@parados,
annual raise factor = 1.06504109 SS deduct factor = 0.106
The annual interest factor per year per year 1.0432253 1.0446239
year Annual salary SS deduction yrs held at compound interest at compound interest
0 $ 4,000.00 $ 424.00 44 $ 2,728.99 $ 2,894.70
1 $ 4,260.16 $ 451.58 43 $ 2,786.06 $ 2,951.27
2 $ 4,537.25 $ 480.95 42 $ 2,844.32 $ 3,008.96
3 $ 4,832.36 $ 512.23 41 $ 2,903.80 $ 3,067.77
4 $ 5,146.66 $ 545.55 40 $ 2,964.52 $ 3,127.73
5 $ 5,481.40 $ 581.03 39 $ 3,026.52 $ 3,188.86
6 $ 5,837.92 $ 618.82 38 $ 3,089.81 $ 3,251.18
7 $ 6,217.63 $ 659.07 37 $ 3,154.42 $ 3,314.73
8 $ 6,622.03 $ 701.93 36 $ 3,220.39 $ 3,379.52
9 $ 7,052.73 $ 747.59 35 $ 3,287.73 $ 3,445.57
10 $ 7,511.45 $ 796.21 34 $ 3,356.48 $ 3,512.91
11 $ 8,000.00 $ 848.00 33 $ 3,426.68 $ 3,581.57
12 $ 8,520.33 $ 903.15 32 $ 3,498.33 $ 3,651.57
13 $ 9,074.50 $ 961.90 31 $ 3,571.49 $ 3,722.95
14 $ 9,664.72 $ 1,024.46 30 $ 3,646.18 $ 3,795.71
15 $ 10,293.32 $ 1,091.09 29 $ 3,722.43 $ 3,869.90
16 $ 10,962.81 $ 1,162.06 28 $ 3,800.27 $ 3,945.54
17 $ 11,675.84 $ 1,237.64 27 $ 3,879.74 $ 4,022.65
18 $ 12,435.25 $ 1,318.14 26 $ 3,960.87 $ 4,101.27
19 $ 13,244.05 $ 1,403.87 25 $ 4,043.70 $ 4,181.43
20 $ 14,105.46 $ 1,495.18 24 $ 4,128.26 $ 4,263.16
21 $ 15,022.89 $ 1,592.43 23 $ 4,214.59 $ 4,346.48
22 $ 16,000.00 $ 1,696.00 22 $ 4,302.73 $ 4,431.44
23 $ 17,040.66 $ 1,806.31 21 $ 4,392.71 $ 4,518.05
24 $ 18,149.00 $ 1,923.79 20 $ 4,484.57 $ 4,606.35
25 $ 19,329.43 $ 2,048.92 19 $ 4,578.35 $ 4,696.39
26 $ 20,586.64 $ 2,182.18 18 $ 4,674.09 $ 4,788.18
27 $ 21,925.62 $ 2,324.12 17 $ 4,771.83 $ 4,881.76
28 $ 23,351.68 $ 2,475.28 16 $ 4,871.62 $ 4,977.18
29 $ 24,870.50 $ 2,636.27 15 $ 4,973.50 $ 5,074.46
30 $ 26,488.11 $ 2,807.74 14 $ 5,077.50 $ 5,173.64
31 $ 28,210.92 $ 2,990.36 13 $ 5,183.68 $ 5,274.76
32 $ 30,045.79 $ 3,184.85 12 $ 5,292.08 $ 5,377.85
33 $ 32,000.00 $ 3,392.00 11 $ 5,402.75 $ 5,482.96
34 $ 34,081.32 $ 3,612.62 10 $ 5,515.73 $ 5,590.13
35 $ 36,298.00 $ 3,847.59 9 $ 5,631.08 $ 5,699.39
36 $ 38,658.86 $ 4,097.84 8 $ 5,748.83 $ 5,810.78
37 $ 41,173.28 $ 4,364.37 7 $ 5,869.05 $ 5,924.35
38 $ 43,851.23 $ 4,648.23 6 $ 5,991.79 $ 6,040.14
39 $ 46,703.36 $ 4,950.56 5 $ 6,117.08 $ 6,158.20
40 $ 49,741.00 $ 5,272.55 4 $ 6,245.00 $ 6,278.56
41 $ 52,976.21 $ 5,615.48 3 $ 6,375.60 $ 6,401.28
42 $ 56,421.84 $ 5,980.72 2 $ 6,508.93 $ 6,526.39
43 $ 60,091.58 $ 6,369.71 1 $ 6,645.04 $ 6,653.95
44 $ 64,000.00 $ 6,784.00 0 $ 6,784.00 $ 6,784.00
TOTALS $ 91,414.63 35 $ 195,178.08 $ 421,321.40
0.106 SS deduct factor 1.00000000 0.10046209 0.04653929
SS yearly pays $ 19,608.00 $ 19,608.00 $ 19,608.00
Years SS pays 4.66 12 35
interest factor/yr 0.0000 1.04322526 1.04462385
year Annual salary SS deduction yrs held at compound interest at compound interest
annual raise factor = 1.06504109