Short-Range Actuarial Projections of the Old-Age, Survivors, and Disability Insurance Program, 2001
Actuarial Study No. 115
Chris Motsiopoulos and Tim Zayatz, A.S.A. |
||
Calendar period |
FICA |
SECA |
State deposits |
||||||
---|---|---|---|---|---|---|---|---|---|
Credit 1
|
|||||||||
$6,230.0 |
... |
$331.0 |
... |
$811.0 |
... |
$107.1 |
-$35.4 |
$7,443.7 |
|
7,087.0 |
... |
352.0 |
... |
828.0 |
... |
5.7 |
-40.0 |
8,232.7 |
|
7,874.0 |
... |
401.0 |
... |
983.0 |
... |
-82.8 |
-39.3 |
9,135.9 |
|
11,740.0 |
... |
473.0 |
... |
1,381.0 |
... |
-129.9 |
-50.9 |
13,413.2 |
|
13,097.0 |
... |
672.0 |
... |
1,420.0 |
... |
6.7 |
-82.0 |
15,113.7 |
|
10,932.0 |
... |
716.0 |
... |
1,576.0 |
... |
93.7 |
-63.0 |
13,254.7 |
|
14,334.0 |
... |
657.0 |
... |
1,579.0 |
... |
215.1 |
-47.0 |
16,738.1 |
|
19,112.0 |
... |
916.0 |
... |
2,185.0 |
... |
-186.9 |
-31.0 |
21,995.1 |
|
15,291.0 |
... |
872.0 |
... |
1,819.0 |
... |
-383.0 |
-52.8 |
17,546.2 |
|
13,244.0 |
$344.0 |
746.0 |
$60.0 |
1,539.0 |
$38.0 |
-79.3 |
-38.8 |
15,852.9 |
|
14,379.0 |
6.3 |
757.0 |
170.0 |
1,693.0 |
3.0 |
199.8 |
-49.0 |
17,159.1 |
|
15,448.0 |
6.3 |
831.0 |
145.6 |
1,848.0 |
-.2 |
142.8 |
-53.0 |
18,368.5 |
|
18,313.0 |
.5 |
940.0 |
152.3 |
235.0 |
-.1 |
58.0 |
-28.6 |
19,670.1 |
|
20,704.0 |
.2 |
1,191.0 |
201.7 |
4.0 |
... |
-40.7 |
-48.5 |
22,011.7 |
|
22,580.0 |
.1 |
1,309.0 |
195.7 |
1.0 |
.2 |
-44.9 |
-77.0 |
23,964.1 |
|
27,193.0 |
.1 |
1,600.0 |
136.1 |
-4.0 |
... |
-359.1 |
-75.8 |
28,490.3 |
|
27,598.0 |
... |
1,908.0 |
9.2 |
-2.7 |
... |
-346.0 |
-66.1 |
29,100.4 |
|
28,614.0 |
... |
1,931.0 |
-11.7 |
-.1 |
-.2 |
-358.6 |
-73.4 |
30,101.0 |
|
29,919.0 |
... |
1,833.0 |
3.8 |
.4 |
... |
-552.5 |
-51.3 |
31,152.4 |
|
35,960.0 |
... |
2,477.0 |
.6 |
... |
... |
12,965.2 |
-79.9 |
51,322.9 |
|
51,649.0 |
... |
3,269.0 |
-3.7 |
.1 |
... |
-444.2 |
-119.4 |
54,350.8 |
|
54,289.0 |
... |
3,326.0 |
.1 |
-6.2 |
... |
-191.3 |
-139.4 |
57,278.2 |
|
52,781.0 |
... |
3,315.0 |
.1 |
.5 |
... |
65.2 |
-158.0 |
56,003.8 |
|
56,085.0 |
... |
3,257.0 |
.1 |
-.5 |
... |
-121.6 |
-292.8 |
58,927.2 |
|
59,546.0 |
... |
3,386.0 |
... |
1.8 |
... |
438.7 |
-205.6 |
63,166.9 |
|
67,542.0 |
... |
3,700.0 |
.1 |
2.5 |
... |
117.8 |
-270.4 |
71,092.0 |
|
18,658.0 |
... |
800.0 |
... |
... |
... |
45.1 |
... |
19,503.1 |
|
18,696.0 |
... |
2,248.0 |
... |
... |
... |
27.5 |
... |
20,971.5 |
|
17,379.0 |
... |
723.0 |
... |
... |
... |
36.4 |
-348.0 |
17,790.4 |
|
16,927.0 |
... |
86.0 |
... |
... |
... |
-120.2 |
... |
16,892.8 |
|
19,641.0 |
... |
819.0 |
... |
... |
... |
47.1 |
... |
20,507.1 |
|
19,777.0 |
... |
2,323.0 |
... |
... |
... |
28.6 |
... |
22,128.6 |
|
18,312.0 |
... |
755.0 |
... |
... |
... |
37.8 |
-364.0 |
18,740.8 |
|
17,888.0 |
... |
91.0 |
... |
... |
... |
-136.1 |
... |
17,842.9 |
|
20,691.0 |
... |
860.0 |
... |
... |
... |
51.1 |
... |
21,602.1 |
|
20,662.0 |
... |
2,441.0 |
... |
... |
... |
30.8 |
... |
23,133.8 |
|
19,160.0 |
... |
795.0 |
... |
... |
... |
40.4 |
-379.0 |
19,616.4 |
|
18,871.0 |
... |
96.0 |
... |
... |
... |
-137.5 |
... |
18,829.5 |
|
21,435.0 |
... |
905.0 |
... |
... |
... |
53.8 |
... |
22,393.8 |
|
21,613.0 |
... |
2,574.0 |
... |
... |
... |
32.5 |
... |
24,219.5 |
|
20,056.0 |
... |
839.0 |
... |
... |
... |
42.8 |
-393.0 |
20,544.8 |
|
20,150.0 |
... |
101.0 |
... |
... |
... |
-144.5 |
... |
20,106.5 |
|
22,541.0 |
... |
956.0 |
... |
... |
... |
56.4 |
... |
23,553.4 |
|
22,838.0 |
... |
2,718.0 |
... |
... |
... |
34.2 |
... |
25,590.2 |
|
21,438.0 |
... |
886.0 |
... |
... |
... |
45.0 |
-409.0 |
21,960.0 |
|
20,682.0 |
... |
107.0 |
... |
... |
... |
-152.3 |
... |
20,636.7 |
|
23,871.0 |
... |
1,010.0 |
... |
... |
... |
59.4 |
... |
24,940.4 |
|
23,975.0 |
... |
2,873.0 |
... |
... |
... |
35.9 |
... |
26,883.9 |
|
22,244.0 |
... |
937.0 |
... |
... |
... |
47.4 |
-430.0 |
22,798.4 |
|
21,678.0 |
... |
113.0 |
... |
... |
... |
-160.9 |
... |
21,630.1 |
|
25,120.0 |
... |
1,068.0 |
... |
... |
... |
62.5 |
... |
26,250.5 |
|
25,140.0 |
... |
3,038.0 |
... |
... |
... |
37.8 |
... |
28,215.8 |
|
23,362.0 |
... |
990.0 |
... |
... |
... |
49.9 |
-452.0 |
23,949.9 |
|
22,753.0 |
... |
119.0 |
... |
... |
... |
-170.0 |
... |
22,702.0 |
|
26,282.0 |
... |
1,129.0 |
... |
... |
... |
66.0 |
... |
27,477.0 |
|
26,297.0 |
... |
3,209.0 |
... |
... |
... |
39.9 |
... |
29,545.9 |
|
24,389.0 |
... |
1,045.0 |
... |
... |
... |
52.6 |
-471.0 |
25,015.6 |
|
24,018.0 |
... |
126.0 |
... |
... |
... |
-179.9 |
... |
23,964.1 |
|
27,477.0 |
... |
1,191.0 |
... |
... |
... |
69.7 |
... |
28,737.7 |
|
27,465.0 |
... |
3,382.0 |
... |
... |
... |
42.1 |
... |
30,889.1 |
|
25,448.0 |
... |
1,101.0 |
... |
... |
... |
55.5 |
-492.0 |
26,112.5 |
|
25,579.0 |
... |
132.0 |
... |
... |
... |
-190.1 |
... |
25,520.9 |
|
28,423.0 |
... |
1,254.0 |
... |
... |
... |
73.7 |
... |
29,750.7 |
|
28,965.0 |
... |
3,560.0 |
... |
... |
... |
44.5 |
... |
32,569.5 |
|
27,078.0 |
... |
1,158.0 |
... |
... |
... |
58.7 |
-516.0 |
27,778.7 |
|
26,663.0 |
... |
139.0 |
... |
... |
... |
-200.6 |
... |
26,601.4 |
1 Credit against FICA and SECA tax liability not applicable until 1984. |
· Historical amounts based on Department of the Treasury administrative records.
· Future amounts from econometric model in the Office of the Chief Actuary.
Note: Future estimates based on 2001 Trustees Report intermediate set of assumptions.
List of Studies
December 26, 2001