Table VI.F4.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP
Calendar Years 2005-80
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)
2005 4.89 4.41 0.49
1.45 1.53 -0.08
6.34 5.93 0.41 $12,024
2006 4.82 4.37 .45
1.46 1.57 -.11
6.28 5.94 .34 12,743
2007 4.85 4.37 .47
1.47 1.61 -.14
6.31 5.98 .33 13,455
2008 4.86 4.45 .41
1.48 1.67 -.19
6.34 6.12 .23 14,032
2009 4.81 4.51 .30
1.47 1.71 -.24
6.28 6.22 .06 15,019
2010 4.76 4.52 .24
1.47 1.75 -.28
6.24 6.28 -.04 16,366
2011 4.78 4.63 .15
1.49 1.82 -.33
6.26 6.44 -.18 17,451
2012 4.80 4.77 .03
1.49 1.89 -.40
6.29 6.66 -.37 18,382
2013 4.80 4.88 -.09
1.50 1.97 -.47
6.30 6.85 -.56 19,334
2014 4.79 5.00 -.22
1.50 2.05 -.55
6.29 7.05 -.76 20,340
2015 4.78 5.11 -.33
1.50 2.13 -.63
6.29 7.25 -.96 21,391
2016 4.78 5.23 -.45
1.51 2.22 -.72
6.28 7.45 -1.17 22,489
2017 4.77 5.35 -.58
1.51 2.32 -.82
6.28 7.67 -1.39 23,640
2018 4.77 5.47 -.70
1.51 2.43 -.92
6.28 7.90 -1.62 24,843
2019 4.76 5.59 -.82
1.51 2.54 -1.03
6.28 8.13 -1.85 26,107
2020 4.76 5.71 -.95
1.51 2.66 -1.15
6.27 8.37 -2.10 27,419
2021 4.76 5.83 -1.07
1.51 2.79 -1.27
6.27 8.62 -2.35 28,796
2022 4.75 5.95 -1.20
1.51 2.92 -1.41
6.27 8.87 -2.60 30,225
2023 4.75 6.06 -1.31
1.52 3.07 -1.55
6.26 9.13 -2.87 31,723
2024 4.74 6.17 -1.43
1.52 3.22 -1.70
6.26 9.39 -3.13 33,278
2025 4.74 6.29 -1.56
1.52 3.38 -1.86
6.25 9.67 -3.41 34,902
2026 4.73 6.41 -1.68
1.52 3.54 -2.02
6.25 9.94 -3.69 36,607
2027 4.73 6.51 -1.79
1.52 3.70 -2.18
6.25 10.22 -3.97 38,407
2028 4.72 6.61 -1.89
1.52 3.87 -2.35
6.24 10.48 -4.24 40,297
2029 4.71 6.70 -1.98
1.52 4.05 -2.53
6.24 10.75 -4.51 42,259
2030 4.71 6.78 -2.07
1.52 4.24 -2.72
6.23 11.03 -4.80 44,304
2031 4.70 6.86 -2.16
1.52 4.44 -2.91
6.22 11.30 -5.07 46,455
2032 4.69 6.93 -2.24
1.52 4.62 -3.10
6.22 11.55 -5.34 48,722
2033 4.69 6.99 -2.30
1.52 4.81 -3.29
6.21 11.80 -5.59 51,110
2034 4.68 7.03 -2.35
1.52 5.01 -3.49
6.20 12.04 -5.84 53,603
2035 4.67 7.07 -2.40
1.52 5.20 -3.68
6.19 12.27 -6.09 56,199
2036 4.66 7.11 -2.45
1.52 5.39 -3.87
6.18 12.50 -6.32 58,910
2037 4.65 7.14 -2.49
1.52 5.56 -4.05
6.17 12.70 -6.54 61,746
2038 4.64 7.16 -2.52
1.51 5.73 -4.22
6.15 12.89 -6.74 64,721
2039 4.63 7.18 -2.55
1.51 5.90 -4.39
6.14 13.08 -6.94 67,841
2040 4.62 7.20 -2.58
1.51 6.07 -4.56
6.13 13.27 -7.14 71,099
2041 4.61 7.21 -2.60
1.51 6.23 -4.72
6.12 13.44 -7.32 74,504
2042 4.60 7.23 -2.63
1.50 6.37 -4.87
6.10 13.60 -7.50 78,070
2043 4.59 7.25 -2.66
1.50 6.51 -5.01
6.09 13.76 -7.67 81,798
2044 4.58 7.26 -2.68
1.50 6.66 -5.16
6.08 13.92 -7.84 85,683
2045 4.57 7.28 -2.71
1.50 6.80 -5.31
6.07 14.08 -8.01 89,713
2046 4.56 7.30 -2.74
1.49 6.94 -5.45
6.05 14.24 -8.18 93,896
2047 4.55 7.32 -2.77
1.49 7.06 -5.57
6.04 14.38 -8.34 98,281
2048 4.54 7.33 -2.79
1.49 7.18 -5.69
6.03 14.51 -8.48 102,880
2049 4.53 7.35 -2.82
1.49 7.29 -5.80
6.02 14.64 -8.62 107,675
2050 4.52 7.37 -2.85
1.48 7.39 -5.91
6.00 14.77 -8.77 112,658
2051 4.51 7.40 -2.89
1.48 7.50 -6.02
5.99 14.90 -8.91 117,859
2052 4.50 7.42 -2.92
1.48 7.60 -6.12
5.98 15.02 -9.04 123,302
2053 4.49 7.45 -2.96
1.48 7.69 -6.21
5.97 15.13 -9.17 128,982
2054 4.48 7.47 -3.00
1.47 7.78 -6.30
5.95 15.25 -9.30 134,911
2055 4.47 7.50 -3.04
1.47 7.87 -6.40
5.94 15.38 -9.44 141,075
2056 4.46 7.53 -3.08
1.47 7.97 -6.50
5.93 15.51 -9.58 147,516
2057 4.45 7.57 -3.12
1.47 8.07 -6.60
5.92 15.64 -9.72 154,268
2058 4.44 7.60 -3.16
1.47 8.17 -6.71
5.91 15.77 -9.86 161,314
2059 4.43 7.63 -3.20
1.46 8.28 -6.81
5.89 15.90 -10.01 168,666
2060 4.42 7.66 -3.24
1.46 8.39 -6.92
5.88 16.05 -10.16 176,324
2061 4.41 7.69 -3.28
1.46 8.50 -7.04
5.87 16.19 -10.32 184,300
2062 4.40 7.73 -3.33
1.46 8.61 -7.15
5.86 16.34 -10.48 192,602
2063 4.39 7.77 -3.38
1.46 8.72 -7.26
5.85 16.49 -10.64 201,238
2064 4.38 7.81 -3.43
1.46 8.84 -7.38
5.84 16.65 -10.81 210,321
2065 4.37 7.85 -3.47
1.45 8.96 -7.51
5.83 16.81 -10.98 219,808
2066 4.37 7.88 -3.52
1.45 9.09 -7.64
5.82 16.97 -11.16 229,685
2067 4.36 7.92 -3.57
1.45 9.22 -7.77
5.81 17.14 -11.34 239,978
2068 4.35 7.96 -3.61
1.45 9.35 -7.90
5.79 17.31 -11.51 250,822
2069 4.34 7.99 -3.65
1.45 9.47 -8.02
5.78 17.46 -11.68 262,103
2070 4.33 8.02 -3.70
1.44 9.60 -8.15
5.77 17.62 -11.85 273,874
2071 4.32 8.05 -3.74
1.44 9.72 -8.28
5.76 17.78 -12.02 286,164
2072 4.31 8.09 -3.78
1.44 9.85 -8.41
5.75 17.93 -12.19 298,962
2073 4.30 8.12 -3.82
1.44 9.97 -8.54
5.74 18.09 -12.35 312,283
2074 4.29 8.14 -3.85
1.44 10.10 -8.66
5.73 18.24 -12.51 326,213
2075 4.28 8.17 -3.89
1.43 10.23 -8.79
5.71 18.39 -12.68 340,772
2076 4.27 8.19 -3.92
1.43 10.35 -8.92
5.70 18.55 -12.85 355,990
2077 4.26 8.22 -3.96
1.43 10.48 -9.05
5.69 18.70 -13.01 371,862
2078 4.25 8.24 -3.99
1.43 10.61 -9.18
5.68 18.85 -13.17 388,474
2079 4.24 8.26 -4.02
1.42 10.74 -9.31
5.67 19.00 -13.33 405,831
2080 4.23 8.28 -4.05
1.42 10.86 -9.44
5.65 19.14 -13.49 423,931
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 3/23/2005