The Model Behind the Numbers
The Social Security Investment Fund (SSIF) is powered by 13 recurring revenue streams and assumes an 8% annual return. No withdrawals are made until full solvency is reached, preserving capital for compounding growth.
Contribution Breakdown
SSIRA generates $1.485 trillion annually from diversified sources. In year one, a one-time $40B boost from WAP entry fees lifts contributions to $1.525T.
Return Sensitivity
Here's how the fund performs over time under different return rates:
SSIRA vs. OASDI
Unlike the old Social Security model, SSIRA becomes financially independent within 15 years and doesn’t require additional tax increases to remain solvent.
Year-by-Year Projection
| Year | Contribution ($T) | Total Fund ($T, 8%) |
|---|---|---|
| 2026 | 1.525 | 1.65 |
| 2027 | 1.485 | 3.38 |
| 2028 | 1.485 | 5.22 |
| 2029 | 1.485 | 7.18 |
| 2030 | 1.485 | 9.26 |
| 2031 | 1.485 | 11.47 |
| 2032 | 1.485 | 13.80 |
| 2033 | 1.485 | 16.27 |
| 2034 | 1.485 | 18.87 |
| 2035 | 1.485 | 21.61 |
| 2036 | 1.485 | 24.49 |
| 2037 | 1.485 | 27.51 |
| 2038 | 1.485 | 30.67 |
| 2039 | 1.485 | 33.98 |
| 2040 | 1.485 | 40.00+ |