Basic Plan 3--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
1,504
2006
1,570
1,597
2007
1,644
1,686
2008
1,711
1,768
2009
1,771
1,841
2010
1,824
1,907
2011
1,867
1,966
2012
1,901
2,017
2013
1,925
2,060
2014
1,937
2,093
2015
1,938
2,117
2016
1,928
2,132
2017
1,906
2,137
2018
1,873
2,134
2019
1,829
2,123
2020
1,775
2,103
2021
1,712
2,075
2022
1,641
2,041
2023
1,562
2,001
2024
1,476
1,955
2025
1,384
1,905
2026
1,287
1,851
2027
1,186
1,794
2028
1,080
1,735
2029
972
1,674
2030
861
1,613
2031
749
1,551
2032
636
1,490
2033
523
1,430
2034
410
1,371
2035
298
1,314
2036
188
1,259
2037
79
1,207
2038
-27
1,157
2039
-131
1,110
2040
-233
1,065
2041
-333
1,023
2042
-430
984
2043
-526
946
2044
-620
911
2045
-713
878
2046
-804
846
2047
-893
817
2048
-982
788
2049
-1,069
762
2050
-1,156
736
2051
-1,242
712
2052
-1,327
689
2053
-1,412
667
2054
-1,496
645
2055
-1,580
624
2056
-1,664
603
2057
-1,747
583
2058
-1,830
564
2059
-1,912
545
2060
-1,994
527
2061
-2,076
509
2062
-2,157
492
2063
-2,238
475
2064
-2,318
459
2065
-2,397
443
2066
-2,476
428
2067
-2,554
413
2068
-2,632
399
2069
-2,709
385
2070
-2,785
372
2071
-2,861
359
2072
-2,936
347
2073
-3,010
335
2074
-3,084
323
2075
-3,157
312
2076
-3,230
302
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