Table VI.E5.-- OASDI and HI Annual Income, Outgo, and Balance as a Percentage of GDP, Calendar Years 2002-80
Low Cost Assumptions

Percentage of GDP

OASDI
 HI
 Combined
Calendar
year		 In-   
come1		 Out-
go		 Bal-
ance		 In-   
come 1		 Out-
go		 Bal-
ance		 In-   
come 1		 Out-
go		 Bal-
ance		 GDP in
dollars
(billions)
2002 5.23 4.41 0.82
1.58 1.37 0.21
6.81 5.78 1.03 $10,518
2003 5.22 4.24 .98
1.58 1.30 .28
6.80 5.54 1.26 11,158
2004 5.20 4.16 1.05
1.57 1.27 .30
6.78 5.43 1.35 11,812
2005 5.20 4.12 1.08
1.57 1.25 .32
6.78 5.38 1.40 12,405
2006 5.18 4.10 1.08
1.57 1.23 .33
6.75 5.34 1.41 13,011
2007 5.17 4.10 1.07
1.56 1.21 .35
6.73 5.31 1.42 13,644
2008 5.16 4.10 1.06
1.56 1.20 .36
6.72 5.30 1.42 14,306
2009 5.16 4.12 1.03
1.57 1.20 .37
6.72 5.32 1.41 14,987
2010 5.16 4.16 1.00
1.57 1.19 .38
6.73 5.35 1.38 15,674
2011 5.17 4.20 .97
1.58 1.19 .39
6.75 5.39 1.36 16,375
2012 5.17 4.26 .91
1.58 1.19 .39
6.75 5.45 1.30 17,100
2013 5.17 4.34 .83
1.58 1.19 .39
6.76 5.53 1.23 17,845
2014 5.18 4.42 .75
1.59 1.20 .39
6.76 5.62 1.14 18,614
2015 5.18 4.52 .66
1.59 1.20 .39
6.77 5.72 1.05 19,403
2016 5.18 4.62 .56
1.59 1.21 .38
6.77 5.83 .94 20,216
2017 5.18 4.74 .45
1.60 1.22 .38
6.78 5.96 .82 21,065
2018 5.19 4.86 .33
1.60 1.23 .37
6.79 6.09 .70 21,946
2019 5.19 4.98 .21
1.60 1.24 .36
6.79 6.22 .57 22,865
2020 5.19 5.10 .09
1.61 1.25 .35
6.80 6.36 .44 23,814
2021 5.20 5.23 -.03
1.61 1.26 .35
6.81 6.49 .32 24,800
2022 5.20 5.34 -.14
1.61 1.28 .33
6.81 6.62 .19 25,824
2023 5.20 5.44 -.24
1.62 1.29 .32
6.81 6.74 .08 26,890
2024 5.20 5.54 -.34
1.62 1.31 .31
6.82 6.85 -.03 28,003
2025 5.20 5.63 -.43
1.62 1.32 .30
6.82 6.95 -.13 29,164
2026 5.20 5.71 -.51
1.62 1.33 .29
6.82 7.04 -.22 30,377
2027 5.20 5.79 -.58
1.62 1.35 .28
6.83 7.13 -.31 31,647
2028 5.20 5.85 -.65
1.63 1.37 .26
6.83 7.21 -.39 32,978
2029 5.20 5.90 -.70
1.63 1.38 .25
6.83 7.28 -.45 34,376
2030 5.20 5.93 -.73
1.63 1.39 .23
6.83 7.33 -.50 35,841
2031 5.20 5.96 -.76
1.63 1.41 .22
6.82 7.37 -.54 37,376
2032 5.19 5.97 -.78
1.63 1.42 .21
6.82 7.40 -.57 38,985
2033 5.19 5.98 -.79
1.63 1.44 .19
6.82 7.42 -.60 40,671
2034 5.19 5.97 -.79
1.63 1.45 .18
6.81 7.43 -.61 42,439
2035 5.18 5.96 -.78
1.63 1.47 .16
6.81 7.43 -.62 44,287
2036 5.18 5.93 -.76
1.62 1.48 .14
6.80 7.41 -.61 46,218
2037 5.17 5.90 -.73
1.62 1.49 .13
6.80 7.40 -.60 48,236
2038 5.17 5.87 -.70
1.62 1.51 .12
6.79 7.37 -.59 50,348
2039 5.16 5.83 -.67
1.62 1.52 .10
6.78 7.35 -.57 52,555
2040 5.16 5.79 -.64
1.62 1.53 .09
6.77 7.32 -.55 54,858
2041 5.15 5.76 -.60
1.61 1.54 .07
6.77 7.30 -.53 57,259
2042 5.14 5.72 -.58
1.61 1.56 .06
6.76 7.28 -.52 59,763
2043 5.14 5.69 -.55
1.61 1.57 .04
6.75 7.26 -.51 62,372
2044 5.13 5.66 -.53
1.61 1.58 .03
6.74 7.24 -.50 65,093
2045 5.13 5.64 -.51
1.61 1.60 .01
6.74 7.23 -.50 67,926
2046 5.12 5.62 -.49
1.61 1.61 -.01
6.73 7.23 -.50 70,877
2047 5.12 5.60 -.48
1.60 1.63 -.02
6.72 7.22 -.50 73,955
2048 5.11 5.58 -.46
1.60 1.64 -.04
6.72 7.22 -.50 77,164
2049 5.11 5.56 -.45
1.60 1.66 -.06
6.71 7.22 -.51 80,511
2050 5.11 5.55 -.44
1.60 1.68 -.08
6.70 7.22 -.52 84,000
2051 5.10 5.54 -.43
1.60 1.70 -.10
6.70 7.23 -.53 87,637
2052 5.10 5.53 -.43
1.60 1.72 -.12
6.69 7.24 -.55 91,435
2053 5.09 5.52 -.43
1.60 1.74 -.14
6.69 7.26 -.57 95,400
2054 5.09 5.52 -.43
1.59 1.76 -.16
6.68 7.28 -.59 99,538
2055 5.08 5.52 -.43
1.59 1.78 -.19
6.68 7.30 -.62 103,857
2056 5.08 5.51 -.43
1.59 1.80 -.21
6.67 7.32 -.65 108,363
2057 5.08 5.51 -.43
1.59 1.83 -.24
6.67 7.34 -.67 113,070
2058 5.07 5.51 -.43
1.59 1.85 -.26
6.66 7.36 -.70 117,990
2059 5.07 5.50 -.43
1.59 1.88 -.29
6.66 7.38 -.72 123,130
2060 5.06 5.49 -.43
1.59 1.91 -.32
6.65 7.40 -.75 128,498
2061 5.06 5.49 -.43
1.59 1.94 -.35
6.65 7.42 -.78 134,103
2062 5.06 5.48 -.42
1.58 1.97 -.38
6.64 7.45 -.80 139,958
2063 5.05 5.47 -.42
1.58 2.00 -.41
6.64 7.47 -.83 146,067
2064 5.05 5.47 -.42
1.58 2.03 -.45
6.63 7.50 -.87 152,444
2065 5.04 5.46 -.42
1.58 2.06 -.48
6.62 7.52 -.90 159,096
2066 5.04 5.46 -.42
1.58 2.10 -.52
6.62 7.55 -.93 166,032
2067 5.03 5.45 -.42
1.58 2.13 -.55
6.61 7.58 -.97 173,269
2068 5.03 5.45 -.42
1.58 2.17 -.59
6.61 7.61 -1.01 180,820
2069 5.03 5.44 -.42
1.58 2.21 -.63
6.60 7.65 -1.04 188,694
2070 5.02 5.44 -.42
1.57 2.24 -.67
6.60 7.68 -1.08 196,904
2071 5.02 5.43 -.42
1.57 2.28 -.71
6.59 7.71 -1.12 205,464
2072 5.01 5.43 -.42
1.57 2.32 -.74
6.59 7.75 -1.16 214,390
2073 5.01 5.43 -.42
1.57 2.35 -.78
6.58 7.79 -1.20 223,696
2074 5.01 5.43 -.42
1.57 2.39 -.82
6.58 7.82 -1.25 233,399
2075 5.00 5.43 -.43
1.57 2.43 -.86
6.57 7.86 -1.29 243,512
2076 5.00 5.43 -.43
1.57 2.47 -.90
6.56 7.90 -1.33 254,055
2077 4.99 5.43 -.44
1.57 2.51 -.94
6.56 7.94 -1.38 265,047
2078 4.99 5.43 -.44
1.57 2.55 -.98
6.55 7.98 -1.43 276,508
2079 4.99 5.44 -.45
1.56 2.59 -1.02
6.55 8.02 -1.47 288,458
2080 4.98 5.44 -.46
1.56 2.63 -1.06
6.54 8.07 -1.52 300,918
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 3/26/2002