2002 OASDI Trustees Report
Contents Previous Next Index

 

3. Estimates in Dollars

This section presents long-range projections in dollars of the operations of the combined OASI and DI Trust Funds and in some cases the HI Trust Fund. It provides the means to track the progress of the funds during the projection period. Meaningful comparison of current dollar values over long periods of time can be difficult because of the tendency toward inflation. Some means of removing inflation is thus generally desirable. Several economic series, or indices, are provided to allow current dollars to be adjusted for changes in prices, wages, and certain other aspects of economic growth during the projection period.

The selection of a particular index for adjustment of current dollars depends upon the analyst's decision as to which index provides the most useful standard for adjusting dollar amounts, over time, to create values that are appropriately comparable. Table VI.E7 presents five such indices for adjustment. Adjustment of any series of values is accomplished by dividing the value for each year by the corresponding index values for the year. This adjustment removes the inflation in the index from the series of values.

One of the most common forms of standardization is based on some measure of change in the prices of consumer goods. One such price index is the Consumer Price Index for Urban Wage Earners and Clerical Workers (CPI-W, hereafter referred to as CPI) which is published by the Bureau of Labor Statistics, Department of Labor. This is the index used to determine annual increases in OASDI monthly benefits payable after the year of initial eligibility. The CPI is assumed to increase ultimately at annual rates of 2.0, 3.0, and 4.0 percent for the low cost, intermediate, and high cost sets of assumptions, respectively. Constant-dollar values (those adjusted by dividing by the CPI) indicate the relative purchasing power of the values over time. Constant-dollar values are provided in table VI.E8.

Another type of standardization combines the effects of price inflation and real-wage growth. The wage index presented here is the SSA average wage index, as defined in section 215(i)(1)(G) of the Social Security Act. This index is used to make annual adjustments to many earnings-related quantities embodied in the Social Security Act, such as the contribution and benefit base. The average annual wage is assumed to increase ultimately by 3.6, 4.1, and 4.6 percent under the low cost, intermediate, and high cost assumptions, respectively. Wage-indexed values indicate the level of a series relative to the standard-of-living of workers over time.

The taxable payroll index adjusts for the effects of changes in the number of workers and changes in the proportion of earnings that are taxable, as well as for the effects of price inflation and real-wage growth. The OASDI taxable payroll consists of all earnings subject to OASDI taxation, adjusted for the lower effective tax rate on multiple-employer excess wages, and including deemed wage credits for military service through calendar year 2001. Values adjusted by dividing by the taxable payroll indicate the percentage of payroll that each value represents, and thus the extent to which the series of values increases or decreases as a percent of payroll over time.

The GDP index adjusts for the growth in the aggregate amount of goods and services produced in the United States. Values adjusted by GDP (see appendix VI.E.2) indicate their relative share of the total output of the economy. No explicit assumptions are made about growth in taxable payroll or GDP. These series are computed reflecting the other more basic demographic and economic assumptions, as discussed in sections V.A and V.B, respectively.

Discounting at the rate of interest is another way of adjusting current dollars. The series of interest-rate factors included here is based on the average of the assumed annual interest rates for special public-debt obligations issuable to the trust funds for each year. This series is slightly different from the interest rates used to create summarized values elsewhere in this report, where the actual yield on currently-held trust fund assets is used for each year. Ultimate nominal interest rates, which, in practice, are compounded semiannually, are assumed to be approximately 5.7, 6.0, and 6.2 percent for the low cost, intermediate, and high cost assumptions, respectively.

Table VI.E7.—Selected Economic Variables, Calendar Years 2001-80 
[GDP and taxable payroll in billions]
Calendar year
  Adjusted
CPI 1
  SSA average
wage index 2
  Taxable
payroll 3
  Gross
domestic
product
  Compound
interest-rate
factor 4
Intermediate:
2001
98.75
$33,896.77
$4,183
$10,197
0.9497
2002
100.00
34,943.24
4,290
10,430
1.0000
2003
102.52
36,608.64
4,537
11,039
1.0630
2004
105.34
38,115.60
4,770
11,681
1.1312
2005
108.44
39,664.00
5,022
12,356
1.2045
2006
111.69
41,286.14
5,286
13,068
1.2825
2007
115.04
42,963.22
5,557
13,814
1.3647
2008
118.50
44,667.24
5,840
14,550
1.4489
2009
122.04
46,445.75
6,125
15,298
1.5371
2010
125.71
48,302.26
6,419
16,070
1.6307
2011
129.48
50,255.81
6,723
16,869
1.7300





2015
145.73
58,956.33
8,053
20,337
2.1915
2020
168.94
71,914.19
10,025
25,539
2.9452
2025
195.84
87,859.47
12,444
32,000
3.9581
2030
227.04
107,472.90
15,470
40,167
5.3194
2035
263.20
131,619.33
19,286
50,558
7.1488
2040
305.12
161,247.40
24,047
63,631
9.6074
2045
353.71
197,388.52
29,895
79,850
12.9116
2050
410.05
241,309.55
37,059
99,927
17.3521
2055
475.36
294,849.13
45,870
124,867
23.3198
2060
551.08
360,315.78
56,744
155,943
31.3398
2065
638.85
440,389.00
70,148
194,622
42.1181
2070
740.60
538,344.62
86,626
242,640
56.6032
2075
858.56
658,055.86
106,886
302,252
76.0699
2080
995.30
804,328.88
131,822
376,333
102.2316
Low Cost:
2001
98.85
33,904.11
4,188
10,201
.9497
2002
100.00
35,156.59
4,331
10,518
1.0000
2003
101.99
36,756.79
4,595
11,158
1.0626
2004
104.03
38,180.33
4,849
11,812
1.1287
2005
106.12
39,451.58
5,087
12,405
1.1948
2006
108.23
40,726.90
5,318
13,011
1.2639
2007
110.41
42,045.76
5,554
13,644
1.3371
2008
112.61
43,450.05
5,812
14,306
1.4145
2009
114.86
44,953.78
6,079
14,987
1.4964
2010
117.16
46,516.32
6,353
15,674
1.5831
2011
119.50
48,161.21
6,630
16,375
1.6747





2015
129.35
55,416.75
7,831
19,403
2.0976
2020
142.82
65,964.85
9,568
23,814
2.7793
2025
157.68
78,597.57
11,658
29,164
3.6827
2030
174.09
93,752.48
14,252
35,841
4.8796
2035
192.21
111,985.25
17,522
44,287
6.4655
2040
212.22
133,843.26
21,602
54,858
8.5668
2045
234.31
159,892.99
26,626
67,926
11.3511
2050
258.69
190,891.25
32,777
84,000
15.0403
2055
285.62
227,842.74
40,343
103,857
19.9285
2060
315.34
271,991.28
49,694
128,498
26.4055
2065
348.17
324,747.36
61,256
159,096
34.9875
2070
384.40
387,792.85
75,479
196,904
46.3587
2075
424.41
463,021.67
92,933
243,512
61.4258
2080
468.59
552,760.43
114,332
300,918
81.3897
High Cost:
2001
98.57
33,844.16
4,173
10,175
.9497
2002
100.00
34,680.32
4,242
10,337
1.0000
2003
103.21
36,540.65
4,507
11,007
1.0715
2004
107.94
38,473.52
4,776
11,785
1.1581
2005
114.24
40,109.22
5,005
12,432
1.2495
2006
120.82
42,345.82
5,283
13,289
1.3538
2007
126.72
45,019.34
5,668
14,369
1.4666
2008
131.97
47,106.05
5,999
15,225
1.5660
2009
137.23
49,131.97
6,322
16,044
1.6658
2010
142.73
51,287.13
6,646
16,926
1.7708
2011
148.44
53,589.77
6,987
17,868
1.8824





2015
173.65
64,095.61
8,496
21,947
2.4040
2020
211.27
80,124.82
10,792
28,249
3.2636
2025
257.05
100,377.02
13,668
36,275
4.4305
2030
312.74
125,916.23
17,303
46,575
6.0148
2035
380.49
158,073.56
21,898
59,780
8.1655
2040
462.93
198,439.87
27,630
76,492
11.0852
2045
563.22
248,835.59
34,648
97,287
15.0489
2050
685.25
311,410.10
43,231
123,144
20.4299
2055
833.71
389,373.20
53,759
155,364
27.7351
2060
1,014.33
486,848.75
66,702
195,584
37.6523
2065
1,234.09
608,798.10
82,547
245,593
51.1156
2070
1,501.46
761,485.40
101,943
307,748
69.3930
2075
1,826.75
952,569.43
125,730
385,126
94.2058
2080
2,222.52
1,191,830.86
155,018
481,802
127.8910

1 The CPI used to adjust OASDI benefits is the Consumer Price Index for Urban Wage Earners and Clerical Workers (CPI), as defined by the Bureau of Labor Statistics, Department of Labor. The values shown are adjusted by dividing the calendar-year annual average CPI by the analogous value for 2002, and multiplying the result by 100, thereby initializing the CPI at 100 for 2002.

2 The "SSA average wage index" is defined in section 215(i)(1)(G) of the Social Security Act; it is used in the calculations of initial benefits and the automatic adjustment of the contribution and benefit base and other wage-indexed program amounts.

3 Taxable payroll consists of total earnings subject to OASDI contribution rates, adjusted to include deemed wages based on military service through calendar year 2001 and to reflect the lower effective contribution rates (compared to the combined employee-employer rate) which apply to multiple-employer "excess wages."

4 The compound interest-rate factor is based on the average of the assumed annual interest rates for special public-debt obligations issuable to the trust funds in the 12 months of the year, under each alternative.


Table VI.E8 shows estimated operations of the combined OASI and DI Trust Funds in constant 2002 dollars (i.e., adjusted by the CPI indexing series as discussed above). Items included in the table are: income excluding interest, interest income, total income, total outgo, and assets at the end of the year. Income excluding interest consists of payroll-tax contributions, income from taxation of benefits, and miscellaneous reimbursements from the General Fund of the Treasury. Outgo consists of benefit payments, administrative expenses, net transfers from the OASI and DI Trust Funds to the Railroad Retirement program under the financial-interchange provisions, and payments for vocational rehabilitation services for disabled beneficiaries. These estimates are based on the low cost, intermediate, and high cost sets of assumptions.

Table VI.E8.—Operations of the Combined OASI and DI Trust Funds,
in Constant 2002 Dollars,1 Calendar Years 2002-80 
[In billions]
Calendar year
  Income
excluding
interest
  Interest
income
  Total
income
  Outgo
  Assets at
end of year
Intermediate:
2002
$544.8
$79.6
$624.4
$465.2
$1,371.8
2003
561.2
86.6
647.8
464.9
1,520.9
2004
574.4
96.0
670.4
473.7
1,677.0
2005
588.1
105.8
693.9
484.5
1,838.5
2006
600.2
116.0
716.1
496.8
2,004.3
2007
614.0
126.3
740.3
510.7
2,175.6
2008
626.5
136.4
762.9
526.2
2,348.8
2009
638.7
146.1
784.8
544.2
2,521.2
2010
650.8
155.6
806.4
563.5
2,690.5
2011
664.6
165.1
829.7
584.0
2,857.9





2015
711.4
198.4
909.8
683.1
3,445.5
2020
770.6
223.4
993.9
844.7
3,838.2
2025
831.9
218.0
1,049.9
1,017.6
3,686.3
2030
897.8
178.8
1,076.7
1,174.6
2,956.2
2035
969.0
109.7
1,078.6
1,301.8
1,721.6
2040 2
1,043.4
17.2
1,060.5
1,400.5
96.3
Low Cost:
2002
549.8
80.2
630.1
464.0
1,378.6
2003
571.1
88.6
659.7
464.2
1,547.2
2004
590.8
99.1
689.9
472.0
1,734.8
2005
608.3
109.5
717.8
482.2
1,936.4
2006
622.7
119.9
742.6
493.4
2,147.7
2007
638.9
130.9
769.8
506.2
2,369.1
2008
655.4
142.6
798.0
520.7
2,599.9
2009
672.7
154.8
827.5
537.7
2,838.9
2010
689.9
167.5
857.4
556.1
3,084.5
2011
708.6
180.6
889.2
575.8
3,337.4





2015
776.7
236.8
1,013.5
677.7
4,365.0
2020
865.9
302.6
1,168.4
851.2
5,531.9
2025
962.0
353.3
1,315.3
1,041.6
6,410.1
2030
1,070.2
387.8
1,458.0
1,221.2
7,004.3
2035
1,194.0
413.6
1,607.6
1,372.7
7,458.7
2040
1,332.8
442.8
1,775.6
1,497.3
7,997.7
2045
1,487.0
483.7
1,970.6
1,634.4
8,751.3
2050
1,657.8
536.0
2,193.8
1,800.8
9,709.1
2055
1,848.9
597.6
2,446.5
2,006.2
10,825.3
2060
2,063.6
666.0
2,729.6
2,238.8
12,063.6
2065
2,304.4
743.2
3,047.5
2,495.4
13,463.8
2070
2,572.3
830.0
3,402.4
2,785.5
15,037.7
2075
2,869.5
926.0
3,795.6
3,115.4
16,773.0
2080
3,198.9
1,029.0
4,227.9
3,492.3
18,627.2
High Cost:
2002
539.0
79.5
618.6
467.7
1,363.4
2003
554.0
87.3
641.3
466.6
1,495.8
2004
561.5
98.2
659.8
472.5
1,617.6
2005
557.2
108.6
665.8
480.8
1,713.3
2006
554.8
117.2
672.0
495.2
1,796.8
2007
569.6
128.6
698.2
513.5
1,897.9
2008
579.2
135.7
714.9
532.4
2,004.9
2009
587.6
140.2
727.8
550.6
2,105.1
2010
595.1
144.2
739.3
569.4
2,194.0
2011
604.4
147.8
752.1
589.1
2,272.6





2015
632.5
148.5
781.1
677.3
2,429.2
2020
667.0
131.9
798.9
819.0
2,140.7
2025 2
701.2
79.8
781.0
969.5
1,198.9

1 The adjustment from current to constant dollars is by the CPI indexing series shown in table VI.E7.

2 Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2041 under the intermediate assumptions and in 2029 under the high cost assumptions.

Note: Totals do not necessarily equal the sums of rounded components.


Figure VI.E1 provides a comparison of annual outgo with total annual income (including interest) and annual income excluding interest, for the OASDI program under intermediate assumptions. All values are expressed in constant dollars, as shown in table VI.E8. The difference between the income values for each year is equal to the trust fund interest earnings. Thus the figure illustrates the fact that, under intermediate assumptions, combined OASDI expenditures will be payable from (1) current tax income alone through 2016, (2) current tax income plus amounts from the trust funds that are less than annual interest income for years 2017 through 2026, and (3) current tax income plus amounts from the trust funds that are greater than annual interest income for years 2027 through 2040, i.e., through the year preceding the year of trust fund exhaustion.

Figure VI.E1.—Estimated OASDI Income and Outgo in Constant Dollars,
Based on Alternative II
[In billions]
A comparison of annual outgo with total annual income (including interest) and annual income excluding interest, for the OASDI program under the intermediate assumptions. All values are expressed in constant dollars, as shown in table VI.E8.


Table VI.E9 shows estimated operations of the combined OASI and DI Trust Funds in current dollars-that is in dollars unadjusted for price inflation. Items included in the table are: income excluding interest, interest income, total income, total outgo, and assets at the end of the year. These estimates, based on the low cost, intermediate, and high cost sets of demographic and economic assumptions, are presented to facilitate independent analysis.

Table VI.E9.—Operations of the Combined OASI and DI Trust Funds,
in Current Dollars, Calendar Years 2002-80 
[In billions]
Calendar year
  Income
excluding
interest
  Interest
income
  Total
income
  Outgo
  Assets at
end of year
Intermediate:
2002
$544.8
$79.6
$624.4
$465.2
$1,371.8
2003
575.4
88.8
664.2
476.6
1,559.4
2004
605.1
101.1
706.3
499.0
1,766.6
2005
637.7
114.7
752.5
525.4
1,993.7
2006
670.3
129.6
799.9
554.9
2,238.7
2007
706.3
145.3
851.7
587.5
2,502.9
2008
742.4
161.7
904.1
623.6
2,783.4
2009
779.5
178.3
957.8
664.2
3,077.0
2010
818.2
195.6
1,013.7
708.4
3,382.3
2011
860.6
213.8
1,074.3
756.2
3,700.4





2015
1,036.7
289.1
1,325.9
995.5
5,021.1
2020
1,301.8
377.4
1,679.2
1,427.1
6,484.2
2025
1,629.3
426.9
2,056.3
1,992.9
7,219.6
2030
2,038.4
406.0
2,444.5
2,666.8
6,711.7
2035
2,550.4
288.7
2,839.0
3,426.4
4,531.4
2040 1
3,183.6
52.4
3,236.0
4,273.4
294.0
Low Cost:
2002
549.8
80.2
630.1
464.0
1,378.6
2003
582.5
90.4
672.9
473.4
1,578.1
2004
614.7
103.1
717.8
491.1
1,804.7
2005
645.6
116.2
761.7
511.6
2,054.8
2006
673.9
129.8
803.7
534.0
2,324.5
2007
705.4
144.5
849.9
558.8
2,615.6
2008
738.0
160.6
898.7
586.4
2,927.9
2009
772.6
177.8
950.5
617.6
3,260.8
2010
808.3
196.2
1,004.5
651.5
3,613.8
2011
846.8
215.9
1,062.7
688.1
3,988.3
.





2015
1,004.7
306.3
1,311.0
876.7
5,646.4
2020
1,236.6
432.1
1,668.7
1,215.7
7,900.6
2025
1,516.9
557.0
2,074.0
1,642.5
10,107.6
2030
1,863.2
675.2
2,538.4
2,126.0
12,194.0
2035
2,295.0
794.9
3,089.9
2,638.5
14,336.7
2040
2,828.4
939.7
3,768.1
3,177.5
16,972.7
2045
3,484.1
1,133.2
4,617.4
3,829.6
20,505.0
2050
4,288.6
1,386.7
5,675.3
4,658.7
25,116.9
2055
5,280.8
1,706.9
6,987.7
5,730.2
30,919.3
2060
6,507.5
2,100.1
8,607.6
7,060.0
38,042.2
2065
8,023.2
2,587.4
10,610.6
8,688.2
46,876.8
2070
9,888.3
3,190.7
13,078.9
10,707.6
57,806.1
2075
12,178.7
3,930.2
16,109.0
13,222.3
71,187.5
2080
14,989.9
4,821.6
19,811.5
16,364.7
87,285.2
High Cost:
2002
539.0
79.5
618.6
467.7
1,363.4
2003
571.8
90.1
661.8
481.5
1,543.7
2004
606.1
106.0
712.1
509.9
1,745.9
2005
636.5
124.1
760.6
549.2
1,957.3
2006
670.3
141.6
811.9
598.3
2,170.9
2007
721.8
163.0
884.7
650.7
2,405.0
2008
764.4
179.1
943.5
702.6
2,645.8
2009
806.4
192.4
998.8
755.7
2,888.9
2010
849.3
205.9
1,055.2
812.7
3,131.4
2011
897.2
219.3
1,116.5
874.4
3,373.4





2015
1,098.4
257.9
1,356.3
1,176.1
4,218.4
2020
1,409.1
278.8
1,687.9
1,730.2
4,522.7
2025 1
1,802.4
205.0
2,007.4
2,492.1
3,081.9

1 Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2041 under the intermediate assumptions and in 2029 under the high cost assumptions.

Note: Totals do not necessarily equal the sums of rounded components.


Table VI.E10 shows, in current dollars, estimated income (excluding interest) and estimated total outgo (excluding the cost of accumulating target trust fund balances) of the combined OASI and DI Trust Funds, of the HI Trust Fund, and of the combined OASI, DI, and HI Trust Funds, based on the low cost, intermediate, and high cost sets of assumptions described earlier in this report. For OASDI, income excluding interest consists of payroll-tax contributions, proceeds from taxation of OASDI benefits, and miscellaneous transfers from the General Fund of the Treasury. Outgo consists of benefit payments, administrative expenses, net transfers from the trust funds to the Railroad Retirement program, and payments for vocational rehabilitation services for disabled beneficiaries. For HI, income excluding interest consists of payroll-tax contributions (including contributions from railroad employment) and proceeds from the taxation of OASDI benefits. Total outgo consists of outlays (benefits and administrative expenses) for insured beneficiaries. Income and outgo estimates are shown on a cash basis for the OASDI program and on an incurred basis for the HI program.

Table VI.E10 also shows the difference between income excluding interest and outgo, which is called the balance. The balance indicates the size of the net cash flow from tax income and expenditures to the funds.

Table VI.E10.—OASDI and HI Annual Income Excluding Interest, Outgo, and
Balance in Current Dollars, Calendar Years 2002-80 
[In billions]
Calendar
year
OASDI

HI

Combined
  Income
excluding
interest
  Outgo
  Balance
  Income
excluding
interest
  Outgo
  Balance
  Income
excluding
interest
  Outgo
  Balance
Intermediate:
2002
$545
$465
$80

$165
$148
$17

$710
$613
$97
2003
575
477
99

174
151
23

750
627
122
2004
605
499
106

184
159
25

789
658
131
2005
638
525
112

194
168
25

832
694
138
2006
670
555
115

204
178
26

874
733
141
2007
706
587
119

215
189
26

922
776
145
2008
742
624
119

227
201
26

969
825
145
2009
780
664
115

239
214