Basic Plan 2--a
i.e., Without PAs--Additional Aggregate Values to Trust Fund and Personal Account
With Ultimate Real Interest Rate of: 3.0
Year
Present Law Trust Fund
(End of Year)
Proposal Trust Fund
(End of Year)
(Billions of Present Value Dollars 1/1/2001)
2001
1,139
1,139
2002
1,230
1,230
2003
1,320
1,320
2004
1,407
1,407
2005
1,491
1,491
2006
1,570
1,570
2007
1,644
1,644
2008
1,711
1,711
2009
1,771
1,768
2010
1,824
1,817
2011
1,867
1,859
2012
1,901
1,891
2013
1,925
1,913
2014
1,937
1,925
2015
1,938
1,927
2016
1,928
1,919
2017
1,906
1,901
2018
1,873
1,874
2019
1,829
1,838
2020
1,775
1,794
2021
1,712
1,743
2022
1,641
1,686
2023
1,562
1,623
2024
1,476
1,557
2025
1,384
1,486
2026
1,287
1,413
2027
1,186
1,338
2028
1,080
1,261
2029
972
1,184
2030
861
1,108
2031
749
1,032
2032
636
957
2033
523
884
2034
410
814
2035
298
747
2036
188
684
2037
79
624
2038
-27
568
2039
-131
516
2040
-233
469
2041
-333
425
2042
-430
384
2043
-526
347
2044
-620
314
2045
-713
284
2046
-804
256
2047
-893
232
2048
-982
210
2049
-1,069
191
2050
-1,156
173
2051
-1,242
158
2052
-1,327
145
2053
-1,412
133
2054
-1,496
123
2055
-1,580
115
2056
-1,664
107
2057
-1,747
101
2058
-1,830
97
2059
-1,912
93
2060
-1,994
91
2061
-2,076
89
2062
-2,157
89
2063
-2,238
90
2064
-2,318
92
2065
-2,397
94
2066
-2,476
98
2067
-2,554
102
2068
-2,632
108
2069
-2,709
114
2070
-2,785
121
2071
-2,861
128
2072
-2,936
137
2073
-3,010
146
2074
-3,084
156
2075
-3,157
167
2076
-3,230
178
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary
Social Security Administration
January 29, 2002
Return to List of Tables
Return to memorandum
List of memos