2003 OASDI Trustees Report

Contents Previous Next List of Tables List of Figures Index

VI. APPENDICES
F. ESTIMATES FOR OASDI AND HI, SEPARATE AND COMBINED

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.F7 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.F8.

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. 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.F.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.F7.--Selected Economic Variables, Calendar Years 2002-80

[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:
 
2002
97.70
$33,476.75
$4,213
$10,445
0.9531
 
2003
100.00
34,730.66
4,387
10,915
1.0000
 
2004
102.39
36,202.65
4,612
11,518
1.0626
 
2005
105.15
37,733.96
4,866
12,182
1.1311
 
2006
108.22
39,338.44
5,140
12,888
1.2044
 
2007
111.47
41,033.61
5,418
13,625
1.2817
 
2008
114.81
42,771.99
5,702
14,372
1.3621
 
2009
118.26
44,566.15
5,994
15,137
1.4468
 
2010
121.80
46,409.05
6,294
15,925
1.5352
 
2011
125.45
48,325.83
6,601
16,740
1.6287
 
2012
129.22
50,293.80
6,911
17,575
1.7279
 
 
 
 
 
 
 
 
2015
141.20
56,704.95
7,923
20,245
2.0632
 
2020
163.69
69,129.89
9,876
25,453
2.7728
 
2025
189.77
84,436.77
12,272
31,911
3.7264
 
2030
219.99
103,181.85
15,253
40,025
5.0080
 
2035
255.03
126,323.87
18,987
50,280
6.7303
 
2040
295.65
154,612.31
23,622
63,113
9.0450
 
2045
342.74
189,219.39
29,320
79,037
12.1557
 
2050
397.33
231,372.27
36,302
98,759
16.3362
 
2055
460.61
282,819.44
44,906
123,302
21.9545
 
2060
533.97
345,826.67
55,582
154,043
29.5050
 
2065
619.02
422,895.04
68,778
192,407
39.6522
 
2070
717.62
517,152.80
85,037
240,146
53.2893
 
2075
831.91
632,286.63
105,046
299,479
71.6164
 
2080
964.42
772,985.34
129,710
373,322
96.2464
Low Cost:
 
2002
97.87
33,547.79
4,213
10,447
.9531
 
2003
100.00
34,907.44
4,425
11,003
1.0000
 
2004
101.98
36,337.05
4,664
11,622
1.0617
 
2005
104.02
37,740.22
4,920
12,250
1.1255
 
2006
106.11
39,121.33
5,180
12,892
1.1914
 
2007
108.22
40,568.05
5,443
13,560
1.2604
 
2008
110.39
42,055.17
5,716
14,250
1.3333
 
2009
112.60
43,599.78
5,994
14,961
1.4105
 
2010
114.84
45,172.07
6,278
15,688
1.4922
 
2011
117.15
46,792.70
6,567
16,426
1.5786
 
2012
119.49
48,448.46
6,857
17,173
1.6700
 
 
 
 
 
 
 
 
2015
126.80
53,839.99
7,781
19,532
1.9772
 
2020
140.00
64,068.47
9,532
24,028
2.6198
 
2025
154.57
76,333.35
11,642
29,481
3.4713
 
2030
170.66
90,964.55
14,246
36,248
4.5995
 
2035
188.42
108,612.69
17,509
44,756
6.0943
 
2040
208.03
129,692.93
21,561
55,348
8.0750
 
2045
229.69
154,886.85
26,552
68,445
10.6995
 
2050
253.59
184,945.36
32,673
84,582
14.1769
 
2055
279.99
220,819.42
40,217
104,553
18.7846
 
2060
309.13
263,768.82
49,587
129,465
24.8898
 
2065
341.30
315,097.23
61,212
160,503
32.9791
 
2070
376.82
376,440.49
75,555
198,967
43.6977
 
2075
416.04
449,605.62
93,181
246,464
57.8998
 
2080
459.35
536,886.80
114,829
305,072
76.7178
High Cost:
 
2002
97.54
33,417.83
4,203
10,417
.9531
 
2003
100.00
34,208.13
4,292
10,707
1.0000
 
2004
102.99
36,009.40
4,545
11,398
1.0713
 
2005
107.60
38,058.89
4,842
12,227
1.1585
 
2006
113.89
39,853.26
5,103
12,937
1.2513
 
2007
120.44
42,279.32
5,416
13,868
1.3568
 
2008
126.32
45,170.39
5,844
15,025
1.4705
 
2009
131.55
47,441.85
6,202
15,936
1.5708
 
2010
136.81
49,588.16
6,548
16,809
1.6710
 
2011
142.28
51,840.85
6,887
17,731
1.7763
 
2012
147.97
54,216.93
7,234
18,703
1.8883
 
 
 
 
 
 
 
 
2015
166.44
62,031.34
8,398
21,866
2.2684
 
2020
202.50
77,491.44
10,683
28,177
3.0796
 
2025
246.38
97,067.37
13,548
36,206
4.1807
 
2030
299.75
121,656.90
17,157
46,481
5.6756
 
2035
364.70
152,703.44
21,692
59,575
7.7051
 
2040
443.71
191,535.30
27,329
76,081
10.4602
 
2045
539.84
240,156.90
34,245
96,656
14.2004
 
2050
656.80
300,665.66
42,713
122,273
19.2781
 
2055
799.10
376,175.17
53,136
154,303
26.1714
 
2060
972.22
470,698.27
66,038
194,554
35.5294
 
2065
1,182.86
588,940.29
81,887
244,766
48.2337
 
2070
1,439.13
736,885.62
101,354
307,391
65.4806
 
2075
1,750.92
921,996.23
125,284
385,540
88.8945
 
2080
2,130.26
1,153,884.89
154,821
483,424
120.6805

1The CPI used to adjust OASDI benefits is the Consumer Price Index for Urban Wage Earners and Clerical Workers (CPI-W), 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 2003, and multiplying the result by 100, thereby initializing the CPI at 100 for 2003.

2The "SSA average wage index" is defined in the glossary as "Average wage index;" 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.

3Taxable 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."

4The 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.F8 shows estimated operations of the combined OASI and DI Trust Funds in constant 2003 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 cost, 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. Cost 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.F8.--Operations of the Combined OASI and DI Trust Funds, in Constant 2003 Dollars,1
Calendar Years 2003-80

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2003
$555.0
$87.5
$642.5
$477.9
$1,542.6
 
2004
568.5
95.1
663.5
487.2
1,682.9
 
2005
586.7
103.9
690.7
496.8
1,832.7
 
2006
601.3
113.6
714.9
506.0
1,989.5
 
2007
617.0
123.7
740.8
518.4
2,153.9
 
2008
630.7
133.9
764.6
532.9
2,322.9
 
2009
644.2
143.7
787.9
549.6
2,493.5
 
2010
657.6
153.5
811.1
567.7
2,664.4
 
2011
672.1
163.1
835.2
587.3
2,834.7
 
2012
684.6
172.6
857.2
608.3
3,001.1
 
 
 
 
 
 
 
 
2015
721.5
198.7
920.2
683.4
3,452.0
 
2020
782.3
227.7
1,009.9
839.8
3,920.6
 
2025
845.2
228.8
1,074.0
1,009.7
3,885.2
 
2030
912.0
198.1
1,110.1
1,170.2
3,300.2
 
2035
983.3
136.9
1,120.2
1,305.8
2,199.9
 
2040 2
1,057.4
49.7
1,107.1
1,418.8
660.5
Low Cost:
 
2003
557.4
88.0
645.4
476.2
1,547.1
 
2004
579.1
96.6
675.6
485.0
1,707.7
 
2005
599.3
105.7
705.0
494.5
1,884.7
 
2006
617.8
115.4
733.2
503.1
2,077.8
 
2007
638.0
125.8
763.8
514.6
2,286.3
 
2008
656.8
137.0
793.8
527.2
2,508.0
 
2009
675.6
148.8
824.4
542.4
2,740.7
 
2010
694.6
161.3
855.8
559.2
2,983.9
 
2011
714.7
174.4
889.1
577.7
3,236.6
 
2012
732.8
188.0
920.8
598.0
3,496.0
 
 
 
 
 
 
 
 
2015
786.2
231.4
1,017.6
679.4
4,277.0
 
2020
878.2
299.5
1,177.8
850.9
5,482.2
 
2025
977.6
354.4
1,332.0
1,036.5
6,440.3
 
2030
1,088.7
396.2
1,485.0
1,217.3
7,168.7
 
2035
1,214.9
429.7
1,644.6
1,378.4
7,762.1
 
2040
1,355.8
464.5
1,820.2
1,521.6
8,393.7
 
2045
1,512.3
507.1
2,019.4
1,675.0
9,172.5
 
2050
1,686.4
557.1
2,243.5
1,860.5
10,079.2
 
2055
1,881.6
611.5
2,493.0
2,080.3
11,057.7
 
2060
2,102.1
669.6
2,771.7
2,318.0
12,109.2
 
2065
2,350.0
736.4
3,086.4
2,571.1
13,324.2
 
2070
2,627.0
814.4
3,441.4
2,859.1
14,741.5
 
2075
2,935.0
902.6
3,837.6
3,193.4
16,336.0
 
2080
3,277.4
997.5
4,274.9
3,581.0
18,043.6
High Cost:
 
2003
549.7
86.3
636.0
481.2
1,532.8
 
2004
551.1
93.0
644.2
491.5
1,640.9
 
2005
570.8
103.3
674.1
498.3
1,746.5
 
2006
568.2
113.4
681.6
504.4
1,827.4
 
2007
571.1
122.1
693.1
519.3
1,901.8
 
2008
588.4
133.6
722.0
537.5
1,997.7
 
2009
600.5
140.7
741.2
558.0
2,101.5
 
2010
610.3
145.4
755.7
576.4
2,200.0
 
2011
620.0
149.7
769.7
595.5
2,289.6
 
2012
627.8
153.3
781.0
615.9
2,366.7
 
 
 
 
 
 
 
 
2015
652.0
155.6
807.6
681.8
2,509.7
 
2020
688.3
142.8
831.1
819.1
2,334.2
 
2025
724.3
98.9
823.2
970.9
1,533.0
 
2030 2
760.3
13.8
774.1
1,113.0
39.3

1The adjustment from current to constant dollars is by the adjusted CPI indexing series shown in table VI.F7.

2Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2042 under the intermediate assumptions and in 2031 under the high cost assumptions.

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

Figure VI.F1 provides a comparison of annual cost 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.F8. 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 cost will be payable from (1) current tax income alone through 2017, (2) current tax income plus amounts from the trust funds that are less than annual interest income for years 2018 through 2027, and (3) current tax income plus amounts from the trust funds that are greater than annual interest income for years 2028 through 2041, i.e., through the year preceding the year of trust fund exhaustion.

Figure VI.F1.--Estimated OASDI Income and Cost in Constant Dollars,
Based on Intermediate Assumptions

[In billions]

[D]

Table VI.F9 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 cost, 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.F9.--Operations of the Combined OASI and DI Trust Funds, in Current Dollars,
Calendar Years 2003-80

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2003
$555.0
$87.5
$642.5
$477.9
$1,542.6
 
2004
582.1
97.3
679.4
498.8
1,723.1
 
2005
616.9
109.3
726.2
522.4
1,927.0
 
2006
650.8
122.9
773.7
547.6
2,153.0
 
2007
687.8
137.9
825.7
577.8
2,400.9
 
2008
724.1
153.7
877.8
611.8
2,666.9
 
2009
761.8
170.0
931.8
649.9
2,948.8
 
2010
800.9
186.9
987.9
691.4
3,245.2
 
2011
843.2
204.6
1,047.9
736.8
3,556.3
 
2012
884.6
223.1
1,107.7
786.0
3,878.0
 
 
 
 
 
 
 
 
2015
1,018.8
280.6
1,299.4
965.0
4,874.3
 
2020
1,280.5
372.7
1,653.1
1,374.7
6,417.7
 
2025
1,603.8
434.2
2,038.1
1,916.0
7,372.9
 
2030
2,006.4
435.7
2,442.1
2,574.3
7,260.1
 
2035
2,507.8
349.0
2,856.8
3,330.3
5,610.4
 
2040 1
3,126.2
146.9
3,273.1
4,194.7
1,952.8
Low Cost:
 
2003
557.4
88.0
645.4
476.2
1,547.1
 
2004
590.5
98.5
689.0
494.6
1,741.5
 
2005
623.4
110.0
733.4
514.4
1,960.5
 
2006
655.5
122.5
778.0
533.8
2,204.6
 
2007
690.4
136.2
826.6
556.9
2,474.4
 
2008
725.1
151.2
876.3
582.0
2,768.6
 
2009
760.8
167.6
928.4
610.8
3,086.2
 
2010
797.7
185.2
982.9
642.2
3,426.9
 
2011
837.2
204.3
1,041.6
676.8
3,791.7
 
2012
875.6
224.6
1,100.3
714.5
4,177.4
.
 
 
 
 
 
 
 
2015
996.9
293.5
1,290.3
861.5
5,423.3
 
2020
1,229.5
419.4
1,648.9
1,191.3
7,675.1
 
2025
1,511.2
547.8
2,058.9
1,602.1
9,954.9
 
2030
1,858.0
676.2
2,534.2
2,077.5
12,234.0
 
2035
2,289.2
809.7
3,098.9
2,597.3
14,625.6
 
2040
2,820.4
966.2
3,786.7
3,165.4
17,461.7
 
2045
3,473.6
1,164.7
4,638.3
3,847.3
21,067.8
 
2050
4,276.6
1,412.8
5,689.4
4,718.0
25,560.1
 
2055
5,268.1
1,712.0
6,980.1
5,824.6
30,960.0
 
2060
6,498.0
2,070.0
8,568.0
7,165.6
37,432.7
 
2065
8,020.5
2,513.4
10,533.8
8,775.3
45,475.5
 
2070
9,899.1
3,069.0
12,968.1
10,773.7
55,549.6
 
2075
12,210.9
3,755.2
15,966.1
13,286.0
67,965.0
 
2080
15,054.5
4,581.9
19,636.4
16,449.2
82,882.5
High Cost:
 
2003
549.7
86.3
636.0
481.2
1,532.8
 
2004
567.6
95.8
663.5
506.2
1,690.1
 
2005
614.3
111.1
725.4
536.1
1,879.3
 
2006
647.1
129.1
776.2
574.4
2,081.1
 
2007
687.8
147.0
834.8
625.5
2,290.5
 
2008
743.2
168.8
912.0
679.0
2,523.5
 
2009
789.9
185.1
975.0
734.0
2,764.5
 
2010
834.9
198.9
1,033.9
788.5
3,009.8
 
2011
882.2
212.9
1,095.1
847.3
3,257.6
 
2012
928.9
226.8
1,155.7
911.3
3,502.0
 
 
 
 
 
 
 
 
2015
1,085.2
258.9
1,344.1
1,134.8
4,177.2
 
2020
1,393.8
289.2
1,682.9
1,658.6
4,726.8
 
2025
1,784.5
243.7
2,028.2
2,392.1
3,777.0
 
2030 1
2,279.0
41.4
2,320.4
3,336.3
117.9

1Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2042 under the intermediate assumptions and in 2031 under the high cost assumptions.

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

Table VI.F10 shows, in current dollars, estimated income (excluding interest) and estimated total cost (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. Cost 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 t