| Table 14 |
| From "A summary of the 2002 Annual Reports" SS Trustees Report |
| Table VI.E9. Operations of the Combined OASI and DI Trust Funds in Current Dollars, Calendar Years 2002-40
Intermediate Cost Assumptions (in Billions) | From Table VB1 |
| Calendar Year | Income excluding interest | Interest income | Total Income | Outgo (Benefits) | Assets at end of year | Surplus | CPI |
| 2001 | | | | | | | |
| 2002 | $544.8 | $79.6 | $624.4 | $465.2 | $1,371.8 | $79.6 | 1.30 |
| 2003 | $575.4 | $88.8 | $664.2 | $476.6 | $1,559.4 | $98.8 | 2.50 |
| 2004 | $605.1 | $101.1 | $706.3 | $499.0 | $1,766.6 | $106.1 | 2.70 |
| 2005 | $637.7 | $114.7 | $752.5 | $525.4 | $1,993.7 | $112.3 | 2.90 |
| 2006 | $670.3 | $129.6 | $799.9 | $554.9 | $2,238.7 | $115.4 | 3.00 |
| 2007 | $706.3 | $145.3 | $851.7 | $587.5 | $2,502.9 | $118.8 | 3.00 |
| 2008 | $742.4 | $161.6 | $904.1 | $623.6 | $2,783.4 | $118.8 | 3.00 |
| 2009 | $779.5 | $178.3 | $957.8 | $664.2 | $3,077.0 | $115.3 | 3.00 |
| 2010 | $818.2 | $195.6 | $1,013.7 | $708.4 | $3,382.3 | $109.8 | 3.00 |
| 2011 | $860.6 | $213.8 | $1,074.3 | $756.2 | $3,700.4 | $104.4 | 3.00 |
| 2012 | $902.1 | $232.4 | $1,134.5 | $808.2 | $4,026.7 | $93.9 | 3.00 |
| 2013 | $945.3 | $251.3 | $1,196.7 | $865.4 | $4,358.0 | $79.9 | 3.00 |
| 2014 | $990.2 | $270.3 | $1,260.6 | $927.8 | $4,690.8 | $62.4 | 3.00 |
| 2015 | $1,036.7 | $289.1 | $1,325.9 | $995.5 | $5,021.1 | $41.2 | 3.00 |
| 2016 | $1,085.1 | $307.5 | $1,392.6 | $1,069.3 | $5,344.5 | $15.8 | 3.00 |
| 2017 | $1,135.7 | $326.4 | $1,462.1 | $1,149.3 | $5,657.3 | -$13.6 | 3.00 |
| 2018 | $1,188.6 | $344.6 | $1,533.1 | $1,235.6 | $5,954.8 | -$47.0 | 3.00 |
| 2019 | $1,244.1 | $361.6 | $1,605.7 | $1,328.3 | $6,232.2 | -$84.2 | 3.00 |
| 2020 | $1,301.8 | $377.4 | $1,679.2 | $1,427.1 | $6,484.2 | -$125.3 | 3.00 |
| 2021 | $1,362.0 | $391.5 | $1,753.5 | $1,531.0 | $6,706.8 | -$169.0 | 3.00 |
| 2022 | $1,424.5 | $403.8 | $1,828.3 | $1,639.3 | $6,895.8 | -$214.8 | 3.00 |
| 2023 | $1,489.8 | $413.9 | $1,903.7 | $1,752.6 | $7,046.9 | -$262.8 | 3.00 |
| 2024 | $1,558.1 | $421.7 | $1,979.8 | $1,870.5 | $7,156.3 | -$312.4 | 3.00 |
| 2025 | $1,629.3 | $426.9 | $2,056.3 | $1,992.9 | $7,219.6 | -$363.6 | 3.00 |
| 2026 | $1,703.8 | $429.4 | $2,133.3 | $2,119.8 | $7,233.1 | -$416.0 | 3.00 |
| 2027 | $1,781.8 | $428.7 | $2,210.5 | $2,251.5 | $7,192.2 | -$469.7 | 3.00 |
| 2028 | $1,863.4 | $424.7 | $2,288.1 | $2,387.0 | $7,093.3 | -$523.6 | 3.00 |
| 2029 | $1,949.0 | $417.2 | $2,366.2 | $2,525.4 | $6,934.1 | -$576.4 | 3.00 |
| 2030 | $2,038.4 | $406.0 | $2,444.5 | $2,666.8 | $6,711.7 | -$628.4 | 3.00 |
| 2031 | $2,132.0 | $391.0 | $2,523.0 | $2,812.2 | $6,422.6 | -$680.2 | 3.00 |
| 2032 | $2,229.8 | $372.0 | $2,601.8 | $2,961.9 | $6,062.5 | -$732.1 | 3.00 |
| 2033 | $2,332.0 | $348.7 | $2,680.7 | $3,114.8 | $5,628.4 | -$782.8 | 3.00 |
| 2034 | $2,438.9 | $320.9 | $2,759.9 | $3,269.6 | $5,118.7 | -$830.7 | 3.00 |
| 2035 | $2,550.4 | $288.7 | $2,839.0 | $3,426.4 | $4,531.4 | -$876.0 | 3.00 |
| 2036 | $2,666.6 | $251.7 | $2,918.3 | $3,586.5 | $3,863.1 | -$919.9 | 3.00 |
| 2037 | $2,787.8 | $209.9 | $2,997.7 | $3,750.8 | $3,110.1 | -$963.0 | 3.00 |
| 2038 | $2,914.3 | $162.9 | $3,077.2 | $3,919.4 | $2,267.9 | -$1,005.1 | 3.00 |
| 2039 | $3,046.2 | $110.5 | $3,156.7 | $4,093.2 | $1,331.4 | -$1,047.0 | 3.00 |
| 2040 | $3,183.6 | $52.4 | $3,236.0 | $4,273.4 | $294.0 | -$1,089.8 | 3.00 |
| 2041 | $3,339.1 | $0.0 | $0.0 | $4,481.7 | $0.0 | -$1,142.6 | 3.00 |
| 2042 | $3,494.1 | $0.0 | $0.0 | $4,690.0 | $0.0 | -$1,195.9 | 3.00 |
| 2043 | $3,649.6 | $0.0 | $0.0 | $4,898.3 | $0.0 | -$1,248.7 | 3.00 |
| 2044 | $3,805.1 | $0.0 | $0.0 | $5,106.6 | $0.0 | -$1,301.5 | 3.00 |
| 2045 | $3,961.0 | $0.0 | $0.0 | $5,315.0 | $0.0 | -$1,354.0 | 3.00 |
| 2046 | $4,151.8 | $0.0 | $0.0 | $5,580.2 | $0.0 | -$1,428.4 | 3.00 |
| 2047 | $4,342.6 | $0.0 | $0.0 | $5,845.4 | $0.0 | -$1,502.8 | 3.00 |
| 2048 | $4,533.4 | $0.0 | $0.0 | $6,110.6 | $0.0 | -$1,577.2 | 3.00 |
| 2049 | $4,724.2 | $0.0 | $0.0 | $6,375.8 | $0.0 | -$1,651.6 | 3.00 |
| 2050 | $4,915.0 | $0.0 | $0.0 | $6,641.0 | $0.0 | -$1,726.0 | 3.00 |
| 2051 | $2,120.8 | $0.0 | $0.0 | $6,986.2 | $0.0 | -$4,865.4 | 3.00 |
| 2052 | $2,356.6 | $0.0 | $0.0 | $7,331.4 | $0.0 | -$4,974.8 | 3.00 |
| 2053 | $2,592.4 | $0.0 | $0.0 | $7,676.6 | $0.0 | -$5,084.2 | 3.00 |
| 2054 | $2,828.2 | $0.0 | $0.0 | $8,021.8 | $0.0 | -$5,193.6 | 3.00 |
| 2055 | $6,094.0 | $0.0 | $0.0 | $8,367.0 | $0.0 | -$2,273.0 | 3.00 |
| 2056 | $6,385.8 | $0.0 | $0.0 | $8,804.6 | $0.0 | -$2,418.8 | 3.00 |
| 2057 | $6,677.6 | $0.0 | $0.0 | $9,242.2 | $0.0 | -$2,564.6 | 3.00 |
| 2058 | $6,969.4 | $0.0 | $0.0 | $9,679.8 | $0.0 | -$2,710.4 | 3.00 |
| 2059 | $7,162.1 | $0.0 | $0.0 | $10,117.4 | $0.0 | -$2,955.3 | 3.00 |
| 2060 | $7,553.0 | $0.0 | $0.0 | $10,555.0 | $0.0 | -$3,002.0 | 3.00 |
| 2061 | $7,913.4 | $0.0 | $0.0 | $11,106.8 | $0.0 | -$3,193.4 | 3.00 |
| 2062 | $8,273.8 | $0.0 | $0.0 | $11,658.6 | $0.0 | -$3,384.8 | 3.00 |
| 2063 | $8,634.6 | $0.0 | $0.0 | $12,210.4 | $0.0 | -$3,575.8 | 3.00 |
| 2064 | $8,995.0 | $0.0 | $0.0 | $12,762.2 | $0.0 | -$3,767.2 | 3.00 |
| 2065 | $9,355.0 | $0.0 | $0.0 | $13,314.0 | $0.0 | -$3,959.0 | 3.00 |
| 2066 | $9,798.8 | $0.0 | $0.0 | $14,009.0 | $0.0 | -$4,210.2 | 3.00 |
| 2067 | $10,242.6 | $0.0 | $0.0 | $14,704.0 | $0.0 | -$4,461.4 | 3.00 |
| 2068 | $10,686.4 | $0.0 | $0.0 | $15,399.0 | $0.0 | -$4,712.6 | 3.00 |
| 2069 | $11,130.2 | $0.0 | $0.0 | $16,094.0 | $0.0 | -$4,963.8 | 3.00 |
| 2070 | $11,574.0 | $0.0 | $0.0 | $16,789.0 | $0.0 | -$5,215.0 | 3.00 |
| 2071 | $12,120.2 | $0.0 | $0.0 | $17,655.8 | $0.0 | -$5,535.6 | 3.00 |
| 2072 | $12,666.4 | $0.0 | $0.0 | $18,522.6 | $0.0 | -$5,856.2 | 3.00 |
| 2073 | $13,212.6 | $0.0 | $0.0 | $19,389.4 | $0.0 | -$6,176.8 | 3.00 |
| 2074 | $13,758.8 | $0.0 | $0.0 | $20,256.2 | $0.0 | -$6,497.4 | 3.00 |
| 2075 | $14,305.0 | $0.0 | $0.0 | $21,123.0 | $0.0 | -$6,818.0 | 0.00 |
| 2076 | $14,978.0 | $0.0 | $0.0 | $22,200.8 | $0.0 | -$7,222.8 | 0.00 |
| 2077 | $15,651.0 | $0.0 | $0.0 | $20,273.6 | $0.0 | -$4,622.6 | 0.00 |
| 2078 | $16,324.0 | $0.0 | $0.0 | $21,351.4 | $0.0 | -$5,027.4 | 0.00 |
| 2079 | $16,997.0 | $0.0 | $0.0 | $22,429.2 | $0.0 | -$5,432.2 | 0.00 |
| 2080 | $17,670.0 | $0.0 | $0.0 | $26,512.0 | $0.0 | -$8,842.0 | 0.00 |