Let’s toss some numbers out into the mix…
As my postulates I had this:
Worker age: 22-73
Worker Starting Salary: $25,000
Worker annual rise in pay: 4%
% of salary invested in private account: 3%
% Return per year on the private account: 5%
So it’s not like I’m lowballing here.
Age Income SS Investment SS Return Total Private Account
2006 22 $25,000.00 $750.00 $37.50 $787.50
2007 23 $26,000.00 $780.00 $78.38 $1,645.88
2008 24 $27,040.00 $811.20 $122.85 $2,579.93
2009 25 $28,121.60 $843.65 $171.18 $3,594.76
2010 26 $29,246.46 $877.39 $223.61 $4,695.76
2011 27 $30,416.32 $912.49 $280.41 $5,888.66
2012 28 $31,632.98 $948.99 $341.88 $7,179.53
2013 29 $32,898.29 $986.95 $408.32 $8,574.80
2014 30 $34,214.23 $1,026.43 $480.06 $10,081.29
2015 31 $35,582.80 $1,067.48 $557.44 $11,706.21
2016 32 $37,006.11 $1,110.18 $640.82 $13,457.22
2017 33 $38,486.35 $1,154.59 $730.59 $15,342.40
2018 34 $40,025.81 $1,200.77 $827.16 $17,370.33
2019 35 $41,626.84 $1,248.81 $930.96 $19,550.09
2020 36 $43,291.91 $1,298.76 $1,042.44 $21,891.29
2021 37 $45,023.59 $1,350.71 $1,162.10 $24,404.10
2022 38 $46,824.53 $1,404.74 $1,290.44 $27,099.28
2023 39 $48,697.51 $1,460.93 $1,428.01 $29,988.21
2024 40 $50,645.41 $1,519.36 $1,575.38 $33,082.96
2025 41 $52,671.23 $1,580.14 $1,733.15 $36,396.25
2026 42 $54,778.08 $1,643.34 $1,901.98 $39,941.57
2027 43 $56,969.20 $1,709.08 $2,082.53 $43,733.18
2028 44 $59,247.97 $1,777.44 $2,275.53 $47,786.15
2029 45 $61,617.89 $1,848.54 $2,481.73 $52,116.42
2030 46 $64,082.60 $1,922.48 $2,701.94 $56,740.84
2031 47 $66,645.91 $1,999.38 $2,937.01 $61,677.23
2032 48 $69,311.74 $2,079.35 $3,187.83 $66,944.41
2033 49 $72,084.21 $2,162.53 $3,455.35 $72,562.28
2034 50 $74,967.58 $2,249.03 $3,740.57 $78,551.88
2035 51 $77,966.29 $2,338.99 $4,044.54 $84,935.41
2036 52 $81,084.94 $2,432.55 $4,368.40 $91,736.35
2037 53 $84,328.34 $2,529.85 $4,713.31 $98,979.51
2038 54 $87,701.47 $2,631.04 $5,080.53 $106,691.09
2039 55 $91,209.53 $2,736.29 $5,471.37 $114,898.74
2040 56 $94,857.91 $2,845.74 $5,887.22 $123,631.70
2041 57 $98,652.22 $2,959.57 $6,329.56 $132,920.83
2042 58 $102,598.31 $3,077.95 $6,799.94 $142,798.72
2043 59 $106,702.25 $3,201.07 $7,299.99 $153,299.78
2044 60 $110,970.34 $3,329.11 $7,831.44 $164,460.33
2045 61 $115,409.15 $3,462.27 $8,396.13 $176,318.74
2046 62 $120,025.52 $3,600.77 $8,995.98 $188,915.48
2047 63 $124,826.54 $3,744.80 $9,633.01 $202,293.29
2048 64 $129,819.60 $3,894.59 $10,309.39 $216,497.27
2049 65 $135,012.38 $4,050.37 $11,027.38 $231,575.02
2050 66 $140,412.88 $4,212.39 $11,789.37 $247,576.78
2051 67 $146,029.39 $4,380.88 $12,597.88 $264,555.54
2052 68 $151,870.57 $4,556.12 $13,455.58 $282,567.24
2053 69 $157,945.39 $4,738.36 $14,365.28 $301,670.89
2054 70 $164,263.21 $4,927.90 $15,329.94 $321,928.72
2055 71 $170,833.73 $5,125.01 $16,352.69 $343,406.42
2056 72 $177,667.08 $5,330.01 $17,436.82 $366,173.25
2057 73 $184,773.77 $5,543.21 $18,585.82 $390,302.29
So at age 73 our worker (who’s done fairly well, I admit) will have $390,000 in his private account. At a 6% CD rate he’ll realize $23418.XX per year in interest if he doesn’t want to touch the principle.
That’s going to come as one hell of a shock for our subject given that he was making $184,000 the year before. I hope he had some other investments along the way.
And if he tops out at say, $50,000 in salary…
Age Income SS Investment SS Return Total Private Account
2006 22 $25,000.00 $750.00 $37.50 $787.50
2007 23 $26,000.00 $780.00 $78.38 $1,645.88
2008 24 $27,040.00 $811.20 $122.85 $2,579.93
2009 25 $28,121.60 $843.65 $171.18 $3,594.76
2010 26 $29,246.46 $877.39 $223.61 $4,695.76
2011 27 $30,416.32 $912.49 $280.41 $5,888.66
2012 28 $31,632.98 $948.99 $341.88 $7,179.53
2013 29 $32,898.29 $986.95 $408.32 $8,574.80
2014 30 $34,214.23 $1,026.43 $480.06 $10,081.29
2015 31 $35,582.80 $1,067.48 $557.44 $11,706.21
2016 32 $37,006.11 $1,110.18 $640.82 $13,457.22
2017 33 $38,486.35 $1,154.59 $730.59 $15,342.40
2018 34 $40,025.81 $1,200.77 $827.16 $17,370.33
2019 35 $41,626.84 $1,248.81 $930.96 $19,550.09
2020 36 $43,291.91 $1,298.76 $1,042.44 $21,891.29
2021 37 $45,023.59 $1,350.71 $1,162.10 $24,404.10
2022 38 $46,824.53 $1,404.74 $1,290.44 $27,099.28
2023 39 $48,697.51 $1,460.93 $1,428.01 $29,988.21
2024 40 $50,000.00 $1,500.00 $1,574.41 $33,062.62
2025 41 $50,000.00 $1,500.00 $1,728.13 $36,290.76
2026 42 $50,000.00 $1,500.00 $1,889.54 $39,680.29
2027 43 $50,000.00 $1,500.00 $2,059.01 $43,239.31
2028 44 $50,000.00 $1,500.00 $2,236.97 $46,976.27
2029 45 $50,000.00 $1,500.00 $2,423.81 $50,900.09
2030 46 $50,000.00 $1,500.00 $2,620.00 $55,020.09
2031 47 $50,000.00 $1,500.00 $2,826.00 $59,346.10
2032 48 $50,000.00 $1,500.00 $3,042.30 $63,888.40
2033 49 $50,000.00 $1,500.00 $3,269.42 $68,657.82
2034 50 $50,000.00 $1,500.00 $3,507.89 $73,665.71
2035 51 $50,000.00 $1,500.00 $3,758.29 $78,924.00
2036 52 $50,000.00 $1,500.00 $4,021.20 $84,445.20
2037 53 $50,000.00 $1,500.00 $4,297.26 $90,242.46
2038 54 $50,000.00 $1,500.00 $4,587.12 $96,329.58
2039 55 $50,000.00 $1,500.00 $4,891.48 $102,721.06
2040 56 $50,000.00 $1,500.00 $5,211.05 $109,432.11
2041 57 $50,000.00 $1,500.00 $5,546.61 $116,478.72
2042 58 $50,000.00 $1,500.00 $5,898.94 $123,877.65
2043 59 $50,000.00 $1,500.00 $6,268.88 $131,646.54
2044 60 $50,000.00 $1,500.00 $6,657.33 $139,803.86
2045 61 $50,000.00 $1,500.00 $7,065.19 $148,369.06
2046 62 $50,000.00 $1,500.00 $7,493.45 $157,362.51
2047 63 $50,000.00 $1,500.00 $7,943.13 $166,805.64
2048 64 $50,000.00 $1,500.00 $8,415.28 $176,720.92
2049 65 $50,000.00 $1,500.00 $8,911.05 $187,131.96
2050 66 $50,000.00 $1,500.00 $9,431.60 $198,063.56
2051 67 $50,000.00 $1,500.00 $9,978.18 $209,541.74
2052 68 $50,000.00 $1,500.00 $10,552.09 $221,593.83
2053 69 $50,000.00 $1,500.00 $11,154.69 $234,248.52
2054 70 $50,000.00 $1,500.00 $11,787.43 $247,535.94
2055 71 $50,000.00 $1,500.00 $12,451.80 $261,487.74
2056 72 $50,000.00 $1,500.00 $13,149.39 $276,137.13
2057 73 $50,000.00 $1,500.00 $13,881.86 $291,518.98
Still a good chunk of change but still not enough to get much traction on. At that level a 6% CD would net him $17490 per year in income. Still kind of a shock.