2004 Trustees Report
The following table presents the plot points for Figure II.D4--Cumulative combined OASI and DI income less cost (actuarial balance) for the long-range projection period 2003-2078, under the intermediate set of assumptions. The amounts are shown in present value as of
January 1, 2004, in trillions of dollars.
Plot points
|
Calendar
year
|
OASDI
Actuarial
balances
(Alt. II only)
|
|
2003
|
$1.53
|
|
2004
|
$1.59
|
|
2005
|
$1.67
|
|
2006
|
$1.76
|
|
2007
|
$1.85
|
|
2008
|
$1.93
|
|
2009
|
$2.01
|
|
2010
|
$2.08
|
|
2011
|
$2.15
|
|
2012
|
$2.21
|
|
2013
|
$2.25
|
|
2014
|
$2.29
|
|
2015
|
$2.31
|
|
2016
|
$2.33
|
|
2017
|
$2.33
|
|
2018
|
$2.32
|
|
2019
|
$2.30
|
|
2020
|
$2.26
|
|
2021
|
$2.22
|
|
2022
|
$2.16
|
|
2023
|
$2.10
|
|
2024
|
$2.02
|
|
2025
|
$1.94
|
|
2026
|
$1.84
|
|
2027
|
$1.74
|
|
2028
|
$1.64
|
|
2029
|
$1.53
|
|
2030
|
$1.41
|
|
2031
|
$1.29
|
|
2032
|
$1.17
|
|
2033
|
$1.04
|
|
2034
|
$0.91
|
|
2035
|
$0.79
|
|
2036
|
$0.66
|
|
2037
|
$0.53
|
|
2038
|
$0.41
|
|
2039
|
$0.28
|
|
2040
|
$0.16
|
|
2041
|
$0.04
|
|
2042
|
-$0.08
|
|
2043
|
-$0.20
|
|
2044
|
-$0.32
|
|
2045
|
-$0.43
|
|
2046
|
-$0.54
|
|
2047
|
-$0.66
|
|
2048
|
-$0.77
|
|
2049
|
-$0.87
|
|
2050
|
-$0.98
|
|
2051
|
-$1.09
|
|
2052
|
-$1.19
|
|
2053
|
-$1.30
|
|
2054
|
-$1.40
|
|
2055
|
-$1.51
|
|
2056
|
-$1.61
|
|
2057
|
-$1.71
|
|
2058
|
-$1.81
|
|
2059
|
-$1.92
|
|
2060
|
-$2.02
|
|
2061
|
-$2.12
|
|
2062
|
-$2.21
|
|
2063
|
-$2.31
|
|
2064
|
-$2.41
|
|
2065
|
-$2.51
|
|
2066
|
-$2.60
|
|
2067
|
-$2.70
|
|
2068
|
-$2.79
|
|
2069
|
-$2.89
|
|
2070
|
-$2.98
|
|
2071
|
-$3.07
|
|
2072
|
-$3.17
|
|
2073
|
-$3.26
|
|
2074
|
-$3.35
|
|
2075
|
-$3.44
|
|
2076
|
-$3.52
|
|
2077
|
-$3.61
|
|
2078
|
-$3.70
|
RETURN TO TRUSTEES REPORT