2014 Table IV.A1

	A	B	C	D	E	F	G	I	J	K	L	N	O	P
1	Table IV.A1.—Operations of the OASI Trust Fund, Calendar Years 2009-23 a
2	[Dollar amounts in billions]
3			Income					Cost				Asset Reserves
4			Total	Net pay-	GF	Taxa-	Net	Total	Benefit	Admin-	RRB	Net	Amount	Trust
5				roll tax contri-	reim-	tion of	interest		pay-mentsc	istra-	inter-	increase	at end	fund
6				butions	burse-	benefits				tive	change	during	of year	ratio 5
7					mentsb					costs		year
8		Calendar
9		year
10	Historical data:
11		2009	698.2	570.4	e	19.9	107.9	564.3	557.2	3.4	3.7	133.9	2,336.80	390
12		2010	677.1	544.8	2.0	22.1	108.2	584.9	577.4	3.5	3.9	92.2	2,429.00	400
13		2011	698.8	482.4	87.8	22.2	106.5	603.8	596.2	3.5	4.1	95	2,524.10	402
14		2012	731.1	503.9	97.7	26.7	102.8	645.5	637.9	3.4	4.1	85.6	2,609.70	391
15		2013	743.8	620.8	4.2	20.7	98.1	679.5	672.1	3.4	3.9	64.3	2,674.00	384
16	Intermediate:
17		2014	768	643.9	0.5	28	95.6	716.4	709.5	2.8	4.1	51.5	2,725.50	373
18		2015	816.8	691.1	0.3	30.7	94.7	758.7	751.2	3.2	4.2	58.1	2,783.70	359
19		2016	858.8	729.2	0.1	33.8	95.7	807.5	799.9	3.3	4.3	51.3	2,835.00	345
20		2017	909.7	773.5	0.1	37.4	98.8	861.1	853.5	3.4	4.1	48.6	2,883.60	329
21		2018	965.3	820.7	e	40.9	103.6	920.5	912.4	3.6	4.6	44.7	2,928.30	313
22
23		2019	1,019.00	865.8	e	44.7	108.4	985.1	976.7	3.7	4.7	33.9	2,962.20	297
24		2020	1,072.00	910.9	e	48.6	112.5	1,054.60	1,045.90	3.8	4.9	17.4	2,979.50	281
25		2021	1,124.30	956.5	e	52.6	115.2	1,122.90	1,114.10	3.9	4.9	1.4	2,980.90	265
26		2022	1,176.30	1,001.80	e	56.9	117.6	1,197.30	1,188.10	4	5.2	-21	2,959.90	249
27		2023	1,228.20	1,046.70	e	61.6	119.9	1,277.10	1,267.70	4.1	5.3	-48.9	2,911.00	232
28	Low-cost:
29		2014	774.2	649.4	0.5	28	96.4	716.3	709.4	2.8	4.1	57.9	2,731.90	373
30		2015	848	717.7	0.3	30.8	99.2	759.9	752.4	3.2	4.2	88.1	2,820.00	360
31		2016	912.7	771.8	0.1	34.2	106.7	816.2	808.7	3.3	4.3	96.5	2,916.50	345
32		2017	991.3	836	0.1	38.2	117.1	880.2	872.6	3.5	4.1	111.1	3,027.60	331
33		2018	1,071.30	900.5	e	42.2	128.6	949.7	941.4	3.7	4.6	121.6	3,149.20	319
34
35		2019	1,151.10	964.1	e	46.5	140.5	1,023.90	1,015.30	3.9	4.8	127.1	3,276.30	308
36		2020	1,232.80	1,028.90	e	50.9	153	1,103.30	1,094.30	4.1	5	129.5	3,405.80	297
37		2021	1,316.00	1,094.70	e	55.4	166	1,182.70	1,173.40	4.2	5	133.4	3,539.10	288
38		2022	1,405.20	1,164.50	e	60.4	180.3	1,269.60	1,259.90	4.4	5.3	135.5	3,674.70	279
39		2023	1,497.40	1,235.90	e	65.8	195.8	1,363.90	1,353.80	4.6	5.4	133.6	3,808.30	269
40	High-cost:
41		2014	759.7	636.7	0.5	28	94.6	716.5	709.6	2.8	4.1	43.2	2,717.20	373
42		2015	782	660.4	0.3	30.7	90.6	758.3	750.8	3.2	4.3	23.7	2,740.90	358
43		2016	807.3	686	0.1	33.6	87.6	802.6	794.9	3.3	4.4	4.6	2,745.50	341
44		2017	836.8	714.3	0.1	36.9	85.6	850.2	842.6	3.4	4.2	-13.3	2,732.20	323
45		2018	869.7	744.8	e	40.1	84.7	902.7	894.6	3.4	4.7	-33	2,699.20	303
46
47		2019	900.6	773.7	e	43.5	83.4	959.5	951.2	3.5	4.8	-58.9	2,640.30	281
48		2020	931	803	e	47	80.9	1,020.10	1,011.60	3.6	4.9	-89.1	2,551.10	259
49		2021	960.5	833.3	e	50.5	76.6	1,078.40	1,069.80	3.7	4.9	-117.9	2,433.20	237
50		2022	989.4	863.9	e	54.3	71.3	1,141.50	1,132.60	3.7	5.2	-152.1	2,281.10	213
51		2023	1,015.50	891.5	e	58.3	65.7	1,208.50	1,199.50	3.8	5.2	-193.1	2,088.10	189
52
53
54	a. Appendix A presents a detailed description of the components of income and cost, along with complete historical values.
55	b. Includes reimbursements from the General Fund of the Treasury to the OASI Trust Fund for: (1) the cost of noncontributory wage credits for military service before 1957; (2) the cost of benefits to certain uninsured persons who attained age 72 before 1968; (3) the cost of payroll tax credits provided to employees in 1984 and self-employed persons in 1984-89 by Public Law 98-21; (4) the cost in 2009-17 of excluding certain self-employment earnings from SECA taxes under Public Law 110-246; and (5) payroll tax revenue forgone under the provisions of Public Laws 111-147, 111-312, 112-78, and 112-96.
56	c. Projected benefits are estimated as scheduled under current law.
57	d. The “Trust fund ratio” column represents reserves at the beginning of a year (which are identical to reserves at the end of the prior year shown in the “Amount at end of year” column) as a percentage of cost for the year.
58	e. Between -$50 million and $50 million.
59	Note: Totals do not necessarily equal the sums of rounded components.
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100