2007 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.F2) 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 2006-85 

[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:
 
2006
98.14
$38,726.37
$5,038
$13,245
0.9556
 
2007
100.00
40,461.69
5,301
13,858
1.0000
 
2008
102.37
42,286.35
5,597
14,550
1.0525
 
2009
105.11
44,100.37
5,896
15,302
1.1121
 
2010
108.05
45,946.76
6,198
16,083
1.1766
 
2011
111.08
47,830.33
6,507
16,900
1.2453
 
2012
114.19
49,809.01
6,816
17,721
1.3179
 
2013
117.39
51,785.43
7,121
18,550
1.3948
 
2014
120.67
53,759.30
7,438
19,398
1.4761
 
2015
124.05
55,820.55
7,771
20,304
1.5616
 
2016
127.52
57,963.56
8,115
21,253
1.6520
 
 
2020
142.42
67,513.90
9,633
25,415
2.0685
 
2025
163.50
81,630.57
11,866
31,596
2.7396
 
2030
187.71
98,753.66
14,591
39,216
3.6285
 
2035
215.51
119,654.40
17,986
48,782
4.8059
 
2040
247.41
145,147.30
22,196
60,729
6.3653
 
2045
284.05
176,008.57
27,385
75,592
8.4306
 
2050
326.10
213,251.30
33,696
93,857
11.1661
 
2055
374.39
258,202.86
41,398
116,365
14.7891
 
2060
429.82
312,601.72
50,850
144,256
19.5878
 
2065
493.46
378,580.63
62,488
178,920
25.9435
 
2070
566.52
458,626.89
76,771
221,875
34.3614
 
2075
650.41
555,604.14
94,320
275,164
45.5106
 
2080
746.71
672,984.32
115,787
340,992
60.2775
 
2085
857.27
815,650.39
142,183
422,371
79.8358
Low Cost:
 
2006
98.31
38,753.43
5,044
13,260
.9549
 
2007
100.00
40,590.02
5,335
13,951
1.0000
 
2008
101.93
42,334.80
5,641
14,643
1.0501
 
2009
103.77
43,947.36
5,939
15,350
1.1030
 
2010
105.63
45,547.60
6,234
16,074
1.1605
 
2011
107.53
47,151.60
6,530
16,825
1.2222
 
2012
109.47
48,896.81
6,829
17,601
1.2888
 
2013
111.45
50,616.69
7,130
18,386
1.3597
 
2014
113.45
52,331.64
7,444
19,190
1.4352
 
2015
115.49
54,077.95
7,759
20,007
1.5134
 
2016
117.57
55,862.08
8,082
20,851
1.5959
 
 
2020
126.27
63,813.85
9,452
24,481
1.9744
 
2025
138.05
75,302.48
11,421
29,729
2.5761
 
2030
150.93
88,824.63
13,792
36,082
3.3612
 
2035
165.01
104,912.06
16,739
43,996
4.3857
 
2040
180.41
124,119.79
20,414
53,887
5.7224
 
2045
197.24
146,853.21
24,957
66,154
7.4664
 
2050
215.64
173,656.50
30,506
81,203
9.7421
 
2055
235.76
205,382.69
37,305
99,714
12.7113
 
2060
257.76
242,925.34
45,655
122,541
16.5854
 
2065
281.81
287,418.38
55,985
150,897
21.6403
 
2070
308.10
340,191.80
68,758
186,104
28.2359
 
2075
336.84
402,703.66
84,489
229,655
36.8417
 
2080
368.27
476,574.03
103,744
283,213
48.0703
 
2085
402.63
564,262.93
127,361
348,928
62.7212
High Cost:
 
2006
97.47
$38,702.80
$5,033
$13,232
0.9599
 
2007
100.00
39,852.18
5,197
13,548
1.0000
 
2008
102.81
41,860.51
5,475
14,238
1.0564
 
2009
105.79
43,722.09
5,756
15,015
1.1193
 
2010
110.44
45,294.95
6,010
15,646
1.1879
 
2011
116.74
48,246.05
6,384
16,747
1.2841
 
2012
123.23
51,759.46
6,855
18,215
1.3986
 
2013
129.00
54,564.68
7,273
19,369
1.5008
 
2014
134.08
56,969.23
7,663
20,375
1.5949
 
2015
139.17
59,388.31
8,047
21,429
1.6907
 
2016
144.46
61,920.82
8,432
22,540
1.7915
 
 
2020
167.70
73,537.32
10,179
27,505
2.2600
 
2025
202.08
91,138.23
12,820
35,109
3.0215
 
2030
243.50
113,106.23
16,110
44,722
4.0395
 
2035
293.42
140,587.61
20,225
56,911
5.4007
 
2040
353.57
174,866.42
25,327
72,223
7.2204
 
2045
426.06
217,292.63
31,600
91,338
9.6533
 
2050
513.40
269,678.53
39,186
114,856
12.9060
 
2055
618.65
334,238.19
48,452
144,039
17.2547
 
2060
745.47
414,085.65
59,744
180,174
23.0687
 
2065
898.29
513,052.61
73,576
225,107
30.8418
 
2070
1,082.44
635,788.72
90,377
280,547
41.2339
 
2075
1,304.33
787,898.07
110,939
349,413
55.1277
 
2080
1,571.72
976,353.82
135,919
434,368
73.7031
 
2085
1,893.92
1,211,072.06
166,726
540,196
98.5374

1The adjusted CPI is the CPI-W indexed to calendar year 2007.

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 2007 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 2007 Dollars,1 Calendar Years 2007-85 

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2007
$673.7
$109.2
$782.8
$594.3
$2,236.6
 
2008
693.1
115.2
808.3
603.0
2,390.0
 
2009
715.0
123.7
838.7
620.7
2,545.7
 
2010
732.3
133.0
865.3
642.5
2,699.3
 
2011
750.0
142.7
892.7
663.9
2,854.5
 
2012
766.1
152.0
918.1
689.8
3,005.0
 
2013
780.1
161.1
941.2
718.0
3,146.5
 
2014
793.6
169.6
963.2
747.7
3,276.3
 
2015
807.8
177.3
985.0
778.6
3,393.5
 
2016
822.2
184.2
1,006.5
810.7
3,496.9
 
2020
879.4
206.4
1,085.8
947.2
3,752.1
 
2025
949.9
204.4
1,154.3
1,120.8
3,634.2
 
2030
1,023.2
169.9
1,193.1
1,289.7
2,951.7
 
2035
1,102.2
105.3
1,207.5
1,433.1
1,734.9
 
20402
1,186.1
16.3
1,202.5
1,549.5
89.6
Low Cost:
 
2007
676.3
109.5
785.8
592.6
2,241.3
 
2008
703.3
116.3
819.6
601.3
2,417.1
 
2009
729.1
124.6
853.7
619.9
2,608.2
 
2010
752.8
133.8
886.6
640.8
2,807.8
 
2011
776.6
144.3
920.8
661.0
3,018.0
 
2012
799.5
155.5
955.0
685.5
3,234.2
 
2013
821.1
167.4
988.5
712.5
3,452.9
 
2014
842.7
179.9
1,022.6
741.4
3,673.1
 
2015
864.0
191.8
1,055.8
771.6
3,892.4
 
2016
885.4
203.6
1,089.0
803.3
4,109.1
 
2020
969.1
253.3
1,222.4
948.7
4,915.8
 
2025
1,076.9
299.1
1,376.0
1,140.1
5,716.4
 
2030
1,194.4
328.0
1,522.3
1,330.5
6,233.4
 
2035
1,328.3
345.8
1,674.1
1,501.1
6,556.2
 
2040
1,481.4
362.6
1,844.0
1,649.8
6,877.9
 
2045
1,655.1
387.1
2,042.2
1,802.9
7,357.3
 
2050
1,849.5
421.6
2,271.2
1,982.7
8,027.0
 
2055
2,068.5
465.6
2,534.1
2,200.0
8,870.1
 
2060
2,315.6
517.2
2,832.8
2,451.1
9,858.4
 
2065
2,596.6
579.1
3,175.7
2,725.1
11,050.5
 
2070
2,915.4
656.9
3,572.3
3,025.3
12,554.2
 
2075
3,275.2
755.9
4,031.1
3,365.5
14,465.0
 
2080
3,678.1
877.5
4,555.6
3,768.1
16,802.3
 
2085
4,131.1
1,019.3
5,150.4
4,243.7
19,517.2
High Cost:
 
2007
665.7
107.8
773.5
597.8
2,223.8
 
2008
670.8
112.5
783.3
610.6
2,335.5
 
2009
694.7
120.4
815.0
631.9
2,452.9
 
2010
696.1
126.5
822.6
648.3
2,523.9
 
2011
700.9
134.4
835.3
664.5
2,558.6
 
2012
715.4
148.9
864.3
693.2
2,595.1
 
2013
726.9
157.1
884.0
727.2
2,635.8
 
2014
737.9
160.7
898.6
762.0
2,672.5
 
2015
748.2
161.9
910.1
793.6
2,691.2
 
2016
757.2
161.9
919.1
826.1
2,685.8
 
2020
793.1
143.3
936.4
949.9
2,418.5
 
2025 2
835.5
93.3
928.7
1,099.9
1,502.3

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 2041 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 2040, 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 2007-85 

[In billions]

Calendar year
Income
excluding
interest
Interest
income
Total
income
Cost
Assets at
end of year
Intermediate:
 
2007
$673.7
$109.2
$782.8
$594.3
$2,236.6
 
2008
709.5
117.9
827.5
617.3
2,446.8
 
2009
751.6
130.0
881.6
652.5
2,675.9
 
2010
791.2
143.7
935.0
694.2
2,916.6
 
2011
833.1
158.5
991.6
737.4
3,170.8
 
2012
874.8
173.6
1,048.4
787.6
3,431.5
 
2013
915.8
189.1
1,104.9
842.8
3,693.6
 
2014
957.6
204.7
1,162.3
902.3
3,953.6
 
2015
1,002.0
219.9
1,221.9
965.9
4,209.7
 
2016
1,048.5
235.0
1,283.5
1,033.8
4,459.3
 
2020
1,252.5
293.9
1,546.4
1,349.0
5,343.6
 
2025
1,553.1
334.3
1,887.4
1,832.6
5,942.1
 
2030
1,920.6
318.9
2,239.5
2,420.9
5,540.7
 
2035
2,375.3
226.8
2,602.1
3,088.5
3,738.9
 
20401
2,934.7
40.4
2,975.1
3,833.6
221.6
Low Cost:
 
2007
676.3
109.5
785.8
592.6
2,241.3
 
2008
716.9
118.5
835.4
613.0
2,463.8
 
2009
756.6
129.3
885.9
643.3
2,706.4
 
2010
795.2
141.3
936.5
676.9
2,966.0
 
2011
835.1
155.1
990.2
710.8
3,245.4
 
2012
875.2
170.2
1,045.4
750.4
3,540.5
 
2013
915.1
186.5
1,101.7
794.1
3,848.1
 
2014
956.1
204.1
1,160.2
841.1
4,167.2
 
2015
997.8
221.5
1,219.3
891.2
4,495.3
 
2016
1,041.0
239.4
1,280.4
944.5
4,831.2
 
2020
1,223.7
319.9
1,543.5
1,197.9
6,207.2
 
2025
1,486.6
412.9
1,899.5
1,574.0
7,891.5
 
2030
1,802.7
495.0
2,297.7
2,008.1
9,408.0
 
2035
2,191.8
570.6
2,762.4
2,476.9
10,818.5
 
2040
2,672.6
654.1
3,326.7
2,976.4
12,408.2
 
2045
3,264.6
763.5
4,028.1
3,556.0
14,511.5
 
2050
3,988.4
909.2
4,897.6
4,275.6
17,309.5
 
2055
4,876.8
1,097.6
5,974.4
5,186.8
20,912.1
 
2060
5,968.7
1,333.1
7,301.8
6,318.0
25,410.7
 
2065
7,317.3
1,632.0
8,949.3
7,679.5
31,140.8
 
2070
8,982.3
2,024.0
11,006.3
9,321.0
38,679.1
 
2075
11,032.3
2,546.2
13,578.4
11,336.3
48,724.2
 
2080
13,545.3
3,231.6
16,776.9
13,876.6
61,877.8
 
2085
16,632.9
4,104.1
20,737.0
17,086.4
78,581.6
High Cost:
 
2007
665.7
107.8
773.5
597.8
2,223.8
 
2008
689.6
115.7
805.3
627.8
2,401.3
 
2009
734.9
127.3
862.2
668.5
2,595.0
 
2010
768.9
139.7
908.5
716.0
2,787.5
 
2011
818.2
156.9
975.1
775.7
2,986.9
 
2012
881.5
183.5
1,065.0
854.2
3,197.8
 
2013
937.7
202.7
1,140.4
938.1
3,400.1
 
2014
989.4
215.5
1,204.9
1,021.7
3,583.3
 
2015
1,041.3
225.3
1,266.6
1,104.4
3,745.4
 
2016
1,093.9
233.9
1,327.7
1,193.3
3,879.9
 
2020
1,330.1
240.3
1,570.4
1,593.0
4,055.9
 
2025 1
1,688.3
188.5
1,876.8
2,222.7
3,035.9

1Estimates 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 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 2007-85 

[In billions]

Calendar
year
OASDI
 
HI
 
Combined
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Income
excluding
interest
Cost
Balance
Intermediate:
 
2007
$674
$594
$79
 
$204
$206
-$1
 
$878
$800
$78
 
2008
710
617
92
 
216
221
-5
 
926
838
88
 
2009
752
652
99
 
229
237
-8
 
981
890
91
 
2010
791
694
97
 
242
254
-12
 
1,033
948
85
 
2011
833
737
96
 
255
271
-16
 
1,088
1,009
79
 
2012
875
788
87
 
268
290
-22
 
1,143
1,077
66
 
2013
916
843
73
 
282
310
-28
 
1,198
1,153
45
 
2014
958
902
55
 
295
332
-36
 
1,253
1,234
19
 
2015
1,002
966
36
 
310
355
-45
 
1,312
1,321
-9
 
2016
1,049
1,034
15
 
325
380
-55
 
1,374
1,414
-40
 
2020
1,252
1,349
-97
 
392
508
-116
 
1,644
1,857
-213
 
2025
1,553
1,833
-279
 
490
741
-251
 
2,043
2,574
-531
 
2030
1,921
2,421
-500
 
609
1,080
-470
 
2,530
3,501
-971
 
2035
2,375
3,089
-713
 
757
1,537
-780
 
3,132
4,625
-1,493
 
2040
2,935
3,834
-899
 
936
2,113
-1,177
 
3,871
5,947
-2,076
 
2045
3,622
4,716
-1,094
 
1,155
2,826
-1,671
 
4,777
7,542
-2,765
 
2050
4,459
5,815
-1,356
 
1,423
3,705
-2,282
 
5,882
9,520
-3,637
 
2055
5,484
7,217
-1,733
 
1,752
4,810
-3,057
 
7,236
12,027
-4,790
 
2060
6,745
8,988
-2,243
 
2,159
6,248
-4,089
 
8,904
15,236
-6,332
 
2065
8,298
11,182