President's Commission to Strengthen Social Security

Plan 3T-67p--a
Assumed % Electing PA = 66.7%--Additional Aggregate Values to Trust Fund and Personal Account
With: Ultimate Real Interest Rate of: 3.0 Ultimate Average Real Benefit Offset Net Yield Rate of: 2.5 Average Benefit Offset Annuity Net Yield Rate of: 2.5 Ultimate Average Real IA Rate of: 4.6 Average IA Annuity Net Yield Rate of: 3.0
Year	Present Law Trust Fund (End of Year)	Proposal Trust Fund (End of Year)	Net Accrual for Future Benefit Offset ^1/	IA/Annuity Assets (End of Year)	IA Contributions in Year	IA Disbursements in Year
(Billions of Present Value Dollars 1/1/2001)
2001	1,139	1,139
2002	1,230	1,230	0	0	0.0	0.0
2003	1,320	1,320	0	0	0.0	0.0
2004	1,407	1,362	44	67	67.1	0.0
2005	1,491	1,415	89	136	67.4	0.0
2006	1,570	1,463	133	206	67.7	0.0
2007	1,644	1,507	177	277	67.5	0.0
2008	1,711	1,545	221	349	67.3	0.0
2009	1,771	1,573	264	421	67.1	0.4
2010	1,824	1,595	306	493	66.9	0.8
2011	1,867	1,612	348	566	66.8	1.3
2012	1,901	1,620	389	638	66.6	1.9
2013	1,925	1,620	429	711	66.3	2.5
2014	1,937	1,612	468	783	65.6	3.2
2015	1,938	1,596	506	854	64.8	4.0
2016	1,928	1,572	543	925	64.0	4.9
2017	1,906	1,539	578	995	63.2	5.8
2018	1,873	1,500	612	1,064	62.4	6.8
2019	1,829	1,453	645	1,131	61.6	7.8
2020	1,775	1,398	676	1,198	60.8	9.0
2021	1,712	1,337	706	1,263	59.9	10.2
2022	1,641	1,271	735	1,327	59.0	11.4
2023	1,562	1,201	762	1,389	58.1	12.8
2024	1,476	1,126	788	1,449	57.3	14.2
2025	1,384	1,048	812	1,508	56.4	15.6
2026	1,287	968	834	1,565	55.5	17.1
2027	1,186	886	856	1,620	54.6	18.7
2028	1,080	804	876	1,673	53.7	20.3
2029	972	721	894	1,723	52.8	22.0
2030	861	639	911	1,772	51.9	23.7
2031	749	559	926	1,818	51.0	25.5
2032	636	480	940	1,862	50.2	27.3
2033	523	403	953	1,904	49.4	29.2
2034	410	386	964	1,943	48.6	31.1
2035	298	376	974	1,979	47.8	33.0
2036	188	369	982	2,013	47.1	35.0
2037	79	360	989	2,045	46.3	37.0
2038	-27	349	995	2,074	45.6	39.0
2039	-131	342	1,000	2,100	44.8	41.0
2040	-233	333	1,003	2,123	44.1	43.1
2041	-333	323	1,005	2,144	43.4	45.1
2042	-430	316	1,006	2,161	42.7	47.2
2043	-526	308	1,006	2,176	42.0	49.4
2044	-620	301	1,004	2,187	41.3	51.5
2045	-713	294	1,002	2,196	40.6	53.5
2046	-804	285	998	2,202	39.9	55.5
2047	-893	278	994	2,205	39.2	57.8
2048	-982	271	988	2,204	38.5	59.9
2049	-1,069	266	981	2,201	37.8	61.7
2050	-1,156	259	974	2,195	37.2	63.2
2051	-1,242	254	966	2,187	36.5	64.5
2052	-1,327	247	957	2,177	35.9	65.7
2053	-1,412	241	948	2,165	35.3	66.9
2054	-1,496	237	938	2,151	34.7	67.9
2055	-1,580	233	928	2,135	34.0	68.7
2056	-1,664	227	917	2,117	33.4	69.5
2057	-1,747	222	906	2,098	32.9	70.2
2058	-1,830	218	895	2,077	32.3	70.7
2059	-1,912	213	883	2,055	31.7	71.1
2060	-1,994	210	871	2,032	31.2	71.5
2061	-2,076	205	859	2,008	30.6	71.7
2062	-2,157	201	847	1,983	30.1	71.8
2063	-2,238	198	834	1,958	29.5	71.8
2064	-2,318	194	822	1,933	29.0	71.7
2065	-2,397	190	809	1,907	28.5	71.5
2066	-2,476	187	797	1,881	28.0	71.3
2067	-2,554	185	784	1,854	27.5	70.9
2068	-2,632	183	771	1,826	27.0	70.5
2069	-2,709	182	759	1,798	26.6	70.0
2070	-2,785	181	746	1,770	26.1	69.4
2071	-2,861	181	734	1,742	25.6	68.8
2072	-2,936	181	721	1,714	25.2	68.1
2073	-3,010	181	709	1,686	24.7	67.3
2074	-3,084	182	697	1,658	24.3	66.5
2075	-3,157	183	685	1,630	23.8	65.7
2076	-3,230	185	673	1,602	23.4	64.9
IA invested 50% Equity, 30% Corporate Bonds, 20%Treasury Bonds; 0.3% Administrative Expense. ^1/ Present value of net current offset accrual; reduction of future obligations.					Office of the Actuary Social Security Administration January 29, 2002