| Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| OASDI | HI | Combined | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Calendar year |
Non- interest income |
Cost | Balance |
Non- interest income |
Cost | Balance |
Non- interest income | Cost | Balance | |||||||||
Historical: |
||||||||||||||||||
| 1970 | $35 | $33 | $2 | $5 | $5 | a | $40 | $39 | $2 | |||||||||
| 1971 | 39 | 39 | a | 5 | 6 | -1 | 44 | 45 | -1 | |||||||||
| 1972 | 43 | 43 | a | 6 | 7 | -1 | 49 | 50 | -1 | |||||||||
| 1973 | 52 | 53 | -1 | 10 | 7 | 3 | 62 | 61 | 2 | |||||||||
| 1974 | 59 | 61 | -1 | 11 | 10 | 1 | 70 | 70 | a | |||||||||
| 1975 | 65 | 69 | -4 | 12 | 12 | a | 76 | 81 | -5 | |||||||||
| 1976 | 72 | 78 | -6 | 13 | 14 | -1 | 85 | 92 | -7 | |||||||||
| 1977 | 79 | 87 | -8 | 14 | 16 | -2 | 94 | 103 | -10 | |||||||||
| 1978 | 90 | 96 | -6 | 18 | 18 | a | 107 | 114 | -7 | |||||||||
| 1979 | 104 | 107 | -4 | 21 | 21 | a | 125 | 128 | -4 | |||||||||
| 1980 | 117 | 124 | -6 | 24 | 25 | -1 | 141 | 149 | -7 | |||||||||
| 1981 | 140 | 144 | -4 | 33 | 30 | 3 | 173 | 175 | -1 | |||||||||
| 1982 | 147 | 160 | -14 | 35 | 35 | -1 | 181 | 196 | -14 | |||||||||
| 1983 | 163 | 171 | -8 | 38 | 40 | -2 | 201 | 211 | -10 | |||||||||
| 1984 | 183 | 180 | 3 | 43 | 44 | -2 | 226 | 225 | 1 | |||||||||
| 1985 | 201 | 191 | 10 | 48 | 47 | 1 | 249 | 238 | 11 | |||||||||
| 1986 | 213 | 202 | 11 | 55 | 49 | 6 | 268 | 250 | 18 | |||||||||
| 1987 | 226 | 209 | 17 | 59 | 51 | 8 | 285 | 260 | 25 | |||||||||
| 1988 | 255 | 223 | 33 | 63 | 52 | 10 | 318 | 275 | 43 | |||||||||
| 1989 | 277 | 236 | 41 | 69 | 61 | 8 | 346 | 297 | 48 | |||||||||
| 1990 | 298 | 253 | 45 | 72 | 66 | 6 | 371 | 319 | 51 | |||||||||
| 1991 | 308 | 274 | 34 | 78 | 72 | 6 | 386 | 347 | 39 | |||||||||
| 1992 | 317 | 292 | 25 | 82 | 84 | -2 | 399 | 376 | 24 | |||||||||
| 1993 | 328 | 309 | 19 | 85 | 92 | -8 | 412 | 401 | 11 | |||||||||
| 1994 | 350 | 323 | 27 | 100 | 105 | -5 | 450 | 428 | 22 | |||||||||
| 1995 | 365 | 340 | 25 | 106 | 117 | -11 | 471 | 457 | 14 | |||||||||
| 1996 | 386 | 354 | 32 | 112 | 127 | -15 | 498 | 481 | 17 | |||||||||
| 1997 | 414 | 369 | 45 | 121 | 135 | -14 | 535 | 504 | 31 | |||||||||
| 1998 | 440 | 382 | 58 | 132 | 130 | 2 | 572 | 512 | 59 | |||||||||
| 1999 | 471 | 393 | 78 | 141 | 129 | 13 | 612 | 522 | 91 | |||||||||
| 2000 | 504 | 415 | 89 | 154 | 131 | 23 | 658 | 546 | 112 | |||||||||
| 2001 | 529 | 439 | 90 | 157 | 143 | 14 | 686 | 582 | 104 | |||||||||
| 2002 | 547 | 462 | 85 | 157 | 152 | 5 | 704 | 613 | 90 | |||||||||
| 2003 | 547 | 479 | 68 | 162 | 158 | 4 | 709 | 637 | 72 | |||||||||
| 2004 | 569 | 502 | 67 | 172 | 170 | 2 | 741 | 672 | 69 | |||||||||
| 2005 | 608 | 530 | 78 | 181 | 184 | -4 | 788 | 714 | 74 | |||||||||
| 2006 | 642 | 555 | 87 | 193 | 195 | -3 | 835 | 751 | 84 | |||||||||
| 2007 | 675 | 595 | 80 | 204 | 207 | -2 | 879 | 801 | 78 | |||||||||
| 2008 | 689 | 625 | 64 | 206 | 223 | -16 | 895 | 848 | 48 | |||||||||
| 2009 | 689 | 686 | 3 | 201 | 236 | -36 | 890 | 922 | -32 | |||||||||
| 2010 | 664 | 713 | -49 | 206 | 243 | -36 | 870 | 955 | -85 | |||||||||
| 2011 | 691 | 736 | -45 | 215 | 252 | -37 | 906 | 988 | -82 | |||||||||
| 2012 | 731 | 786 | -55 | 227 | 257 | -30 | 958 | 1043 | -85 | |||||||||
| 2013 | 752 | 823 | -71 | 243 | 262 | -20 | 995 | 1085 | -91 | |||||||||
| 2014 | 786 | 859 | -73 | 255 | 264 | -9 | 1041 | 1123 | -83 | |||||||||
Intermediate: |
||||||||||||||||||
| 2015 | 821 | 905 | -84 | 268 | 271 | -4 | 1,088 | 1,176 | -88 | |||||||||
| 2016 | 873 | 941 | -68 | 286 | 285 | 1 | 1,159 | 1,226 | -66 | |||||||||
| 2017 | 936 | 1,007 | -71 | 307 | 299 | 8 | 1,242 | 1,306 | -63 | |||||||||
| 2018 | 996 | 1,075 | -80 | 327 | 316 | 11 | 1,323 | 1,392 | -69 | |||||||||
| 2019 | 1,056 | 1,148 | -93 | 348 | 338 | 10 | 1,404 | 1,486 | -82 | |||||||||
| 2020 | 1,116 | 1,225 | -109 | 369 | 362 | 7 | 1,485 | 1,587 | -102 | |||||||||
| 2021 | 1,178 | 1,301 | -123 | 390 | 389 | 1 | 1,568 | 1,690 | -122 | |||||||||
| 2022 | 1,240 | 1,384 | -144 | 412 | 417 | -5 | 1,652 | 1,801 | -149 | |||||||||
| 2023 | 1,303 | 1,472 | -169 | 434 | 446 | -12 | 1,737 | 1,918 | -181 | |||||||||
| 2024 | 1,368 | 1,566 | -198 | 456 | 475 | -19 | 1,824 | 2,041 | -218 | |||||||||
| 2025 | 1,430 | 1,658 | -228 | 479 | 519 | -40 | 1,909 | 2,177 | -267 | |||||||||
| 2026 | 1,495 | 1,754 | -259 | 503 | 551 | -48 | 1,998 | 2,305 | -307 | |||||||||
| 2027 | 1,563 | 1,854 | -291 | 528 | 587 | -59 | 2,091 | 2,441 | -351 | |||||||||
| 2028 | 1,632 | 1,958 | -326 | 554 | 624 | -70 | 2,186 | 2,581 | -396 | |||||||||
| 2029 | 1,704 | 2,065 | -362 | 581 | 663 | -83 | 2,284 | 2,729 | -444 | |||||||||
| 2030 | 1,779 | 2,176 | -398 | 609 | 705 | -96 | 2,387 | 2,881 | -493 | |||||||||
| 2031 | 1,856 | 2,290 | -434 | 638 | 748 | -110 | 2,494 | 3,038 | -544 | |||||||||
| 2032 | 1,937 | 2,407 | -470 | 668 | 793 | -125 | 2,605 | 3,200 | -595 | |||||||||
| 2033 | 2,022 | 2,527 | -505 | 700 | 840 | -140 | 2,722 | 3,367 | -645 | |||||||||
| 2034 | 2,110 | 2,648 | -538 | 733 | 890 | -157 | 2,844 | 3,538 | -695 | |||||||||
| 2035 | 2,204 | 2,775 | -571 | 768 | 942 | -174 | 2,972 | 3,717 | -746 | |||||||||
| 2036 | 2,300 | 2,906 | -606 | 805 | 996 | -192 | 3,105 | 3,902 | -797 | |||||||||
| 2037 | 2,403 | 3,041 | -638 | 843 | 1,051 | -208 | 3,246 | 4,092 | -847 | |||||||||
| 2038 | 2,510 | 3,178 | -668 | 884 | 1,108 | -224 | 3,394 | 4,286 | -893 | |||||||||
| 2039 | 2,622 | 3,319 | -697 | 926 | 1,165 | -239 | 3,548 | 4,485 | -937 | |||||||||
| 2040 | 2,739 | 3,464 | -725 | 970 | 1,226 | -256 | 3,709 | 4,691 | -981 | |||||||||
| 2041 | 2,862 | 3,614 | -752 | 1,017 | 1,289 | -272 | 3,879 | 4,903 | -1,024 | |||||||||
| 2042 | 2,990 | 3,771 | -780 | 1,066 | 1,353 | -288 | 4,056 | 5,124 | -1,068 | |||||||||
| 2043 | 3,124 | 3,934 | -810 | 1,117 | 1,420 | -303 | 4,241 | 5,354 | -1,113 | |||||||||
| 2044 | 3,265 | 4,105 | -840 | 1,171 | 1,489 | -318 | 4,436 | 5,593 | -1,158 | |||||||||
| 2045 | 3,410 | 4,282 | -872 | 1,227 | 1,560 | -333 | 4,637 | 5,842 | -1,205 | |||||||||
| 2046 | 3,562 | 4,467 | -905 | 1,286 | 1,633 | -347 | 4,848 | 6,100 | -1,252 | |||||||||
| 2047 | 3,720 | 4,661 | -941 | 1,347 | 1,707 | -360 | 5,068 | 6,368 | -1,301 | |||||||||
| 2048 | 3,885 | 4,864 | -979 | 1,412 | 1,783 | -371 | 5,296 | 6,647 | -1,350 | |||||||||
| 2049 | 4,057 | 5,076 | -1,019 | 1,479 | 1,861 | -382 | 5,535 | 6,936 | -1,401 | |||||||||
| 2050 | 4,235 | 5,299 | -1,064 | 1,549 | 1,942 | -393 | 5,784 | 7,241 | -1,457 | |||||||||
| 2051 | 4,421 | 5,534 | -1,114 | 1,623 | 2,026 | -403 | 6,043 | 7,560 | -1,517 | |||||||||
| 2052 | 4,614 | 5,783 | -1,169 | 1,700 | 2,111 | -412 | 6,314 | 7,894 | -1,581 | |||||||||
| 2053 | 4,816 | 6,046 | -1,230 | 1,780 | 2,200 | -420 | 6,596 | 8,246 | -1,650 | |||||||||
| 2054 | 5,026 | 6,322 | -1,297 | 1,864 | 2,293 | -429 | 6,890 | 8,615 | -1,725 | |||||||||
| 2055 | 5,245 | 6,614 | -1,369 | 1,952 | 2,393 | -441 | 7,197 | 9,007 | -1,810 | |||||||||
| 2056 | 5,472 | 6,920 | -1,448 | 2,044 | 2,498 | -454 | 7,516 | 9,418 | -1,901 | |||||||||
| 2057 | 5,709 | 7,241 | -1,532 | 2,140 | 2,606 | -466 | 7,850 | 9,847 | -1,997 | |||||||||
| 2058 | 5,956 | 7,576 | -1,620 | 2,241 | 2,718 | -478 | 8,197 | 10,295 | -2,097 | |||||||||
| 2059 | 6,214 | 7,927 | -1,712 | 2,346 | 2,836 | -490 | 8,560 | 10,762 | -2,203 | |||||||||
| 2060 | 6,483 | 8,293 | -1,810 | 2,455 | 2,961 | -506 | 8,938 | 11,254 | -2,316 | |||||||||
| 2061 | 6,763 | 8,675 | -1,912 | 2,570 | 3,093 | -523 | 9,333 | 11,768 | -2,436 | |||||||||
| 2062 | 7,054 | 9,075 | -2,020 | 2,689 | 3,232 | -543 | 9,744 | 12,307 | -2,563 | |||||||||
| 2063 | 7,358 | 9,492 | -2,134 | 2,814 | 3,380 | -566 | 10,173 | 12,872 | -2,700 | |||||||||
| 2064 | 7,675 | 9,929 | -2,254 | 2,945 | 3,536 | -591 | 10,620 | 13,465 | -2,845 | |||||||||
| 2065 | 8,006 | 10,387 | -2,381 | 3,081 | 3,702 | -622 | 11,086 | 14,089 | -3,002 | |||||||||
| 2066 | 8,350 | 10,866 | -2,516 | 3,223 | 3,877 | -654 | 11,573 | 14,744 | -3,170 | |||||||||
| 2067 | 8,710 | 11,369 | -2,659 | 3,372 | 4,060 | -688 | 12,082 | 15,429 | -3,347 | |||||||||
| 2068 | 9,085 | 11,895 | -2,810 | 3,527 | 4,250 | -723 | 12,612 | 16,145 | -3,533 | |||||||||
| 2069 | 9,476 | 12,445 | -2,968 | 3,690 | 4,451 | -761 | 13,166 | 16,895 | -3,729 | |||||||||
| 2070 | 9,886 | 13,020 | -3,135 | 3,860 | 4,661 | -801 | 13,746 | 17,681 | -3,936 | |||||||||
| 2071 | 10,313 | 13,619 | -3,306 | 4,038 | 4,882 | -844 | 14,351 | 18,502 | -4,150 | |||||||||
| 2072 | 10,759 | 14,241 | -3,481 | 4,224 | 5,112 | -888 | 14,983 | 19,353 | -4,370 | |||||||||
| 2073 | 11,225 | 14,886 | -3,661 | 4,419 | 5,353 | -935 | 15,643 | 20,239 | -4,596 | |||||||||
| 2074 | 11,711 | 15,554 | -3,843 | 4,621 | 5,603 | -982 | 16,332 | 21,157 | -4,825 | |||||||||
| 2075 | 12,217 | 16,243 | -4,026 | 4,833 | 5,862 | -1,030 | 17,049 | 22,105 | -5,056 | |||||||||
| 2076 | 12,743 | 16,954 | -4,210 | 5,053 | 6,131 | -1,078 | 17,796 | 23,084 | -5,289 | |||||||||
| 2077 | 13,291 | 17,688 | -4,397 | 5,282 | 6,406 | -1,124 | 18,573 | 24,094 | -5,522 | |||||||||
| 2078 | 13,862 | 18,451 | -4,589 | 5,520 | 6,691 | -1,170 | 19,382 | 25,141 | -5,759 | |||||||||
| 2079 | 14,458 | 19,245 | -4,786 | 5,770 | 6,984 | -1,214 | 20,228 | 26,229 | -6,001 | |||||||||
| 2080 | 15,080 | 20,074 | -4,995 | 6,030 | 7,288 | -1,258 | 21,110 | 27,363 | -6,252 | |||||||||
| 2081 | 15,728 | 20,944 | -5,216 | 6,302 | 7,604 | -1,302 | 22,031 | 28,548 | -6,518 | |||||||||
| 2082 | 16,405 | 21,860 | -5,455 | 6,587 | 7,932 | -1,346 | 22,992 | 29,793 | -6,800 | |||||||||
| 2083 | 17,112 | 22,826 | -5,714 | 6,884 | 8,276 | -1,392 | 23,996 | 31,102 | -7,106 | |||||||||
| 2084 | 17,849 | 23,843 | -5,994 | 7,195 | 8,634 | -1,439 | 25,043 | 32,477 | -7,433 | |||||||||
| 2085 | 18,618 | 24,914 | -6,296 | 7,519 | 9,007 | -1,488 | 26,138 | 33,921 | -7,783 | |||||||||
| 2086 | 19,422 | 26,039 | -6,617 | 7,859 | 9,397 | -1,537 | 27,281 | 35,435 | -8,154 | |||||||||
| 2087 | 20,260 | 27,219 | -6,959 | 8,214 | 9,803 | -1,589 | 28,474 | 37,022 | -8,548 | |||||||||
| 2088 | 21,134 | 28,455 | -7,321 | 8,585 | 10,228 | -1,643 | 29,719 | 38,683 | -8,964 | |||||||||
| 2089 | 22,045 | 29,747 | -7,702 | 8,972 | 10,669 | -1,697 | 31,017 | 40,416 | -9,399 | |||||||||
| 2090 | 22,994 | 31,095 | -8,102 | 9,375 | 11,130 | -1,754 | 32,369 | 42,225 | -9,856 | |||||||||
Low-cost: |
||||||||||||||||||
| 2015 | 827 | 902 | -75 | 271 | 266 | 4 | 1,098 | 1,169 | -70 | |||||||||
| 2016 | 908 | 937 | -30 | 295 | 277 | 18 | 1,203 | 1,214 | -11 | |||||||||
| 2017 | 982 | 1,004 | -22 | 321 | 289 | 32 | 1,303 | 1,293 | 10 | |||||||||
| 2018 | 1,062 | 1,077 | -15 | 347 | 305 | 43 | 1,409 | 1,382 | 27 | |||||||||
| 2019 | 1,143 | 1,155 | -12 | 374 | 323 | 51 | 1,517 | 1,478 | 39 | |||||||||
| 2020 | 1,224 | 1,237 | -13 | 400 | 343 | 57 | 1,624 | 1,580 | 44 | |||||||||
| 2021 | 1,307 | 1,321 | -13 | 427 | 365 | 62 | 1,734 | 1,686 | 48 | |||||||||
| 2022 | 1,395 | 1,412 | -17 | 455 | 388 | 67 | 1,851 | 1,800 | 50 | |||||||||
| 2023 | 1,487 | 1,511 | -23 | 486 | 412 | 74 | 1,973 | 1,922 | 50 | |||||||||
| 2024 | 1,584 | 1,616 | -32 | 517 | 437 | 81 | 2,102 | 2,053 | 49 | |||||||||
| 2025 | 1,679 | 1,724 | -45 | 551 | 474 | 77 | 2,230 | 2,198 | 32 | |||||||||
| 2026 | 1,778 | 1,838 | -59 | 587 | 501 | 86 | 2,365 | 2,339 | 27 | |||||||||
| 2027 | 1,883 | 1,958 | -75 | 625 | 530 | 94 | 2,508 | 2,488 | 19 | |||||||||
| 2028 | 1,993 | 2,085 | -92 | 664 | 560 | 105 | 2,657 | 2,644 | 13 | |||||||||
| 2029 | 2,108 | 2,217 | -109 | 706 | 592 | 115 | 2,814 | 2,809 | 5 | |||||||||
| 2030 | 2,230 | 2,356 | -127 | 751 | 624 | 126 | 2,981 | 2,981 | a | |||||||||
| 2031 | 2,358 | 2,502 | -143 | 798 | 659 | 139 | 3,156 | 3,160 | -4 | |||||||||
| 2032 | 2,494 | 2,653 | -159 | 848 | 694 | 154 | 3,342 | 3,348 | -6 | |||||||||
| 2033 | 2,638 | 2,811 | -173 | 901 | 731 | 170 | 3,539 | 3,542 | -3 | |||||||||
| 2034 | 2,791 | 2,974 | -183 | 958 | 769 | 188 | 3,749 | 3,743 | 6 | |||||||||
| 2035 | 2,954 | 3,144 | -191 | 1,018 | 810 | 208 | 3,972 | 3,954 | 18 | |||||||||
| 2036 | 3,126 | 3,323 | -197 | 1,083 | 851 | 231 | 4,209 | 4,175 | 34 | |||||||||
| 2037 | 3,310 | 3,511 | -201 | 1,152 | 893 | 258 | 4,462 | 4,404 | 57 | |||||||||
| 2038 | 3,506 | 3,705 | -199 | 1,225 | 936 | 289 | 4,732 | 4,641 | 90 | |||||||||
| 2039 | 3,715 | 3,908 | -193 | 1,304 | 979 | 325 | 5,018 | 4,887 | 131 | |||||||||
| 2040 | 3,936 | 4,120 | -184 | 1,387 | 1,024 | 363 | 5,323 | 5,144 | 179 | |||||||||
| 2041 | 4,172 | 4,344 | -172 | 1,476 | 1,072 | 405 | 5,648 | 5,415 | 233 | |||||||||
| 2042 | 4,422 | 4,580 | -158 | 1,572 | 1,121 | 450 | 5,994 | 5,702 | 292 | |||||||||
| 2043 | 4,689 | 4,832 | -143 | 1,673 | 1,172 | 501 | 6,362 | 6,004 | 358 | |||||||||
| 2044 | 4,972 | 5,099 | -127 | 1,782 | 1,226 | 556 | 6,753 | 6,325 | 429 | |||||||||
| 2045 | 5,270 | 5,380 | -111 | 1,896 | 1,283 | 613 | 7,166 | 6,664 | 502 | |||||||||
| 2046 | 5,587 | 5,679 | -92 | 2,019 | 1,343 | 675 | 7,606 | 7,023 | 583 | |||||||||
| 2047 | 5,923 | 5,998 | -75 | 2,149 | 1,406 | 743 | 8,072 | 7,404 | 668 | |||||||||
| 2048 | 6,278 | 6,337 | -59 | 2,287 | 1,471 | 816 | 8,565 | 7,808 | 757 | |||||||||
| 2049 | 6,654 | 6,696 | -43 | 2,434 | 1,538 | 895 | 9,087 | 8,234 | 853 | |||||||||
| 2050 | 7,051 | 7,080 | -29 | 2,589 | 1,610 | 979 | 9,640 | 8,690 | 950 | |||||||||
| 2051 | 7,470 | 7,490 | -19 | 2,754 | 1,686 | 1,067 | 10,224 | 9,176 | 1,048 | |||||||||
| 2052 | 7,915 | 7,929 | -14 | 2,929 | 1,766 | 1,163 | 10,844 | 9,695 | 1,149 | |||||||||
| 2053 | 8,385 | 8,398 | -13 | 3,115 | 1,852 | 1,263 | 11,500 | 10,250 | 1,250 | |||||||||
| 2054 | 8,882 | 8,900 | -18 | 3,311 | 1,944 | 1,368 | 12,194 | 10,843 | 1,350 | |||||||||
| 2055 | 9,408 | 9,435 | -27 | 3,520 | 2,043 | 1,478 | 12,928 | 11,478 | 1,451 | |||||||||
| 2056 | 9,964 | 10,005 | -41 | 3,742 | 2,149 | 1,592 | 13,706 | 12,155 | 1,551 | |||||||||
| 2057 | 10,553 | 10,610 | -58 | 3,977 | 2,263 | 1,713 | 14,529 | 12,874 | 1,656 | |||||||||
| 2058 | 11,176 | 11,252 | -76 | 4,226 | 2,385 | 1,841 | 15,401 | 13,637 | 1,764 | |||||||||
| 2059 | 11,835 | 11,930 | -95 | 4,490 | 2,516 | 1,974 | 16,325 | 14,447 | 1,879 | |||||||||
| 2060 | 12,534 | 12,648 | -114 | 4,770 | 2,660 | 2,110 | 17,304 | 15,307 | 1,996 | |||||||||
| 2061 | 13,274 | 13,406 | -133 | 5,067 | 2,813 | 2,254 | 18,341 | 16,219 | 2,122 | |||||||||
| 2062 | 14,057 | 14,209 | -152 | 5,382 | 2,979 | 2,403 | 19,439 | 17,188 | 2,251 | |||||||||
| 2063 | 14,887 | 15,059 | -172 | 5,716 | 3,160 | 2,556 | 20,603 | 18,220 | 2,383 | |||||||||
| 2064 | 15,766 | 15,958 | -191 | 6,071 | 3,358 | 2,713 | 21,837 | 19,316 | 2,522 | |||||||||
| 2065 | 16,698 | 16,911 | -212 | 6,447 | 3,571 | 2,876 | 23,145 | 20,482 | 2,664 | |||||||||
| 2066 | 17,686 | 17,922 | -236 | 6,846 | 3,799 | 3,047 | 24,532 | 21,721 | 2,811 | |||||||||
| 2067 | 18,733 | 18,993 | -260 | 7,270 | 4,041 | 3,229 | 26,003 | 23,034 | 2,969 | |||||||||
| 2068 | 19,843 | 20,128 | -285 | 7,719 | 4,298 | 3,422 | 27,563 | 24,426 | 3,137 | |||||||||
| 2069 | 21,022 | 21,331 | -309 | 8,197 | 4,572 | 3,625 | 29,219 | 25,903 | 3,316 | |||||||||
| 2070 | 22,274 | 22,607 | -333 | 8,705 | 4,865 | 3,840 | 30,979 | 27,471 | 3,508 | |||||||||
| 2071 | 23,602 | 23,952 | -350 | 9,244 | 5,177 | 4,067 | 32,846 | 29,129 | 3,717 | |||||||||
| 2072 | 25,011 | 25,366 | -355 | 9,816 | 5,508 | 4,308 | 34,827 | 30,874 | 3,953 | |||||||||
| 2073 | 26,506 | 26,853 | -347 | 10,424 | 5,861 | 4,563 | 36,930 | 32,714 | 4,216 | |||||||||
| 2074 | 28,091 | 28,415 | -324 | 11,069 | 6,233 | 4,836 | 39,160 | 34,648 | 4,512 | |||||||||
| 2075 | 29,770 | 30,049 | -279 | 11,752 | 6,627 | 5,125 | 41,522 | 36,677 | 4,845 | |||||||||
| 2076 | 31,547 | 31,760 | -214 | 12,475 | 7,043 | 5,432 | 44,022 | 38,803 | 5,219 | |||||||||
| 2077 | 33,427 | 33,555 | -129 | 13,241 | 7,478 | 5,763 | 46,668 | 41,034 | 5,634 | |||||||||
| 2078 | 35,418 | 35,447 | -29 | 14,053 | 7,937 | 6,116 | 49,471 | 43,384 | 6,087 | |||||||||
| 2079 | 37,528 | 37,449 | 80 | 14,914 | 8,419 | 6,495 | 52,442 | 45,867 | 6,575 | |||||||||
| 2080 | 39,764 | 39,574 | 190 | 15,828 | 8,927 | 6,901 | 55,592 | 48,501 | 7,091 | |||||||||
| 2081 | 42,133 | 41,842 | 291 | 16,797 | 9,464 | 7,333 | 58,930 | 51,306 | 7,624 | |||||||||
| 2082 | 44,643 | 44,272 | 371 | 17,827 | 10,031 | 7,796 | 62,469 | 54,303 | 8,166 | |||||||||
| 2083 | 47,300 | 46,880 | 420 | 18,919 | 10,633 | 8,286 | 66,219 | 57,513 | 8,706 | |||||||||
| 2084 | 50,115 | 49,680 | 435 | 20,080 | 11,270 | 8,810 | 70,195 | 60,950 | 9,245 | |||||||||
| 2085 | 53,099 | 52,686 | 413 | 21,312 | 11,944 | 9,368 | 74,411 | 64,630 | 9,781 | |||||||||
| 2086 | 56,261 | 55,907 | 354 | 22,620 | 12,658 | 9,963 | 78,881 | 68,564 | 10,317 | |||||||||
| 2087 | 59,609 | 59,352 | 257 | 24,010 | 13,414 | 10,596 | 83,618 | 72,765 | 10,853 | |||||||||
| 2088 | 63,154 | 63,031 | 123 | 25,484 | 14,216 | 11,269 | 88,639 | 77,247 | 11,392 | |||||||||
| 2089 | 66,909 | 66,954 | -45 | 27,050 | 15,062 | 11,988 | 93,959 | 82,016 | 11,942 | |||||||||
| 2090 | 70,880 | 71,127 | -247 | 28,710 | 15,958 | 12,752 | 99,590 | 87,085 | 12,505 | |||||||||
High-cost: |
||||||||||||||||||
| 2015 | 813 | 907 | -95 | 263 | 277 | -14 | 1,076 | 1,184 | -109 | |||||||||
| 2016 | 837 | 946 | -109 | 275 | 293 | -18 | 1,112 | 1,239 | -127 | |||||||||
| 2017 | 885 | 1,009 | -125 | 290 | 308 | -18 | 1,175 | 1,317 | -142 | |||||||||
| 2018 | 927 | 1,074 | -147 | 306 | 328 | -22 | 1,233 | 1,401 | -169 | |||||||||
| 2019 | 968 | 1,141 | -173 | 322 | 353 | -31 | 1,290 | 1,494 | -204 | |||||||||
| 2020 | 1,009 | 1,211 | -202 | 337 | 381 | -44 | 1,347 | 1,593 | -246 | |||||||||
| 2021 | 1,051 | 1,280 | -230 | 353 | 413 | -59 | 1,404 | 1,693 | -289 | |||||||||
| 2022 | 1,093 | 1,354 | -262 | 370 | 447 | -77 | 1,462 | 1,801 | -339 | |||||||||
| 2023 | 1,135 | 1,432 | -298 | 386 | 482 | -96 | 1,520 | 1,914 | -394 | |||||||||
| 2024 | 1,174 | 1,514 | -340 | 401 | 517 | -117 | 1,575 | 2,031 | -456 | |||||||||
| 2025 | 1,212 | 1,590 | -378 | 415 | 568 | -152 | 1,628 | 2,158 | -530 | |||||||||
| 2026 | 1,251 | 1,669 | -418 | 430 | 607 | -177 | 1,681 | 2,276 | -595 | |||||||||
| 2027 | 1,290 | 1,750 | -459 | 445 | 651 | -206 | 1,736 | 2,401 | -665 | |||||||||
| 2028 | 1,330 | 1,833 | -502 | 461 | 696 | -235 | 1,791 | 2,528 | -737 | |||||||||
| 2029 | 1,371 | 1,917 | -546 | 476 | 745 | -268 | 1,848 | 2,662 | -814 | |||||||||
| 2030 | 1,413 | 2,003 | -590 | 493 | 796 | -303 | 1,906 | 2,798 | -893 | |||||||||
| 2031 | 1,456 | 2,089 | -633 | 509 | 850 | -340 | 1,965 | 2,939 | -974 | |||||||||
| 2032 | 1,500 | 2,176 | -677 | 526 | 906 | -380 | 2,026 | 3,082 | -1,057 | |||||||||
| 2033 | 1,545 | 2,263 | -719 | 544 | 966 | -422 | 2,089 | 3,229 | -1,141 | |||||||||
| 2034 | 1,591 | 2,350 | -759 | 562 | 1,029 | -467 | 2,153 | 3,379 | -1,226 | |||||||||
| 2035 | 1,640 | 2,441 | -801 | 580 | 1,096 | -516 | 2,220 | 3,537 | -1,317 | |||||||||
| 2036 | 1,689 | 2,534 | -845 | 600 | 1,165 | -566 | 2,289 | 3,699 | -1,411 | |||||||||
| 2037 | 1,740 | 2,627 | -887 | 619 | 1,237 | -618 | 2,360 | 3,864 | -1,505 | |||||||||
| 2038 | 1,793 | 2,721 | -928 | 640 | 1,311 | -671 | 2,433 | 4,032 | -1,599 | |||||||||
| 2039 | 1,847 | 2,815 | -968 | 661 | 1,386 | -725 | 2,508 | 4,201 | -1,693 | |||||||||
| 2040 | 1,903 | 2,910 | -1,007 | 682 | 1,467 | -784 | 2,585 | 4,376 | -1,791 | |||||||||
| 2041 | 1,960 | 3,006 | -1,046 | 705 | 1,549 | -844 | 2,665 | 4,555 | -1,890 | |||||||||
| 2042 | 2,019 | 3,105 | -1,086 | 727 | 1,631 | -904 | 2,746 | 4,736 | -1,990 | |||||||||
| 2043 | 2,080 | 3,206 | -1,126 | 751 | 1,717 | -966 | 2,831 | 4,923 | -2,092 | |||||||||
| 2044 | 2,142 | 3,310 | -1,167 | 775 | 1,804 | -1,029 | 2,917 | 5,114 | -2,196 | |||||||||
| 2045 | 2,206 | 3,415 | -1,210 | 799 | 1,893 | -1,093 | 3,005 | 5,308 | -2,303 | |||||||||
| 2046 | 2,271 | 3,523 | -1,252 | 825 | 1,982 | -1,157 | 3,095 | 5,505 | -2,409 | |||||||||
| 2047 | 2,337 | 3,635 | -1,297 | 851 | 2,070 | -1,219 | 3,188 | 5,705 | -2,517 | |||||||||
| 2048 | 2,405 | 3,749 | -1,344 | 877 | 2,157 | -1,280 | 3,282 | 5,906 | -2,624 | |||||||||
| 2049 | 2,474 | 3,866 | -1,391 | 905 | 2,247 | -1,342 | 3,379 | 6,112 | -2,733 | |||||||||
| 2050 | 2,545 | 3,987 | -1,442 | 932 | 2,338 | -1,405 | 3,478 | 6,325 | -2,847 | |||||||||
| 2051 | 2,617 | 4,113 | -1,496 | 961 | 2,428 | -1,467 | 3,578 | 6,541 | -2,963 | |||||||||
| 2052 | 2,691 | 4,245 | -1,554 | 991 | 2,517 | -1,526 | 3,682 | 6,762 | -3,080 | |||||||||
| 2053 | 2,767 | 4,382 | -1,615 | 1,021 | 2,606 | -1,585 | 3,788 | 6,987 | -3,199 | |||||||||
| 2054 | 2,844 | 4,524 | -1,679 | 1,052 | 2,696 | -1,644 | 3,897 | 7,219 | -3,323 | |||||||||
| 2055 | 2,924 | 4,671 | -1,747 | 1,084 | 2,793 | -1,708 | 4,008 | 7,463 | -3,455 | |||||||||
| 2056 | 3,005 | 4,824 | -1,818 | 1,117 | 2,890 | -1,773 | 4,122 | 7,714 | -3,592 | |||||||||
| 2057 | 3,088 | 4,981 | -1,893 | 1,151 | 2,988 | -1,836 | 4,240 | 7,969 | -3,729 | |||||||||
| 2058 | 3,174 | 5,144 | -1,970 | 1,186 | 3,084 | -1,898 | 4,360 | 8,227 | -3,868 | |||||||||
| 2059 | 3,261 | 5,310 | -2,049 | 1,222 | 3,181 | -1,958 | 4,483 | 8,491 | -4,008 | |||||||||
| 2060 | 3,350 | 5,483 | -2,132 | 1,259 | 3,279 | -2,020 | 4,610 | 8,762 | -4,152 | |||||||||
| 2061 | 3,442 | 5,660 | -2,218 | 1,297 | 3,383 | -2,086 | 4,739 | 9,043 | -4,304 | |||||||||
| 2062 | 3,536 | 5,843 | -2,307 | 1,336 | 3,487 | -2,151 | 4,872 | 9,330 | -4,458 | |||||||||
| 2063 | 3,632 | 6,032 | -2,400 | 1,376 | 3,593 | -2,217 | 5,008 | 9,625 | -4,617 | |||||||||
| 2064 | 3,731 | 6,228 | -2,497 | 1,417 | 3,700 | -2,282 | 5,148 | 9,927 | -4,779 | |||||||||
| 2065 | 3,832 | 6,430 | -2,598 | 1,460 | 3,813 | -2,353 | 5,291 | 10,243 | -4,951 | |||||||||
| 2066 | 3,935 | 6,639 | -2,704 | 1,503 | 3,930 | -2,427 | 5,438 | 10,570 | -5,131 | |||||||||
| 2067 | 4,041 | 6,857 | -2,815 | 1,548 | 4,050 | -2,502 | 5,590 | 10,907 | -5,317 | |||||||||
| 2068 | 4,150 | 7,081 | -2,931 | 1,594 | 4,173 | -2,578 | 5,744 | 11,254 | -5,509 | |||||||||
| 2069 | 4,261 | 7,313 | -3,051 | 1,642 | 4,299 | -2,657 | 5,903 | 11,612 | -5,709 | |||||||||
| 2070 | 4,376 | 7,552 | -3,176 | 1,691 | 4,430 | -2,740 | 6,067 | 11,983 | -5,916 | |||||||||
| 2071 | 4,494 | 7,798 | -3,304 | 1,741 | 4,566 | -2,824 | 6,235 | 12,364 | -6,128 | |||||||||
| 2072 | 4,615 | 8,049 | -3,434 | 1,793 | 4,704 | -2,911 | 6,408 | 12,752 | -6,344 | |||||||||
| 2073 | 4,739 | 8,305 | -3,566 | 1,846 | 4,846 | -2,999 | 6,586 | 13,151 | -6,565 | |||||||||
| 2074 | 4,867 | 8,567 | -3,701 | 1,901 | 4,990 | -3,088 | 6,768 | 13,557 | -6,789 | |||||||||
| 2075 | 4,997 | 8,833 | -3,836 | 1,957 | 5,135 | -3,178 | 6,954 | 13,969 | -7,014 | |||||||||
| 2076 | 5,130 | 9,103 | -3,973 | 2,015 | 5,283 | -3,268 | 7,144 | 14,386 | -7,241 | |||||||||
| 2077 | 5,265 | 9,377 | -4,112 | 2,073 | 5,430 | -3,356 | 7,339 | 14,807 | -7,468 | |||||||||
| 2078 | 5,404 | 9,657 | -4,252 | 2,133 | 5,578 | -3,445 | 7,538 | 15,235 | -7,697 | |||||||||
| 2079 | 5,547 | 9,942 | -4,395 | 2,195 | 5,728 | -3,533 | 7,742 | 15,669 | -7,927 | |||||||||
| 2080 | 5,694 | 10,235 | -4,541 | 2,258 | 5,879 | -3,621 | 7,952 | 16,114 | -8,162 | |||||||||
| 2081 | 5,844 | 10,536 | -4,692 | 2,324 | 6,034 | -3,710 | 8,167 | 16,569 | -8,402 | |||||||||
| 2082 | 5,998 | 10,846 | -4,848 | 2,391 | 6,191 | -3,801 | 8,389 | 17,037 | -8,648 | |||||||||
| 2083 | 6,157 | 11,166 | -5,009 | 2,460 | 6,354 | -3,895 | 8,617 | 17,520 | -8,904 | |||||||||
| 2084 | 6,320 | 11,496 | -5,176 | 2,531 | 6,521 | -3,990 | 8,851 | 18,017 | -9,166 | |||||||||
| 2085 | 6,487 | 11,836 | -5,349 | 2,604 | 6,692 | -4,088 | 9,091 | 18,528 | -9,437 | |||||||||
| 2086 | 6,660 | 12,186 | -5,526 | 2,679 | 6,868 | -4,189 | 9,339 | 19,054 | -9,715 | |||||||||
| 2087 | 6,836 | 12,545 | -5,709 | 2,756 | 7,049 | -4,293 | 9,593 | 19,594 | -10,001 | |||||||||
| 2088 | 7,018 | 12,913 | -5,896 | 2,836 | 7,235 | -4,399 | 9,854 | 20,149 | -10,295 | |||||||||
| 2089 | 7,204 | 13,291 | -6,087 | 2,918 | 7,426 | -4,508 | 10,122 | 20,717 | -10,595 | |||||||||
| 2090 | 7,395 | 13,677 | -6,282 | 3,002 | 7,620 | -4,619 | 10,397 | 21,298 | -10,901 | |||||||||
a Between -$500 million and $500 million.
Note: Totals do not necessarily equal the sums of rounded components.