2003 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.
Plot points
|
Calendar
year
|
Ratio of actuarial balances to summarized cost rates
|
|
OASDI
|
OASI
|
DI
|
|
2012
|
33.79%
|
38.60%
|
9.93%
|
|
2013
|
31.74%
|
36.41%
|
8.58%
|
|
2014
|
29.81%
|
34.32%
|
7.39%
|
|
2015
|
27.96%
|
32.30%
|
6.31%
|
|
2016
|
26.16%
|
30.32%
|
5.32%
|
|
2017
|
24.40%
|
28.38%
|
4.41%
|
|
2018
|
22.70%
|
26.49%
|
3.55%
|
|
2019
|
21.04%
|
24.63%
|
2.75%
|
|
2020
|
19.41%
|
22.82%
|
1.97%
|
|
2021
|
17.83%
|
21.06%
|
1.20%
|
|
2022
|
16.32%
|
19.39%
|
0.42%
|
|
2023
|
14.86%
|
17.78%
|
-0.35%
|
|
2024
|
13.46%
|
16.24%
|
-1.12%
|
|
2025
|
12.11%
|
14.78%
|
-1.88%
|
|
2026
|
10.83%
|
13.37%
|
-2.59%
|
|
2027
|
9.60%
|
12.02%
|
-3.24%
|
|
2028
|
8.43%
|
10.73%
|
-3.83%
|
|
2029
|
7.32%
|
9.50%
|
-4.38%
|
|
2030
|
6.27%
|
8.34%
|
-4.87%
|
|
2031
|
5.27%
|
7.23%
|
-5.33%
|
|
2032
|
4.34%
|
6.19%
|
-5.76%
|
|
2033
|
3.45%
|
5.21%
|
-6.16%
|
|
2034
|
2.62%
|
4.29%
|
-6.54%
|
|
2035
|
1.85%
|
3.43%
|
-6.91%
|
|
2036
|
1.11%
|
2.63%
|
-7.26%
|
|
2037
|
0.43%
|
1.88%
|
-7.61%
|
|
2038
|
-0.21%
|
1.17%
|
-7.94%
|
|
2039
|
-0.82%
|
0.52%
|
-8.26%
|
|
2040
|
-1.38%
|
-0.10%
|
-8.58%
|
|
2041
|
-1.92%
|
-0.67%
|
-8.90%
|
|
2042
|
-2.42%
|
-1.22%
|
-9.21%
|
|
2043
|
-2.90%
|
-1.73%
|
-9.51%
|
|
2044
|
-3.36%
|
-2.21%
|
-9.82%
|
|
2045
|
-3.79%
|
-2.67%
|
-10.11%
|
|
2046
|
-4.20%
|
-3.11%
|
-10.40%
|
|
2047
|
-4.60%
|
-3.53%
|
-10.68%
|
|
2048
|
-4.98%
|
-3.93%
|
-10.95%
|
|
2049
|
-5.35%
|
-4.32%
|
-11.20%
|
|
2050
|
-5.71%
|
-4.70%
|
-11.45%
|
|
2051
|
-6.05%
|
-5.06%
|
-11.69%
|
|
2052
|
-6.38%
|
-5.41%
|
-11.92%
|
|
2053
|
-6.71%
|
-5.76%
|
-12.14%
|
|
2054
|
-7.02%
|
-6.09%
|
-12.35%
|
|
2055
|
-7.32%
|
-6.41%
|
-12.55%
|
|
2056
|
-7.62%
|
-6.72%
|
-12.73%
|
|
2057
|
-7.90%
|
-7.03%
|
-12.91%
|
|
2058
|
-8.18%
|
-7.33%
|
-13.08%
|
|
2059
|
-8.45%
|
-7.61%
|
-13.24%
|
|
2060
|
-8.71%
|
-7.89%
|
-13.40%
|
|
2061
|
-8.96%
|
-8.16%
|
-13.54%
|
|
2062
|
-9.20%
|
-8.43%
|
-13.69%
|
|
2063
|
-9.44%
|
-8.68%
|
-13.83%
|
|
2064
|
-9.67%
|
-8.93%
|
-13.97%
|
|
2065
|
-9.90%
|
-9.17%
|
-14.11%
|
|
2066
|
-10.11%
|
-9.40%
|
-14.24%
|
|
2067
|
-10.33%
|
-9.63%
|
-14.37%
|
|
2068
|
-10.54%
|
-9.86%
|
-14.50%
|
|
2069
|
-10.74%
|
-10.07%
|
-14.62%
|
|
2070
|
-10.94%
|
-10.29%
|
-14.74%
|
|
2071
|
-11.13%
|
-10.49%
|
-14.86%
|
|
2072
|
-11.32%
|
-10.70%
|
-14.97%
|
|
2073
|
-11.51%
|
-10.90%
|
-15.08%
|
|
2074
|
-11.69%
|
-11.09%
|
-15.19%
|
|
2075
|
-11.87%
|
-11.28%
|
-15.30%
|
|
2076
|
-0.120427
|
-0.114698
|
-0.153993
|
|
2077
|
-0.122128
|
-0.116525
|
-0.154981
|
RETURN TO TRUSTEES REPORT.