2006 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. Meaningful comparison of current dollar values over long periods of time can be difficult because of the effect of 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.F6 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.F6) indicate the relative purchasing power of the values over time. Constant-dollar values are provided in table VI.F7.

Another type of standardization combines the effects of price inflation and real-wage growth. The wage index presented here is the national 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 5.4, 5.7, and 5.9 percent for the low cost, intermediate, and high cost assumptions, respectively.

Table VI.F6.-Selected Economic Variables, Calendar Years 2005-80 

[GDP and taxable payroll in billions]

Calendar year
Adjusted
CPI 1
Average
wage index 2
Taxable
payroll 3
Gross
domestic
product
Compound
interest-rate
factor 4
Intermediate:
 
2005
97.19
$37,197.43
$4,754
$12,485
0.9527
 
2006
100.00
38,695.99
5,028
13,191
1.0000
 
2007
102.28
40,375.23
5,302
13,886
1.0528
 
2008
104.94
42,112.24
5,585
14,620
1.1132
 
2009
107.86
43,916.42
5,875
15,366
1.1795
 
2010
110.89
45,798.28
6,173
16,141
1.2498
 
2011
114.00
47,707.59
6,475
16,937
1.3242
 
2012
117.20
49,695.49
6,775
17,748
1.4014
 
2013
120.47
51,632.49
7,069
18,544
1.4832
 
2014
123.85
53,603.73
7,379
19,378
1.5690
 
2015
127.31
55,677.10
7,706
20,274
1.6599
 
 
2020
146.16
67,207.92
9,556
25,369
2.1985
 
2025
167.80
81,352.86
11,770
31,536
2.9118
 
2030
192.64
98,468.99
14,463
39,112
3.8566
 
2035
221.17
119,326.16
17,807
48,593
5.1080
 
2040
253.91
144,701.05
21,948
60,423
6.7654
 
2045
291.51
175,442.24
27,067
75,174
8.9605
 
2050
334.67
212,549.47
33,302
93,329
11.8679
 
2055
384.22
257,395.55
40,927
115,752
15.7188
 
2060
441.11
311,720.91
50,285
143,534
20.8190
 
2065
506.42
377,517.46
61,791
178,018
27.5742
 
2070
581.41
457,258.39
75,880
220,656
36.5212
 
2075
667.49
553,902.85
93,235
273,678
48.3713
 
2080
766.32
670,953.75
114,488
339,249
64.0664
Low Cost:
 
2005
97.35
37,207.16
4,756
12,492
.9539
 
2006
100.00
38,717.74
5,043
13,226
1.0000
 
2007
101.93
40,294.22
5,316
13,898
1.0487
 
2008
103.75
41,843.44
5,592
14,584
1.1037
 
2009
105.63
43,431.83
5,874
15,281
1.1649
 
2010
107.54
45,075.49
6,161
15,995
1.2298
 
2011
109.47
46,758.63
6,456
16,749
1.2997
 
2012
111.44
48,513.49
6,753
17,523
1.3737
 
2013
113.45
50,208.20
7,049
18,290
1.4494
 
2014
115.48
51,920.30
7,351
19,075
1.5284
 
2015
117.56
53,679.86
7,659
19,874
1.6116
 
 
2020
128.53
63,241.93
9,324
24,310
2.1028
 
2025
140.52
74,684.59
11,280
29,555
2.7437
 
2030
153.63
88,136.78
13,637
35,906
3.5800
 
2035
167.96
104,133.07
16,559
43,802
4.6711
 
2040
183.64
123,172.28
20,198
53,656
6.0947
 
2045
200.77
145,707.16
24,703
65,897
7.9523
 
2050
219.50
172,282.35
30,220
80,951
10.3760
 
2055
239.98
203,785.66
36,995
99,512
13.5384
 
2060
262.37
241,084.38
45,325
122,427
17.6647
 
2065
286.85
285,231.67
55,620
150,864
23.0486
 
2070
313.61
337,524.44
68,310
186,069
30.0733
 
2075
342.87
399,474.46
83,944
229,632
39.2391
 
2080
374.86
472,712.26
103,094
283,241
51.1985
High Cost:
 
2005
96.71
$37,138.78
$4,746
$12,458
0.9596
 
2006
100.00
37,968.14
4,911
12,828
1.0000
 
2007
102.72
39,792.92
5,158
13,501
1.0543
 
2008
105.61
41,576.39
5,418
14,252
1.1179
 
2009
110.25
43,136.48
5,660
14,855
1.1899
 
2010
116.55
46,029.79
6,022
15,901
1.2900
 
2011
123.02
49,405.86
6,480
17,315
1.4080
 
2012
128.79
52,179.65
6,888
18,439
1.5132
 
2013
133.85
54,531.83
7,255
19,390
1.6082
 
2014
138.93
56,892.43
7,619
20,389
1.7048
 
2015
144.21
59,333.06
7,989
21,456
1.8064
 
 
2020
173.78
73,390.05
10,119
27,536
2.4151
 
2025
209.40
91,089.22
12,735
35,124
3.2289
 
2030
252.33
113,110.09
15,969
44,645
4.3168
 
2035
304.06
140,585.94
19,989
56,647
5.7714
 
2040
366.39
174,789.75
24,962
71,695
7.7161
 
2045
441.50
217,185.28
31,099
90,543
10.3160
 
2050
532.00
269,556.63
38,523
113,732
13.7920
 
2055
641.06
334,166.86
47,605
142,554
18.4393
 
2060
772.48
414,095.73
58,668
178,219
24.6524
 
2065
930.84
513,006.08
72,131
222,292
32.9591
 
2070
1,121.66
635,745.68
88,572
276,940
44.0647
 
2075
1,351.60
787,844.86
108,662
344,722
58.9123
 
2080
1,628.68
976,583.40
133,194
428,728
78.7629

1The adjusted CPI is the CPI-W indexed to calendar year 2006.

2The 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.F7 shows estimated operations of the combined OASI and DI Trust Funds in constant 2006 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.F7.-Operations of the Combined OASI and DI Trust Funds,
in Constant 2006 Dollars,1 Calendar Years 2006-80 

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2006
$640.0
$100.9
$740.9
$564.2
$2,035.3
 
2007
656.1
106.6
762.7
577.8
2,174.8
 
2008
679.2
114.4
793.5
591.0
2,322.4
 
2009
693.8
123.5
817.2
608.1
2,468.6
 
2010
710.2
132.6
842.9
628.5
2,615.6
 
2011
727.6
142.1
869.7
647.6
2,766.3
 
2012
742.6
151.0
893.6
672.5
2,912.0
 
2013
755.1
159.5
914.7
698.6
3,048.9
 
2014
767.5
167.6
935.1
726.3
3,174.6
 
2015
780.6
174.6
955.1
755.1
3,288.3
 
2020
849.4
201.8
1,051.3
914.7
3,642.8
 
2025
917.7
198.3
1,116.0
1,087.0
3,523.1
 
2030
988.0
162.8
1,150.9
1,254.7
2,823.4
 
20352
1,063.4
96.6
1,159.9
1,397.9
1,575.0
Low Cost:
 
2006
641.0
100.7
741.7
562.4
2,038.0
 
2007
661.1
106.1
767.2
575.3
2,191.4
 
2008
687.6
113.7
801.3
589.3
2,364.8
 
2009
707.9
123.5
831.5
605.5
2,548.9
 
2010
730.4
134.0
864.4
623.7
2,744.3
 
2011
754.7
145.6
900.3
641.1
2,955.0
 
2012
777.1
158.0
935.1
663.9
3,174.0
 
2013
797.7
170.4
968.1
688.3
3,397.6
 
2014
817.8
182.4
1,000.3
714.5
3,623.4
 
2015
837.5
194.2
1,031.7
742.0
3,849.1
 
2020
938.3
254.5
1,192.8
912.0
4,905.2
 
2025
1,044.1
299.8
1,343.9
1,104.2
5,731.9
 
2030
1,159.5
329.4
1,488.9
1,293.9
6,263.1
 
2035
1,290.4
347.5
1,637.9
1,465.2
6,588.5
 
2040
1,439.6
363.5
1,803.0
1,613.7
6,893.4
 
2045
1,609.3
385.6
1,994.9
1,768.3
7,324.5
 
2050
1,799.8
416.4
2,216.2
1,944.8
7,921.0
 
2055
2,014.7
456.4
2,471.2
2,152.9
8,691.9
 
2060
2,257.4
505.5
2,762.9
2,391.3
9,635.7
 
2065
2,533.0
566.1
3,099.1
2,659.5
10,802.0
 
2070
2,844.6
640.8
3,485.4
2,962.2
12,239.8
 
2075
3,196.4
733.0
3,929.4
3,303.3
14,017.3
 
2080
3,590.5
844.3
4,434.9
3,703.3
16,153.2
High Cost:
 
2006
630.9
99.0
729.9
567.5
2,021.1
 
2007
630.6
102.4
732.9
584.3
2,116.2
 
2008
655.8
109.2
765.0
600.6
2,222.7
 
2009
655.3
115.7
771.0
612.0
2,288.2
 
2010
659.8
123.6
783.4
627.7
2,320.2
 
2011
676.2
137.8
813.9
649.9
2,362.2
 
2012
688.7
146.0
834.7
679.8
2,411.4
 
2013
699.4
149.9
849.3
710.6
2,458.8
 
2014
708.8
151.7
860.5
739.5
2,489.9
 
2015
717.1
152.2
869.3
768.5
2,499.6
 
2020
760.3
130.2
890.5
910.9
2,216.1
 
2025 2
800.6
82.6
883.1
1,058.1
1,317.4

1The adjustment from current to constant dollars is by the adjusted CPI indexing series shown in table VI.F6.

2Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2040 under the intermediate assumptions and in 2030 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.F7. 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 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 2039, 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.F8 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.F8.-Operations of the Combined OASI and DI Trust Funds,
in Current Dollars, Calendar Years 2006-80 

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2006
$640.0
$100.9
$740.9
$564.2
$2,035.3
 
2007
671.1
109.1
780.1
591.0
2,224.5
 
2008
712.7
120.0
832.7
620.1
2,437.1
 
2009
748.3
133.2
881.5
655.9
2,662.7
 
2010
787.6
147.1
934.7
696.9
2,900.4
 
2011
829.6
162.0
991.5
738.3
3,153.7
 
2012
870.3
177.0
1,047.3
788.2
3,412.8
 
2013
909.7
192.2
1,101.9
841.7
3,673.1
 
2014
950.6
207.6
1,158.2
899.5
3,931.7
 
2015
993.7
222.3
1,216.0
961.4
4,186.4
 
2020
1,241.5
295.0
1,536.5
1,336.9
5,324.2
 
2025
1,539.8
332.7
1,872.6
1,824.0
5,911.7
 
2030
1,903.4
313.7
2,217.1
2,417.1
5,439.0
 
20351
2,351.8
213.6
2,565.4
3,091.7
3,483.3
Low Cost:
 
2006
641.0
100.7
741.7
562.4
2,038.0
 
2007
673.8
108.1
781.9
586.3
2,233.6
 
2008
713.4
118.0
831.4
611.4
2,453.6
 
2009
747.8
130.5
878.3
639.5
2,692.3
 
2010
785.4
144.1
929.5
670.7
2,951.1
 
2011
826.1
159.4
985.5
701.8
3,234.8
 
2012
866.0
176.1
1,042.1
739.9
3,537.0
 
2013
905.0
193.3
1,098.3
780.9
3,854.4
 
2014
944.5
210.7
1,155.1
825.1
4,184.4
 
2015
984.5
228.3
1,212.9
872.3
4,525.0
 
2020
1,206.0
327.1
1,533.2
1,172.2
6,304.6
 
2025
1,467.2
421.3
1,888.4
1,551.6
8,054.5
 
2030
1,781.3
506.1
2,287.4
1,987.9
9,622.0
 
2035
2,167.4
583.7
2,751.0
2,461.0
11,066.3
 
2040
2,643.6
667.4
3,311.0
2,963.3
12,658.7
 
2045
3,231.0
774.2
4,005.2
3,550.1
14,705.3
 
2050
3,950.5
914.0
4,864.5
4,268.8
17,386.5
 
2055
4,834.9
1,095.3
5,930.3
5,166.4
20,858.6
 
2060
5,922.7
1,326.3
7,249.1
6,274.0
25,281.1
 
2065
7,265.8
1,623.9
8,889.7
7,628.7
30,985.2
 
2070
8,921.0
2,009.5
10,930.5
9,289.7
38,385.3
 
2075
10,959.4
2,513.3
13,472.8
11,326.1
48,061.1
 
2080
13,459.5
3,165.1
16,624.6
13,882.2
60,551.7
High Cost:
 
2006
$630.9
$99.0
$729.9
$567.5
$2,021.1
 
2007
647.7
105.2
752.9
600.2
2,173.8
 
2008
692.6
115.4
808.0
634.3
2,347.4
 
2009
722.4
127.6
850.0
674.8
2,522.7
 
2010
769.0
144.1
913.1
731.5
2,704.3
 
2011
831.8
169.5
1,001.3
799.5
2,906.0
 
2012
886.9
188.1
1,075.0
875.5
3,105.5
 
2013
936.2
200.7
1,136.9
951.2
3,291.2
 
2014
984.8
210.8
1,195.6
1,027.4
3,459.4
 
2015
1,034.1
219.5
1,253.7
1,108.2
3,604.8
 
2020
1,321.2
226.2
1,547.4
1,582.9
3,851.1
 
2025 1
1,676.4
172.9
1,849.3
2,215.8
2,758.7

1Estimates for later years are not shown because the combined OASI and DI Trust Funds are estimated to become exhausted in 2040 under the intermediate assumptions and in 2030 under the high cost assumptions.

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

Table VI.F9 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.F9 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.F9.-OASDI and HI Annual Income Excluding Interest, Cost, and
Balance in Current Dollars, Calendar Years 2006-80 

[In billions]

Calendar
year
OASDI
 
HI
 
Combined
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Intermediate:
 
2006
$640
$564
$76
 
$192
$195
-$3
 
$832
$759
$73
 
2007
671
591
80
 
203
209
-6
 
875
800
74
 
2008
713
620
93
 
217
224
-7
 
929
844
86
 
2009
748
656
92
 
227
239
-12
 
975
895
80
 
2010
788
697
91
 
240
255
-16
 
1,027
952
75
 
2011
830
738
91
 
253
273
-19
 
1,083
1,011
72
 
2012
870
788
82
 
267
292
-25
 
1,137
1,080
57
 
2013
910
842
68
 
280
313
-33
 
1,190
1,154
35
 
2014
951
900
51
 
293
334
-41
 
1,244
1,234
10
 
2015
994
961
32
 
307
358
-51
 
1,301
1,319
-18
 
2020
1,242
1,337
-95
 
387
510
-123
 
1,629
1,847
-219
 
2025
1,540
1,824
-284
 
484
744
-260
 
2,024
2,568
-544
 
2030
1,903
2,417
-514
 
602
1,082
-480
 
2,505
3,500
-994
 
2035
2,352
3,092
-740
 
747
1,540
-793
 
3,099
4,631
-1,533
 
2040
2,903
3,844
-941
 
923
2,113
-1,190
 
3,826
5,956
-2,130
 
2045
3,582
4,739
-1,158
 
1,140
2,822
-1,682
 
4,721
7,561
-2,840
 
2050
4,410
5,844
-1,435
 
1,404
3,695
-2,290
 
5,814
9,539
-3,725
 
2055
5,424
7,237
-1,813
 
1,729
4,782
-3,053
 
7,153
12,019
-4,866
 
2060
6,672
8,984
-2,312
 
2,130
6,181
-4,051
 
8,801
15,165
-6,364
 
2065
8,208
11,178
-2,971
 
2,624
7,969
-5,346
 
10,831
19,148
-8,316
 
2070
10,092
13,921
-3,829
 
3,231
10,251
-7,020
 
13,323
24,172
-10,849
 
2075
12,412
17,290
-4,878
 
3,979
13,087
-9,108
 
16,391
30,377
-13,986
 
2080
15,256
21,456
-6,200
 
4,896
16,610
-11,714
 
20,152
38,066
-17,914
Low Cost:
 
2006
641
562
79