2004 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 1.8, 2.8, and 3.8 percent for the low cost, intermediate, and high cost sets of assumptions, respectively. Constant-dollar values (those calculated by dividing by the adjusted CPI in table VI.F7) 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 3.4, 3.9, and 4.4 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 5.5, 5.8, and 6.0 percent for the low cost, intermediate, and high cost assumptions, respectively.

Table VI.F7.--Selected Economic Variables, Calendar Years 2003-80

[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:
 
2003
98.80
$33,892.68
$4,339
$10,937
0.9570
 
2004
100.00
35,057.39
4,522
11,544
1.0000
 
2005
101.50
36,507.12
4,762
12,090
1.0484
 
2006
103.50
37,907.81
4,999
12,675
1.1029
 
2007
106.04
39,401.57
5,244
13,321
1.1654
 
2008
108.97
41,021.30
5,502
14,025
1.2347
 
2009
112.02
42,671.44
5,770
14,754
1.3083
 
2010
115.17
44,382.24
6,047
15,508
1.3863
 
2011
118.39
46,142.89
6,331
16,281
1.4689
 
2012
121.71
47,988.47
6,614
17,068
1.5546
 
2013
125.11
49,850.13
6,901
17,872
1.6453
 
 
2015
132.21
53,755.86
7,534
19,572
1.8428
 
2020
151.79
64,942.15
9,329
24,438
2.4467
 
2025
174.26
78,577.54
11,453
30,273
3.2485
 
2030
200.06
95,128.18
14,050
37,478
4.3130
 
2035
229.68
115,266.62
17,272
46,495
5.7263
 
2040
263.69
139,759.03
21,267
57,758
7.6028
 
2045
302.74
169,404.03
26,170
71,708
10.0942
 
2050
347.56
205,167.59
32,116
88,807
13.4020
 
2055
399.02
248,409.23
39,359
109,843
17.7938
 
2060
458.10
300,759.84
48,202
135,775
23.6248
 
2065
525.93
364,183.30
59,018
167,802
31.3665
 
2070
603.80
441,048.16
72,299
207,504
41.6452
 
2075
693.20
534,183.50
88,538
256,526
55.2921
 
2080
795.83
646,891.04
108,342
316,891
73.4111
Low Cost:
 
2003
98.97
33,898.38
4,342
10,949
.9573
 
2004
100.00
35,095.01
4,543
11,582
1.0000
 
2005
101.10
36,486.05
4,785
12,118
1.0469
 
2006
102.42
37,797.83
5,029
12,703
1.0987
 
2007
104.13
39,167.07
5,277
13,335
1.1575
 
2008
106.00
40,581.39
5,534
13,996
1.2209
 
2009
107.91
42,000.28
5,795
14,673
1.2889
 
2010
109.86
43,476.39
6,063
15,372
1.3608
 
2011
111.83
44,981.88
6,338
16,090
1.4367
 
2012
113.85
46,534.65
6,595
16,764
1.5168
 
2013
115.90
48,140.26
6,842
17,422
1.6014
 
 
2015
120.11
51,429.98
7,418
18,912
1.7849
 
2020
131.31
60,652.38
9,023
23,099
2.3412
 
2025
143.56
71,596.36
10,898
28,029
3.0708
 
2030
156.96
84,520.58
13,167
34,027
4.0278
 
2035
171.60
99,879.20
15,982
41,492
5.2831
 
2040
187.61
118,140.73
19,476
50,779
6.9296
 
2045
205.12
139,732.89
23,761
62,209
9.0892
 
2050
224.25
165,247.99
28,961
76,145
11.9218
 
2055
245.18
195,436.36
35,283
93,162
15.6373
 
2060
268.05
231,135.56
43,002
114,028
20.5107
 
2065
293.06
273,373.40
52,499
139,809
26.9029
 
2070
320.40
323,381.16
64,149
171,572
35.2872
 
2075
350.29
382,549.77
78,370
210,526
46.2844
 
2080
382.98
452,452.49
95,646
258,071
60.7090
High Cost:
 
2003
97.54
33,909.16
4,340
10,935
.9568
 
2004
100.00
34,689.53
4,454
11,381
1.0000
 
2005
102.57
36,681.63
4,725
12,062
1.0615
 
2006
104.89
38,198.10
4,962
12,697
1.1206
 
2007
108.84
39,367.07
5,163
13,181
1.1841
 
2008
114.66
41,635.34
5,448
14,075
1.2770
 
2009
121.00
44,708.10
5,867
15,336
1.3916
 
2010
126.67
47,176.90
6,240
16,354
1.4937
 
2011
131.66
49,289.76
6,581
17,235
1.5875
 
2012
136.66
51,481.02
6,918
18,177
1.6842
 
2013
141.86
53,687.37
7,263
19,191
1.7868
 
 
2015
152.85
58,448.97
7,996
21,230
2.0110
 
2020
184.18
72,375.61
10,110
27,185
2.7027
 
2025
221.93
89,807.59
12,663
34,502
3.6321
 
2030
267.43
111,528.28
15,827
43,713
4.8813
 
2035
322.25
138,589.64
19,770
55,354
6.5600
 
2040
388.32
172,247.21
24,662
69,987
8.8161
 
2045
467.92
213,952.21
30,649
88,180
11.8482
 
2050
563.84
265,336.92
37,964
110,773
15.9229
 
2055
679.43
328,834.68
46,835
138,621
21.3991
 
2060
818.71
407,407.31
57,695
173,235
28.7586
 
2065
986.55
504,783.62
70,906
215,997
38.6492
 
2070
1,188.79
625,782.24
87,101
269,207
51.9412
 
2075
1,432.49
775,778.45
106,850
335,075
69.8047
 
2080
1,726.15
961,786.66
131,071
417,043
93.8117

1The adjusted CPI is the CPI-W indexed to calendar year 2004.

2The SSA average wage index is used to automatically adjust the contribution and benefit base and other wage-indexed program amounts. (See "Average wage index" in the glossary.)

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 2004 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 2004 Dollars,1 Calendar Years 2004-80

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2004
564.7
88.9
653.7
500.3
1,684.1
 
2005
596.3
94.1
690.4
509.9
1,839.8
 
2006
613.1
100.5
713.5
520.0
1,997.6
 
2007
629.4
108.5
737.9
531.4
2,156.4
 
2008
644.2
118.0
762.1
545.1
2,315.4
 
2009
656.4
127.6
784.1
563.9
2,472.6
 
2010
670.3
137.1
807.4
581.8
2,630.6
 
2011
685.7
146.9
832.6
601.4
2,790.2
 
2012
698.9
156.1
855.0
624.7
2,944.4
 
2013
710.6
164.8
875.4
648.7
3,091.0
 
 
2015
736.0
182.6
918.7
701.0
3,359.8
 
2020
799.7
214.0
1,013.7
856.0
3,805.2
 
2025
861.4
215.2
1,076.6
1,022.7
3,772.8
 
2030
925.8
185.2
1,111.0
1,181.6
3,184.0
 
2035
995.0
124.9
1,119.9
1,320.2
2,061.9
 
2040 2
1,068.6
38.5
1,107.1
1,432.6
485.2
Low Cost:
 
2004
565.9
89.0
654.9
498.8
1,686.8
 
2005
603.0
94.5
697.5
508.2
1,857.9
 
2006
623.0
101.4
724.4
517.7
2,040.7
 
2007
644.6
110.0
754.7
528.4
2,233.4
 
2008
665.3
120.2
785.5
541.6
2,437.9
 
2009
683.6
131.3
814.9
558.9
2,650.8
 
2010
703.4
143.1
846.5
575.8
2,874.5
 
2011
725.2
155.6
880.8
594.1
3,110.4
 
2012
743.3
168.5
911.8
616.3
3,350.9
 
2013
758.6
181.7
940.3
639.2
3,592.7
 
 
2015
795.2
209.6
1,004.7
694.7
4,078.0
 
2020
890.1
275.9
1,166.0
861.6
5,227.4
 
2025
988.9
327.4
1,316.2
1,044.7
6,157.8
 
2030
1,097.3
365.5
1,462.7
1,224.0
6,841.6
 
2035
1,220.6
393.8
1,614.4
1,389.7
7,355.6
 
2040
1,360.4
421.2
1,781.6
1,532.5
7,869.5
 
2045
1,517.1
455.7
1,972.8
1,679.8
8,524.8
 
2050
1,690.6
499.6
2,190.2
1,847.4
9,356.6
 
2055
1,883.9
552.1
2,436.0
2,049.6
10,342.7
 
2060
2,100.5
611.3
2,711.8
2,279.9
11,453.0
 
2065
2,345.5
678.7
3,024.2
2,535.5
12,720.2
 
2070
2,620.8
757.3
3,378.1
2,816.0
14,201.2
 
2075
2,928.2
849.8
3,778.0
3,133.5
15,942.9
 
2080
3,269.3
955.3
4,224.5
3,503.4
17,921.2
High Cost:
 
2004
559.8
88.3
648.1
503.1
1,675.8
 
2005
582.4
94.4
676.8
517.7
1,792.9
 
2006
601.5
101.3
702.7
534.0
1,922.0
 
2007
604.9
106.1
711.0
541.7
2,021.5
 
2008
606.5
113.5
719.9
551.5
2,087.3
 
2009
618.9
127.3
746.2
571.5
2,152.7
 
2010
630.2
136.2
766.3
592.9
2,229.8
 
2011
642.5
141.2
783.7
615.6
2,313.3
 
2012
652.7
145.0
797.6
638.9
2,387.4
 
2013
661.5
148.7
810.2
661.7
2,448.4
 
 
2015
678.2
151.0
829.2
710.4
2,521.3
 
2020
718.0
138.5
856.5
852.5
2,332.7
 
2025
752.9
95.2
848.1
1,002.1
1,519.0
 
2030 2
787.1
11.8
799.0
1,142.6
10.6

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 2004-80 

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2004
$564.7
$88.9
$653.7
$500.3
$1,684.1
 
2005
605.2
95.5
700.7
517.6
1,867.3
 
2006
634.5
104.0
738.5
538.3
2,067.5
 
2007
667.4
115.0
782.5
563.4
2,286.6
 
2008
701.9
128.6
830.5
594.0
2,523.1
 
2009
735.3
142.9
878.3
631.6
2,769.7
 
2010
771.9
157.9
929.8
670.0
3,029.6
 
2011
811.8
173.9
985.7
711.9
3,303.3
 
2012
850.6
190.0
1,040.6
760.3
3,583.5
 
2013
889.0
206.2
1,095.2
811.6
3,867.1
 
 
2015
973.1
241.5
1,214.6
926.8
4,442.1
 
2020
1,213.9
324.8
1,538.6
1,299.4
5,775.8
 
2025
1,501.1
375.0
1,876.1
1,782.2
6,574.5
 
2030
1,852.1
370.6
2,222.7
2,364.0
6,370.0
 
2035
2,285.3
286.9
2,572.2
3,032.3
4,735.8
 
2040 1
2,817.9
101.4
2,919.3
3,777.7
1,279.6
Low Cost:
 
2004
565.9
89.0
654.9
498.8
1,686.8
 
2005
609.6
95.6
705.2
513.7
1,878.3
 
2006
638.1
103.8
741.9
530.2
2,090.0
 
2007
671.2
114.6
785.8
550.2
2,325.6
 
2008
705.2
127.4
832.7
574.1
2,584.2
 
2009
737.6
141.7
879.4
603.1
2,860.4
 
2010
772.7
157.2
929.9
632.5
3,157.8
 
2011
811.0
174.0
985.1
664.4
3,478.5
 
2012
846.2
191.9
1,038.1
701.7
3,814.8
 
2013
879.2
210.6
1,089.8
740.8
4,163.8
.
 
2015
955.0
251.7
1,206.8
834.4
4,897.9
 
2020
1,168.8
362.3
1,531.1
1,131.3
6,864.1
 
2025
1,419.6
470.0
1,889.6
1,499.8
8,840.4
 
2030
1,722.2
573.6
2,295.8
1,921.2
10,738.5
 
2035
2,094.6
675.8
2,770.4
2,384.8
12,622.3
 
2040
2,552.4
790.2
3,342.6
2,875.2
14,764.1
 
2045
3,111.8
934.7
4,046.5
3,445.6
17,485.7
 
2050
3,791.2
1,120.4
4,911.6
4,142.8
20,982.5
 
2055
4,619.0
1,353.6
5,972.6
5,025.1
25,357.8
 
2060
5,630.4
1,638.5
7,268.9
6,111.2
30,699.8
 
2065
6,873.6
1,988.9
8,862.5
7,430.4
37,277.7
 
2070
8,397.2
2,426.3
10,823.5
9,022.4
45,500.8
 
2075
10,257.3
2,976.6
13,233.9
10,976.6
55,847.0
 
2080
12,520.6
3,658.4
16,178.9
13,417.2
68,633.6
High Cost:
 
2004
559.8
88.3
648.1
503.1
1,675.8
 
2005
597.4
96.8
694.2
531.0
1,839.0
 
2006
630.9
106.2
737.1
560.1
2,015.9
 
2007
658.4
115.5
773.9
589.6
2,200.2
 
2008
695.4
130.1
825.5
632.3
2,393.4
 
2009
748.9
154.0
902.9
691.5
2,604.8
 
2010
798.2
172.5
970.7
751.0
2,824.4
 
2011
845.9
185.9
1,031.8
810.5
3,045.7
 
2012
892.0
198.1
1,090.1
873.1
3,262.6
 
2013
938.4
210.9
1,149.3
938.7
3,473.3
 
 
2015
1,036.6
230.8
1,267.4
1,085.8
3,853.6
 
2020
1,322.4
255.0
1,577.4
1,570.2
4,296.3
 
2025
1,671.0
211.3
1,882.3
2,224.0
3,371.2
 
2030 1
2,105.0
31.7
2,136.7
3,055.6
28.4

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 taxation of OASDI benefits. Total cost consists of outlays (scheduled benefits and administrative expenses) for insured beneficiaries. Income and cost estimates are shown on a cash basis for the OASDI program and on an incurred basis for the HI program.

Table VI.F10 also shows the difference between income excluding interest and cost, which is called the balance. The balance indicates the size of the difference between tax income and cost.

Table VI.F10.--OASDI and HI Annual Income Excluding Interest, Cost, and Balance in Current Dollars, Calendar Years 2004-80 

[In billions]

Calendar
year
OASDI
 
HI
 
Combined
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Intermediate:
 
2004
$565
$500
$64
 
$170
$173
-$3
 
$735
$673
$62
 
2005
605
518
88
 
180
185
-5
 
785
703
83
 
2006
635