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