Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP, Calendar Years 2003-80
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)
2003 5.07 4.33 0.74
1.51 1.40 0.11
6.57 5.73 0.85 $11,003
2004 5.08 4.26 .83
1.52 1.38 .14
6.60 5.63 .96 11,622
2005 5.09 4.20 .89
1.52 1.35 .17
6.61 5.54 1.06 12,250
2006 5.08 4.14 .94
1.52 1.32 .20
6.60 5.46 1.14 12,892
2007 5.09 4.11 .99
1.52 1.30 .23
6.61 5.40 1.21 13,560
2008 5.09 4.08 1.00
1.53 1.28 .25
6.61 5.36 1.25 14,250
2009 5.09 4.08 1.00
1.53 1.27 .26
6.61 5.35 1.26 14,961
2010 5.08 4.09 .99
1.53 1.27 .26
6.62 5.36 1.26 15,688
2011 5.10 4.12 .98
1.54 1.27 .27
6.64 5.39 1.25 16,426
2012 5.10 4.16 .94
1.54 1.26 .28
6.64 5.42 1.22 17,173
2013 5.10 4.24 .86
1.54 1.26 .28
6.64 5.50 1.14 17,939
2014 5.10 4.32 .78
1.55 1.26 .28
6.65 5.59 1.06 18,725
2015 5.10 4.41 .69
1.55 1.27 .28
6.65 5.68 .98 19,532
2016 5.11 4.51 .59
1.55 1.28 .28
6.66 5.79 .87 20,361
2017 5.11 4.62 .49
1.56 1.28 .27
6.67 5.90 .76 21,228
2018 5.11 4.73 .38
1.56 1.29 .27
6.67 6.02 .65 22,124
2019 5.11 4.84 .27
1.56 1.30 .26
6.68 6.14 .53 23,060
2020 5.12 4.96 .16
1.57 1.31 .25
6.68 6.27 .41 24,028
2021 5.12 5.08 .04
1.57 1.32 .25
6.69 6.40 .29 25,036
2022 5.12 5.19 -.06
1.57 1.34 .24
6.70 6.52 .17 26,083
2023 5.12 5.27 -.15
1.58 1.35 .22
6.70 6.62 .08 27,173
2024 5.12 5.36 -.23
1.58 1.37 .21
6.70 6.72 -.02 28,303
2025 5.13 5.43 -.31
1.58 1.38 .20
6.71 6.81 -.11 29,481
2026 5.13 5.51 -.38
1.58 1.39 .19
6.71 6.90 -.19 30,714
2027 5.13 5.57 -.45
1.58 1.41 .18
6.71 6.98 -.27 32,003
2028 5.13 5.64 -.51
1.59 1.42 .17
6.71 7.06 -.34 33,353
2029 5.13 5.69 -.56
1.59 1.43 .15
6.71 7.12 -.41 34,767
2030 5.13 5.73 -.61
1.59 1.45 .14
6.72 7.18 -.47 36,248
2031 5.12 5.76 -.64
1.59 1.46 .13
6.71 7.23 -.51 37,800
2032 5.12 5.79 -.66
1.59 1.48 .11
6.71 7.26 -.55 39,424
2033 5.12 5.80 -.68
1.59 1.49 .10
6.71 7.29 -.58 41,124
2034 5.12 5.80 -.69
1.59 1.50 .09
6.71 7.31 -.60 42,901
2035 5.11 5.80 -.69
1.59 1.52 .07
6.70 7.32 -.62 44,756
2036 5.11 5.80 -.68
1.59 1.53 .06
6.70 7.32 -.62 46,693
2037 5.11 5.78 -.67
1.59 1.54 .05
6.70 7.32 -.63 48,720
2038 5.10 5.76 -.66
1.59 1.55 .03
6.69 7.32 -.63 50,837
2039 5.10 5.74 -.64
1.59 1.57 .02
6.69 7.31 -.62 53,046
2040 5.10 5.72 -.62
1.58 1.58 2
6.68 7.30 -.62 55,348
2041 5.09 5.70 -.60
1.58 1.59 -.01
6.67 7.29 -.62 57,750
2042 5.09 5.67 -.59
1.58 1.61 -.03
6.67 7.28 -.62 60,257
2043 5.08 5.65 -.57
1.58 1.62 -.04
6.66 7.28 -.61 62,873
2044 5.08 5.64 -.56
1.58 1.64 -.06
6.66 7.27 -.62 65,601
2045 5.08 5.62 -.55
1.58 1.65 -.08
6.65 7.27 -.62 68,445
2046 5.07 5.61 -.54
1.58 1.67 -.09
6.65 7.28 -.63 71,407
2047 5.07 5.60 -.53
1.57 1.69 -.11
6.64 7.28 -.64 74,497
2048 5.06 5.59 -.53
1.57 1.70 -.13
6.64 7.29 -.66 77,719
2049 5.06 5.58 -.52
1.57 1.72 -.15
6.63 7.31 -.67 81,078
2050 5.06 5.58 -.52
1.57 1.74 -.17
6.63 7.32 -.69 84,582
2051 5.05 5.58 -.52
1.57 1.76 -.19
6.62 7.34 -.72 88,235
2052 5.05 5.57 -.53
1.57 1.79 -.22
6.62 7.36 -.74 92,052
2053 5.05 5.57 -.53
1.57 1.81 -.24
6.61 7.39 -.77 96,038
2054 5.04 5.57 -.53
1.57 1.84 -.27
6.61 7.41 -.80 100,203
2055 5.04 5.57 -.53
1.57 1.86 -.30
6.60 7.44 -.83 104,553
2056 5.04 5.57 -.53
1.57 1.89 -.33
6.60 7.46 -.86 109,100
2057 5.03 5.56 -.53
1.56 1.92 -.35
6.60 7.48 -.89 113,857
2058 5.03 5.56 -.53
1.56 1.95 -.38
6.59 7.50 -.91 118,834
2059 5.02 5.55 -.52
1.56 1.97 -.41
6.58 7.52 -.94 124,033
2060 5.02 5.53 -.52
1.56 2.00 -.44
6.58 7.54 -.96 129,465
2061 5.01 5.52 -.51
1.56 2.03 -.47
6.57 7.55 -.98 135,142
2062 5.01 5.51 -.50
1.56 2.06 -.51
6.57 7.57 -1.00 141,073
2063 5.01 5.49 -.49
1.56 2.09 -.54
6.56 7.59 -1.03 147,274
2064 5.00 5.48 -.48
1.55 2.13 -.57
6.56 7.61 -1.05 153,745
2065 5.00 5.47 -.47
1.55 2.16 -.61
6.55 7.63 -1.08 160,503
2066 4.99 5.45 -.46
1.55 2.19 -.64
6.54 7.65 -1.10 167,554
2067 4.99 5.44 -.46
1.55 2.23 -.68
6.54 7.67 -1.13 174,916
2068 4.98 5.43 -.45
1.55 2.26 -.72
6.53 7.70 -1.16 182,598
2069 4.98 5.42 -.44
1.55 2.30 -.75
6.53 7.72 -1.20 190,611
2070 4.98 5.41 -.44
1.55 2.33 -.79
6.52 7.75 -1.23 198,967
2071 4.97 5.41 -.44
1.54 2.37 -.83
6.51 7.78 -1.26 207,683
2072 4.97 5.40 -.43
1.54 2.41 -.86
6.51 7.81 -1.30 216,778
2073 4.96 5.40 -.43
1.54 2.44 -.90
6.50 7.84 -1.34 226,260
2074 4.96 5.39 -.43
1.54 2.48 -.94
6.50 7.87 -1.37 236,151
2075 4.95 5.39 -.44
1.54 2.51 -.98
6.49 7.91 -1.41 246,464
2076 4.95 5.39 -.44
1.54 2.55 -1.01
6.49 7.94 -1.45 257,221
2077 4.95 5.39 -.44
1.54 2.59 -1.05
6.48 7.98 -1.49 268,444
2078 4.94 5.39 -.45
1.54 2.63 -1.09
6.48 8.02 -1.54 280,143
2079 4.94 5.39 -.45
1.53 2.67 -1.14
6.47 8.06 -1.59 292,345
2080 4.93 5.39 -.46
1.53 2.71 -1.18
6.47 8.11 -1.64 305,072
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.
 Link to FirstGov.gov: U.S. Government portal Privacy Policy | Website Policies & Other Important Information  | Site Map  | Actuarial Publications 3/17/2003