Table VI.F5.-- OASDI and HI Annual Income, Cost, and Balance as a Percentage of GDP, Calendar Years 2003-80
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)
2003 5.08 4.38 0.71
1.51 1.44 0.07
6.59 5.82 0.77 $10,915
2004 5.05 4.33 .72
1.51 1.44 .07
6.57 5.77 .79 11,518
2005 5.06 4.29 .78
1.52 1.43 .08
6.58 5.72 .86 12,182
2006 5.05 4.25 .80
1.52 1.43 .09
6.57 5.68 .89 12,888
2007 5.05 4.24 .81
1.52 1.43 .09
6.57 5.67 .89 13,625
2008 5.04 4.26 .78
1.52 1.44 .08
6.56 5.70 .86 14,372
2009 5.03 4.29 .74
1.53 1.46 .07
6.56 5.75 .81 15,137
2010 5.03 4.34 .69
1.53 1.48 .05
6.56 5.82 .74 15,925
2011 5.04 4.40 .64
1.54 1.50 .04
6.57 5.90 .67 16,740
2012 5.03 4.47 .56
1.54 1.53 .01
6.57 6.00 .58 17,575
2013 5.03 4.56 .47
1.54 1.55 -.01
6.58 6.12 .46 18,437
2014 5.03 4.66 .37
1.55 1.58 -.04
6.58 6.25 .33 19,326
2015 5.03 4.77 .27
1.55 1.62 -.07
6.58 6.39 .20 20,245
2016 5.03 4.89 .15
1.55 1.66 -.11
6.58 6.54 .04 21,196
2017 5.03 5.01 .02
1.55 1.70 -.14
6.59 6.71 -.12 22,194
2018 5.03 5.14 -.11
1.56 1.74 -.18
6.59 6.88 -.29 23,231
2019 5.03 5.27 -.24
1.56 1.79 -.23
6.59 7.05 -.46 24,320
2020 5.03 5.40 -.37
1.56 1.83 -.27
6.59 7.23 -.64 25,453
2021 5.03 5.54 -.51
1.57 1.88 -.32
6.60 7.42 -.82 26,638
2022 5.03 5.67 -.64
1.57 1.94 -.37
6.60 7.61 -1.01 27,873
2023 5.03 5.78 -.76
1.57 1.99 -.42
6.60 7.78 -1.18 29,162
2024 5.03 5.90 -.87
1.57 2.05 -.48
6.60 7.95 -1.35 30,506
2025 5.03 6.00 -.98
1.57 2.11 -.53
6.60 8.11 -1.51 31,911
2026 5.02 6.10 -1.08
1.58 2.17 -.59
6.60 8.27 -1.67 33,383
2027 5.02 6.20 -1.18
1.58 2.23 -.65
6.60 8.42 -1.82 34,927
2028 5.02 6.29 -1.27
1.58 2.29 -.71
6.60 8.58 -1.98 36,547
2029 5.02 6.36 -1.35
1.58 2.36 -.78
6.60 8.72 -2.13 38,245
2030 5.01 6.43 -1.42
1.58 2.43 -.84
6.59 8.86 -2.26 40,025
2031 5.01 6.49 -1.48
1.58 2.49 -.91
6.59 8.98 -2.39 41,893
2032 5.00 6.54 -1.53
1.58 2.56 -.97
6.59 9.09 -2.50 43,849
2033 5.00 6.57 -1.57
1.58 2.62 -1.04
6.58 9.19 -2.61 45,897
2034 4.99 6.60 -1.61
1.58 2.68 -1.10
6.57 9.28 -2.71 48,040
2035 4.99 6.62 -1.64
1.58 2.74 -1.16
6.57 9.36 -2.80 50,280
2036 4.98 6.64 -1.66
1.58 2.80 -1.22
6.56 9.44 -2.87 52,625
2037 4.97 6.65 -1.67
1.58 2.85 -1.28
6.55 9.50 -2.95 55,078
2038 4.97 6.65 -1.68
1.58 2.91 -1.33
6.54 9.56 -3.02 57,642
2039 4.96 6.65 -1.69
1.57 2.96 -1.39
6.53 9.61 -3.08 60,320
2040 4.95 6.65 -1.69
1.57 3.02 -1.45
6.53 9.66 -3.14 63,113
2041 4.95 6.64 -1.70
1.57 3.07 -1.50
6.52 9.71 -3.20 66,030
2042 4.94 6.64 -1.70
1.57 3.12 -1.55
6.51 9.76 -3.25 69,077
2043 4.93 6.64 -1.71
1.57 3.17 -1.60
6.50 9.81 -3.31 72,257
2044 4.92 6.64 -1.72
1.56 3.21 -1.65
6.49 9.85 -3.37 75,575
2045 4.92 6.64 -1.73
1.56 3.26 -1.70
6.48 9.90 -3.43 79,037
2046 4.91 6.65 -1.74
1.56 3.31 -1.75
6.47 9.95 -3.49 82,647
2047 4.90 6.66 -1.75
1.56 3.35 -1.79
6.46 10.01 -3.55 86,418
2048 4.89 6.66 -1.77
1.56 3.39 -1.84
6.45 10.06 -3.61 90,354
2049 4.89 6.67 -1.79
1.55 3.44 -1.88
6.44 10.11 -3.67 94,465
2050 4.88 6.68 -1.80
1.55 3.48 -1.93
6.43 10.17 -3.73 98,759
2051 4.87 6.70 -1.83
1.55 3.53 -1.97
6.42 10.22 -3.80 103,238
2052 4.87 6.71 -1.85
1.55 3.57 -2.02
6.42 10.28 -3.87 107,925
2053 4.86 6.73 -1.87
1.55 3.61 -2.07
6.41 10.34 -3.94 112,822
2054 4.85 6.75 -1.89
1.55 3.66 -2.12
6.40 10.41 -4.01 117,943
2055 4.85 6.76 -1.92
1.54 3.71 -2.17
6.39 10.47 -4.08 123,302
2056 4.84 6.78 -1.94
1.54 3.76 -2.22
6.38 10.54 -4.16 128,908
2057 4.83 6.79 -1.96
1.54 3.81 -2.27
6.37 10.60 -4.23 134,777
2058 4.82 6.80 -1.97
1.54 3.86 -2.32
6.36 10.66 -4.30 140,917
2059 4.82 6.81 -1.99
1.54 3.91 -2.38
6.35 10.72 -4.37 147,334
2060 4.81 6.81 -2.00
1.54 3.97 -2.43
6.34 10.78 -4.44 154,043
2061 4.80 6.82 -2.02
1.53 4.02 -2.49
6.34 10.84 -4.51 161,055
2062 4.79 6.83 -2.03
1.53 4.08 -2.55
6.33 10.90 -4.58 168,384
2063 4.79 6.83 -2.05
1.53 4.14 -2.61
6.32 10.97 -4.65 176,048
2064 4.78 6.84 -2.06
1.53 4.19 -2.67
6.31 11.03 -4.73 184,049
2065 4.77 6.85 -2.08
1.53 4.26 -2.73
6.30 11.10 -4.81 192,407
2066 4.76 6.86 -2.09
1.52 4.32 -2.80
6.29 11.18 -4.89 201,144
2067 4.76 6.86 -2.11
1.52 4.38 -2.86
6.28 11.25 -4.97 210,266
2068 4.75 6.87 -2.13
1.52 4.45 -2.93
6.27 11.32 -5.05 219,800
2069 4.74 6.88 -2.14
1.52 4.51 -3.00
6.26 11.40 -5.14 229,756
2070 4.73 6.89 -2.16
1.52 4.58 -3.06
6.25 11.47 -5.22 240,146
2071 4.73 6.90 -2.18
1.51 4.65 -3.13
6.24 11.55 -5.31 250,999
2072 4.72 6.91 -2.20
1.51 4.71 -3.20
6.23 11.63 -5.40 262,340
2073 4.71 6.92 -2.21
1.51 4.78 -3.27
6.22 11.70 -5.48 274,185
2074 4.70 6.93 -2.23
1.51 4.84 -3.33
6.21 11.78 -5.56 286,557
2075 4.70 6.94 -2.25
1.51 4.91 -3.40
6.20 11.85 -5.65 299,479
2076 4.69 6.95 -2.26
1.50 4.97 -3.47
6.19 11.93 -5.73 312,978
2077 4.68 6.96 -2.28
1.50 5.04 -3.54
6.18 12.00 -5.82 327,088
2078 4.67 6.97 -2.29
1.50 5.11 -3.61
6.17 12.08 -5.91 341,829
2079 4.67 6.97 -2.31
1.50 5.19 -3.69
6.16 12.16 -6.00 357,230
2080 4.66 6.98 -2.32
1.50 5.26 -3.77
6.15 12.24 -6.09 373,322
1 Income excludes interest on the trust funds.
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