2004 Trustees Report
The following table presents the plot points for Figure IV.B4--Comparison of estimated long-range actuarial balances with the minimum allowable for close actuarial balance under the intermediate (alternative II) assumptions.
Values expressed as a percentage of the summerized cost rate for the corresponding period.
Plot points
|
Calendar
year
|
Ratio of actuarial balances to summarized cost rates
|
Minimum
allowable
ratio
|
|
OASDI
|
OASI
|
DI
|
|
2013
|
33.20%
|
38.22%
|
8.42%
|
0.00%
|
|
2014
|
30.87%
|
35.66%
|
7.10%
|
-0.08%
|
|
2015
|
28.70%
|
33.27%
|
5.95%
|
-0.15%
|
|
2016
|
26.65%
|
30.99%
|
4.94%
|
-0.23%
|
|
2017
|
24.72%
|
28.83%
|
4.03%
|
-0.31%
|
|
2018
|
22.88%
|
26.76%
|
3.21%
|
-0.38%
|
|
2019
|
21.11%
|
24.76%
|
2.46%
|
-0.46%
|
|
2020
|
19.41%
|
22.85%
|
1.75%
|
-0.54%
|
|
2021
|
17.79%
|
21.03%
|
1.04%
|
-0.62%
|
|
2022
|
16.23%
|
19.29%
|
0.33%
|
-0.69%
|
|
2023
|
14.74%
|
17.63%
|
-0.38%
|
-0.77%
|
|
2024
|
13.31%
|
16.04%
|
-1.10%
|
-0.85%
|
|
2025
|
11.94%
|
14.54%
|
-1.81%
|
-0.92%
|
|
2026
|
10.63%
|
13.10%
|
-2.48%
|
-1.00%
|
|
2027
|
9.39%
|
11.72%
|
-3.10%
|
-1.08%
|
|
2028
|
8.21%
|
10.41%
|
-3.66%
|
-1.15%
|
|
2029
|
7.09%
|
9.17%
|
-4.18%
|
-1.23%
|
|
2030
|
6.02%
|
7.98%
|
-4.65%
|
-1.31%
|
|
2031
|
5.02%
|
6.86%
|
-5.08%
|
-1.38%
|
|
2032
|
4.07%
|
5.80%
|
-5.49%
|
-1.46%
|
|
2033
|
3.17%
|
4.81%
|
-5.87%
|
-1.54%
|
|
2034
|
2.33%
|
3.87%
|
-6.24%
|
-1.62%
|
|
2035
|
1.54%
|
2.99%
|
-6.58%
|
-1.69%
|
|
2036
|
0.80%
|
2.17%
|
-6.91%
|
-1.77%
|
|
2037
|
0.11%
|
1.40%
|
-7.21%
|
-1.85%
|
|
2038
|
-0.54%
|
0.69%
|
-7.50%
|
-1.92%
|
|
2039
|
-1.15%
|
0.02%
|
-7.79%
|
-2.00%
|
|
2040
|
-1.72%
|
-0.60%
|
-8.07%
|
-2.08%
|
|
2041
|
-2.26%
|
-1.19%
|
-8.35%
|
-2.15%
|
|
2042
|
-2.76%
|
-1.73%
|
-8.63%
|
-2.23%
|
|
2043
|
-3.23%
|
-2.24%
|
-8.91%
|
-2.31%
|
|
2044
|
-3.68%
|
-2.72%
|
-9.18%
|
-2.38%
|
|
2045
|
-4.10%
|
-3.18%
|
-9.45%
|
-2.46%
|
|
2046
|
-4.50%
|
-3.60%
|
-9.70%
|
-2.54%
|
|
2047
|
-4.88%
|
-4.01%
|
-9.95%
|
-2.62%
|
|
2048
|
-5.25%
|
-4.39%
|
-10.19%
|
-2.69%
|
|
2049
|
-5.59%
|
-4.76%
|
-10.43%
|
-2.77%
|
|
2050
|
-5.92%
|
-5.11%
|
-10.65%
|
-2.85%
|
|
2051
|
-6.24%
|
-5.44%
|
-10.87%
|
-2.92%
|
|
2052
|
-6.55%
|
-5.76%
|
-11.09%
|
-3.00%
|
|
2053
|
-6.84%
|
-6.07%
|
-11.30%
|
-3.08%
|
|
2054
|
-7.12%
|
-6.37%
|
-11.50%
|
-3.15%
|
|
2055
|
-7.40%
|
-6.66%
|
-11.69%
|
-3.23%
|
|
2056
|
-7.67%
|
-6.94%
|
-11.88%
|
-3.31%
|
|
2057
|
-7.93%
|
-7.22%
|
-12.05%
|
-3.38%
|
|
2058
|
-8.18%
|
-7.48%
|
-12.21%
|
-3.46%
|
|
2059
|
-8.42%
|
-7.74%
|
-12.37%
|
-3.54%
|
|
2060
|
-8.66%
|
-7.99%
|
-12.52%
|
-3.62%
|
|
2061
|
-8.88%
|
-8.24%
|
-12.66%
|
-3.69%
|
|
2062
|
-9.11%
|
-8.48%
|
-12.80%
|
-3.77%
|
|
2063
|
-9.33%
|
-8.71%
|
-12.94%
|
-3.85%
|
|
2064
|
-9.54%
|
-8.94%
|
-13.07%
|
-3.92%
|
|
2065
|
-9.75%
|
-9.16%
|
-13.19%
|
-4.00%
|
|
2066
|
-9.95%
|
-9.37%
|
-13.31%
|
-4.08%
|
|
2067
|
-10.14%
|
-9.58%
|
-13.43%
|
-4.15%
|
|
2068
|
-10.33%
|
-9.79%
|
-13.54%
|
-4.23%
|
|
2069
|
-10.52%
|
-9.99%
|
-13.65%
|
-4.31%
|
|
2070
|
-10.70%
|
-10.18%
|
-13.75%
|
-4.38%
|
|
2071
|
-10.88%
|
-10.37%
|
-13.86%
|
-4.46%
|
|
2072
|
-11.05%
|
-10.56%
|
-13.96%
|
-4.54%
|
|
2073
|
-11.22%
|
-10.74%
|
-14.06%
|
-4.62%
|
|
2074
|
-11.38%
|
-10.91%
|
-14.15%
|
-4.69%
|
|
2075
|
-11.54%
|
-11.08%
|
-14.25%
|
-4.77%
|
|
2076
|
-11.70%
|
-11.25%
|
-14.34%
|
-4.85%
|
|
2077
|
-11.85%
|
-11.41%
|
-14.43%
|
-4.92%
|
|
2078
|
-12.00%
|
-11.57%
|
-14.52%
|
-5.00%
|
RETURN TO TRUSTEES REPORT