03
6.02 16.55 -10.53 173,235
2061 4.52 8.06 -3.55
1.49 8.64 -7.15
6.01 16.70 -10.69 180,983
2062 4.51 8.11 -3.60
1.49 8.75 -7.26
6.00 16.86 -10.86 189,110
2063 4.50 8.15 -3.65
1.49 8.87 -7.38
5.99 17.02 -11.03 197,608
2064 4.49 8.18 -3.70
1.49 9.00 -7.51
5.98 17.18 -11.21 206,573
2065 4.48 8.22 -3.74
1.48 9.13 -7.65
5.96 17.35 -11.38 215,997
2066 4.47 8.25 -3.78
1.48 9.27 -7.79
5.95 17.52 -11.57 225,757
2067 4.46 8.29 -3.83
1.48 9.40 -7.92
5.94 17.69 -11.75 235,944
2068 4.45 8.32 -3.87
1.48 9.53 -8.05
5.93 17.85 -11.92 246,564
2069 4.44 8.36 -3.92
1.48 9.66 -8.18
5.92 18.01 -12.10 257,654
2070 4.43 8.39 -3.96
1.47 9.79 -8.32
5.91 18.18 -12.28 269,207
2071 4.42 8.42 -4.00
1.47 9.93 -8.46
5.89 18.35 -12.46 281,234
2072 4.41 8.46 -4.04
1.47 10.06 -8.59
5.88 18.52 -12.63 293,749
2073 4.40 8.49 -4.08
1.47 10.19 -8.72
5.87 18.68 -12.81 306,872
2074 4.39 8.51 -4.12
1.47 10.33 -8.86
5.86 18.84 -12.98 320,644
2075 4.38 8.54 -4.15
1.46 10.46 -9.00
5.85 19.00 -13.15 335,075
2076 4.37 8.56 -4.19
1.46 10.60 -9.13
5.83 19.16 -13.32 350,113
2077 4.36 8.58 -4.22
1.46 10.73 -9.27
5.82 19.31 -13.49 365,790
2078 4.35 8.61 -4.25
1.46 10.86 -9.40
5.81 19.46 -13.65 382,149
2079 4.34 8.63 -4.28
1.45 10.99 -9.53
5.80 19.61 -13.82 399,246
2080 4.33 8.65 -4.32
1.45 11.12 -9.67
5.78 19.77 -13.98 417,043
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