Table VI.F4.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP
Calendar Years 2005-80
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)
2005 4.82 4.26 0.56
1.45 1.45 (2)
6.27 5.71 0.56 $12,359
2006 4.88 4.21 .67
1.46 1.47 -0.01
6.34 5.68 .66 13,020
2007 4.87 4.19 .68
1.47 1.48 -.02
6.33 5.67 .66 13,710
2008 4.87 4.20 .67
1.48 1.50 -.02
6.35 5.70 .65 14,424
2009 4.86 4.24 .61
1.47 1.52 -.04
6.33 5.76 .57 15,160
2010 4.86 4.28 .57
1.48 1.54 -.06
6.34 5.82 .51 15,926
2011 4.87 4.34 .53
1.49 1.56 -.07
6.36 5.90 .46 16,721
2012 4.87 4.42 .45
1.50 1.59 -.09
6.37 6.02 .35 17,534
2013 4.87 4.51 .36
1.50 1.63 -.12
6.37 6.14 .23 18,369
2014 4.86 4.61 .25
1.51 1.66 -.15
6.37 6.27 .10 19,232
2015 4.86 4.71 .16
1.51 1.70 -.19
6.37 6.41 -.04 20,127
2016 4.86 4.81 .05
1.51 1.74 -.23
6.37 6.55 -.18 21,055
2017 4.86 4.92 -.06
1.51 1.79 -.27
6.37 6.70 -.33 22,022
2018 4.86 5.02 -.16
1.52 1.83 -.32
6.37 6.85 -.48 23,025
2019 4.86 5.13 -.27
1.52 1.88 -.36
6.37 7.01 -.64 24,072
2020 4.86 5.24 -.38
1.52 1.94 -.42
6.38 7.17 -.80 25,150
2021 4.85 5.35 -.49
1.52 1.99 -.47
6.38 7.34 -.96 26,276
2022 4.85 5.45 -.60
1.52 2.05 -.53
6.38 7.50 -1.13 27,440
2023 4.85 5.55 -.70
1.53 2.11 -.59
6.37 7.67 -1.29 28,652
2024 4.85 5.65 -.81
1.53 2.18 -.65
6.37 7.83 -1.46 29,904
2025 4.84 5.75 -.91
1.53 2.24 -.71
6.37 7.99 -1.62 31,204
2026 4.84 5.85 -1.01
1.53 2.31 -.78
6.37 8.16 -1.78 32,558
2027 4.84 5.93 -1.10
1.53 2.37 -.84
6.37 8.31 -1.94 33,985
2028 4.84 6.01 -1.18
1.53 2.44 -.90
6.37 8.45 -2.08 35,479
2029 4.83 6.08 -1.25
1.53 2.50 -.97
6.36 8.58 -2.21 37,030
2030 4.83 6.14 -1.31
1.53 2.57 -1.04
6.36 8.71 -2.35 38,644
2031 4.82 6.19 -1.37
1.53 2.64 -1.11
6.36 8.83 -2.48 40,335
2032 4.82 6.24 -1.42
1.53 2.71 -1.17
6.35 8.94 -2.59 42,114
2033 4.81 6.27 -1.46
1.53 2.77 -1.24
6.35 9.04 -2.70 43,982
2034 4.81 6.29 -1.49
1.53 2.84 -1.30
6.34 9.13 -2.79 45,930
2035 4.80 6.31 -1.51
1.53 2.90 -1.37
6.33 9.21 -2.88 47,952
2036 4.79 6.32 -1.53
1.53 2.97 -1.44
6.32 9.29 -2.96 50,065
2037 4.79 6.33 -1.54
1.53 3.02 -1.49
6.31 9.35 -3.03 52,280
2038 4.78 6.32 -1.54
1.53 3.08 -1.55
6.31 9.40 -3.09 54,601
2039 4.77 6.32 -1.54
1.52 3.13 -1.61
6.30 9.45 -3.15 57,027
2040 4.76 6.31 -1.54
1.52 3.18 -1.66
6.29 9.49 -3.20 59,553
2041 4.76 6.30 -1.54
1.52 3.23 -1.71
6.28 9.53 -3.26 62,191
2042 4.75 6.29 -1.54
1.52 3.28 -1.76
6.27 9.57 -3.30 64,947
2043 4.74 6.28 -1.54
1.51 3.33 -1.81
6.26 9.61 -3.35 67,828
2044 4.73 6.27 -1.54
1.51 3.37 -1.86
6.25 9.64 -3.40 70,825
2045 4.73 6.26 -1.54
1.51 3.42 -1.91
6.24 9.69 -3.45 73,937
2046 4.72 6.26 -1.54
1.51 3.47 -1.96
6.22 9.73 -3.50 77,173
2047 4.71 6.25 -1.54
1.51 3.52 -2.01
6.21 9.77 -3.55 80,551
2048 4.70 6.25 -1.54
1.50 3.56 -2.06
6.20 9.80 -3.60 84,077
2049 4.69 6.24 -1.55
1.50 3.60 -2.10
6.19 9.84 -3.65 87,740
2050 4.69 6.24 -1.55
1.50 3.65 -2.15
6.18 9.89 -3.70 91,544
2051 4.68 6.24 -1.56
1.50 3.69 -2.20
6.18 9.93 -3.76 95,521
2052 4.67 6.24 -1.57
1.49 3.74 -2.24
6.17 9.98 -3.81 99,674
2053 4.66 6.24 -1.58
1.49 3.78 -2.29
6.16 10.02 -3.87 104,006
2054 4.66 6.25 -1.59
1.49 3.83 -2.34
6.15 10.07 -3.93 108,533
2055 4.65 6.25 -1.60
1.49 3.88 -2.39
6.14 10.13 -3.99 113,245
2056 4.64 6.26 -1.62
1.49 3.93 -2.45
6.13 10.19 -4.06 118,148
2057 4.63 6.27 -1.63
1.49 3.99 -2.50
6.12 10.25 -4.13 123,270
2058 4.63 6.27 -1.65
1.48 4.04 -2.55
6.11 10.31 -4.20 128,611
2059 4.62 6.28 -1.66
1.48 4.09 -2.61
6.10 10.37 -4.27 134,179
2060 4.61 6.29 -1.67
1.48 4.15 -2.67
6.09 10.44 -4.35 139,983
2061 4.60 6.29 -1.69
1.48 4.21 -2.73
6.08 10.50 -4.42 146,031
2062 4.60 6.30 -1.70
1.48 4.27 -2.79
6.07 10.57 -4.50 152,357
2063 4.59 6.31 -1.72
1.47 4.33 -2.86
6.06 10.64 -4.58 158,969
2064 4.58 6.32 -1.74
1.47 4.39 -2.92
6.06 10.71 -4.66 165,858
2065 4.58 6.33 -1.75
1.47 4.46 -2.99
6.05 10.79 -4.74 173,043
2066 4.57 6.34 -1.77
1.47 4.53 -3.06
6.04 10.86 -4.83 180,486
2067 4.56 6.35 -1.78
1.47 4.60 -3.13
6.03 10.94 -4.91 188,258
2068 4.55 6.35 -1.80
1.46 4.66 -3.20
6.02 11.02 -5.00 196,424
2069 4.55 6.36 -1.81
1.46 4.73 -3.27
6.01 11.09 -5.08 204,957
2070 4.54 6.36 -1.82
1.46 4.80 -3.34
6.00 11.16 -5.16 213,845
2071 4.53 6.37 -1.84
1.46 4.87 -3.41
5.99 11.23 -5.24 223,108
2072 4.52 6.37 -1.85
1.46 4.93 -3.48
5.98 11.30 -5.32 232,762
2073 4.52 6.37 -1.86
1.45 5.00 -3.55
5.97 11.37 -5.40 242,843
2074 4.51 6.38 -1.87
1.45 5.07 -3.61
5.96 11.44 -5.48 253,364
2075 4.50 6.38 -1.88
1.45 5.14 -3.69
5.95 11.52 -5.56 264,319
2076 4.49 6.38 -1.89
1.45 5.21 -3.76
5.94 11.59 -5.65 275,740
2077 4.49 6.39 -1.90
1.45 5.28 -3.83
5.93 11.66 -5.73 287,643
2078 4.48 6.39 -1.91
1.44 5.35 -3.90
5.92 11.73 -5.81 300,058
2079 4.47 6.39 -1.92
1.44 5.41 -3.97
5.91 11.81 -5.89 313,009
2080 4.46 6.39 -1.93
1.44 5.48 -4.04
5.90 11.88 -5.97 326,509
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 3/23/2005