Table 1b2 -- DeMint Plan -- Individual Account (IA) Contributions; Old-Age, Survivors, and Disability Insurance (OASDI) Benefit Offset from IA; and Unified Budget (UB) Effect
Average IA Contribution = 5.1 %
With Ultimate Real Trust Fund Interest Rate of: 3.0
With Ultimate Real IA Net Yield Rate of: 5.0
Annuity Net Yield Rate of: 4.8
Year
IA/Annuity
Balance at
End of Year
Amount
Contributed
to IA:
% from UB--
% by General
Fund = 100
Benefit Offset--
OASDI Benefit
Due to IA
Other
Changes
in OASDI
Cash Flow
Change in
Annual UB--
UB Cash Flow
Change in
Debt Held
by Public 1/
(End of Year)
Change
in Annual
UB Balance
 
(Billions of Constant 2001 Dollars)
2002
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2003
174.0
176.3
0.0
0.0
-176.3
179.1
-181.9
2004
373.9
193.8
0.0
0.0
-193.8
381.4
-211.0
2005
590.1
200.7
0.0
0.0
-200.7
596.2
-230.6
2006
823.5
207.6
0.0
0.0
-207.6
824.1
-251.0
2007
1,074.9
214.4
0.0
0.0
-214.4
1,065.5
-272.1
2008
1,344.1
220.1
0.0
0.0
-220.1
1,319.6
-292.9
2009
1,632.1
225.8
0.1
0.0
-225.7
1,586.9
-314.5
2010
1,937.8
231.6
2.1
0.0
-229.5
1,865.7
-334.9
2011
2,263.0
238.1
4.4
0.0
-233.7
2,157.3
-356.9
2012
2,607.8
244.2
7.1
0.0
-237.1
2,461.3
-379.0
2013
2,972.9
250.2
10.3
0.0
-239.9
2,777.6
-401.4
2014
3,358.9
256.2
14.0
0.0
-242.2
3,106.1
-424.1
2015
3,765.1
261.0
18.3
0.0
-242.7
3,445.6
-445.9
2016
4,191.1
265.4
23.1
0.0
-242.3
3,794.9
-466.9
2017
4,637.4
270.1
28.6
0.0
-241.5
4,153.8
-488.0
2018
5,104.1
274.5
34.7
0.0
-239.8
4,521.8
-508.8
2019
5,591.8
279.1
41.5
0.0
-237.6
4,898.5
-529.8
2020
6,100.6
283.6
49.2
0.0
-234.4
5,283.4
-550.2
2021
6,630.9
288.3
57.6
0.0
-230.7
5,676.0
-570.6
2022
7,182.7
292.7
66.9
0.0
-225.8
6,075.5
-590.3
2023
7,755.9
296.9
76.8
0.0
-220.1
6,481.1
-609.5
2024
8,350.7
301.2
87.7
0.0
-213.5
6,892.2
-628.2
2025
8,967.1
305.5
99.6
0.0
-205.9
7,308.0
-646.3
2026
9,605.3
309.9
112.4
0.0
-197.4
7,727.6
-663.8
2027
10,265.3
314.3
126.4
0.0
-188.0
8,150.2
-680.4
2028
10,946.6
318.3
141.4
0.0
-177.0
8,574.3
-695.7
2029
11,648.9
322.4
157.5
0.0
-164.9
8,998.8
-709.9
2030
12,372.3
326.6
174.9
0.0
-151.6
9,422.7
-723.0
2031
13,116.4
330.8
193.5
0.0
-137.3
9,844.7
-734.9
2032
13,881.1
335.2
213.4
0.0
-121.8
10,263.7
-745.4
2033
14,666.0
339.7
232.9
0.0
-106.8
10,679.9
-756.3
2034
15,470.8
344.3
253.5
0.0
-90.7
11,092.4
-766.0
2035
16,294.8
348.9
275.3
0.0
-73.6
11,499.9
-774.3
2036
17,137.5
353.6
298.2
0.0
-55.4
11,901.2
-781.2
2037
17,998.2
358.4
322.3
0.0
-36.1
12,294.8
-786.5
2038
18,876.1
363.2
347.6
0.0
-15.6
12,679.5
-790.2
2039
19,770.2
368.1
374.2
0.0
6.1
13,053.7
-792.0
2040
20,679.4
373.0
402.0
0.0
29.0
13,415.9
-791.9
2041
21,602.6
377.9
431.1
0.0
53.2
13,764.4
-789.7
2042
22,538.2
382.8
461.6
0.0
78.8
14,097.3
-785.3
2043
23,484.8
387.7
491.7
0.0
104.0
14,414.7
-780.3
2044
24,442.4
392.7
521.4
0.0
128.8
14,716.4
-774.7
2045
25,409.2
397.6
552.2
0.0
154.6
15,001.0
-767.1
2046
26,383.2
402.6
584.2
0.0
181.6
15,266.7
-757.1
2047
27,359.0
407.6
620.1
0.0
212.5
15,509.0
-741.9
2048
28,335.2
412.5
656.0
0.0
243.5
15,727.2
-725.3
2049
29,312.3
417.6
690.5
0.0
273.0
15,922.0
-708.6
2050
30,289.2
422.6
724.7
0.0
302.1
16,093.0
-690.8
2051
31,273.2
427.7
751.8
0.0
324.2
16,246.8
-678.8
2052
32,264.5
432.8
778.2
0.0
345.4
16,383.7
-666.6
2053
33,263.0
437.9
808.4
0.0
370.5
16,499.2
-649.4
2054
34,269.2
443.2
838.1
0.0
394.9
16,593.4
-631.5
2055
35,283.1
448.5
867.1
0.0
418.6
16,666.3
-612.9
2056
36,305.4
453.8
895.5
0.0
441.7
16,718.0
-593.7
2057
37,336.5
459.1
923.0
0.0
463.9
16,748.8
-574.1
2058
38,377.1
464.6
949.8
0.0
485.2
16,758.8
-554.0
2059
39,428.1
470.1
975.6
0.0
505.5
16,748.6
-533.7
2060
40,490.3
475.7
1,000.5
0.0
524.8
16,718.5
-513.2
2061
41,565.0
481.4
1,024.3
0.0
542.9
16,669.0
-492.5
2062
42,653.4
487.1
1,047.1
0.0
559.9
16,600.8
-471.9
2063
43,761.3
492.9
1,075.9
0.0
582.9
16,507.2
-443.9
2064
44,886.1
498.8
1,104.0
0.0
605.2
16,388.2
-415.1
2065
46,029.3
504.7
1,131.2
0.0
626.5
16,244.0
-385.6
2066
47,193.0
510.7
1,157.6
0.0
646.9
16,074.8
-355.4
2067
48,379.1
516.8
1,183.2
0.0
666.4
15,880.8
-324.7
2068
49,589.7
522.9
1,207.8
0.0
684.9
15,662.1
-293.3
2069
50,826.9
529.1
1,231.6
0.0
702.6
15,418.9
-261.4
2070
52,093.3
535.3
1,254.5
0.0
719.2
15,151.5
-228.9
2071
53,391.0
541.6
1,276.6
0.0
735.0
14,860.1
-195.8
2072
54,722.9
547.9
1,297.8
0.0
749.9
14,544.9
-162.1
2073
56,091.3
554.3
1,318.3
0.0
764.0
14,205.9
-127.7
2074
57,499.0
560.8
1,338.0
0.0
777.3
13,843.2
-92.7
2075
58,948.7
567.3
1,357.1
0.0
789.8
13,457.0
-56.9
2076
60,443.3
573.9
1,375.5
0.0
801.6
13,047.1
-20.3
1/ Including Social Security Transition Bonds.
Based on Intermediate Assumptions of the 2001 Trustees Report.
Office of the Actuary
Social Security Administration
December 16, 2001

Previous Next Return to list of tables List of memos