| 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 | |||||||||
Intermediate: |
||||||||||||||||||
| 2014 | 783 | 863 | -80 | 255 | 263 | -8 | 1,039 | 1,127 | -88 | |||||||||
| 2015 | 841 | 910 | -68 | 271 | 266 | 5 | 1,112 | 1,176 | -63 | |||||||||
| 2016 | 889 | 963 | -74 | 289 | 279 | 10 | 1,178 | 1,243 | -65 | |||||||||
| 2017 | 945 | 1,022 | -78 | 308 | 296 | 13 | 1,253 | 1,318 | -65 | |||||||||
| 2018 | 1,003 | 1,088 | -84 | 329 | 318 | 10 | 1,332 | 1,406 | -74 | |||||||||
| 2019 | 1,060 | 1,159 | -98 | 348 | 338 | 10 | 1,408 | 1,497 | -89 | |||||||||
| 2020 | 1,117 | 1,235 | -118 | 368 | 362 | 6 | 1,485 | 1,597 | -112 | |||||||||
| 2021 | 1,175 | 1,312 | -138 | 388 | 388 | a | 1,563 | 1,700 | -137 | |||||||||
| 2022 | 1,232 | 1,396 | -164 | 408 | 415 | -7 | 1,640 | 1,810 | -170 | |||||||||
| 2023 | 1,290 | 1,485 | -195 | 428 | 442 | -14 | 1,718 | 1,927 | -209 | |||||||||
| 2024 | 1,348 | 1,578 | -230 | 450 | 473 | -23 | 1,798 | 2,050 | -252 | |||||||||
| 2025 | 1,408 | 1,674 | -266 | 472 | 516 | -44 | 1,880 | 2,191 | -310 | |||||||||
| 2026 | 1,471 | 1,775 | -304 | 495 | 547 | -52 | 1,966 | 2,322 | -356 | |||||||||
| 2027 | 1,536 | 1,879 | -343 | 520 | 583 | -64 | 2,056 | 2,463 | -407 | |||||||||
| 2028 | 1,604 | 1,987 | -382 | 545 | 619 | -74 | 2,149 | 2,606 | -456 | |||||||||
| 2029 | 1,675 | 2,097 | -421 | 571 | 660 | -88 | 2,247 | 2,756 | -510 | |||||||||
| 2030 | 1,749 | 2,209 | -460 | 599 | 701 | -103 | 2,348 | 2,911 | -563 | |||||||||
| 2031 | 1,826 | 2,324 | -498 | 627 | 744 | -116 | 2,453 | 3,068 | -614 | |||||||||
| 2032 | 1,906 | 2,441 | -535 | 657 | 790 | -132 | 2,563 | 3,231 | -668 | |||||||||
| 2033 | 1,990 | 2,560 | -571 | 689 | 837 | -148 | 2,678 | 3,397 | -719 | |||||||||
| 2034 | 2,077 | 2,684 | -607 | 722 | 887 | -166 | 2,799 | 3,572 | -773 | |||||||||
| 2035 | 2,169 | 2,811 | -642 | 756 | 939 | -183 | 2,925 | 3,750 | -825 | |||||||||
| 2036 | 2,265 | 2,941 | -676 | 792 | 994 | -202 | 3,057 | 3,934 | -878 | |||||||||
| 2037 | 2,365 | 3,073 | -708 | 829 | 1,050 | -221 | 3,195 | 4,123 | -929 | |||||||||
| 2038 | 2,471 | 3,209 | -738 | 869 | 1,109 | -240 | 3,340 | 4,318 | -978 | |||||||||
| 2039 | 2,581 | 3,348 | -767 | 910 | 1,171 | -261 | 3,492 | 4,519 | -1,027 | |||||||||
| 2040 | 2,696 | 3,491 | -794 | 954 | 1,236 | -282 | 3,650 | 4,727 | -1,077 | |||||||||
| 2041 | 2,817 | 3,639 | -822 | 999 | 1,303 | -304 | 3,816 | 4,942 | -1,126 | |||||||||
| 2042 | 2,942 | 3,792 | -850 | 1,047 | 1,372 | -326 | 3,989 | 5,165 | -1,176 | |||||||||
| 2043 | 3,072 | 3,953 | -881 | 1,096 | 1,444 | -347 | 4,169 | 5,397 | -1,228 | |||||||||
| 2044 | 3,208 | 4,122 | -914 | 1,148 | 1,518 | -370 | 4,357 | 5,640 | -1,283 | |||||||||
| 2045 | 3,349 | 4,299 | -950 | 1,203 | 1,595 | -393 | 4,552 | 5,894 | -1,342 | |||||||||
| 2046 | 3,496 | 4,484 | -988 | 1,259 | 1,674 | -415 | 4,755 | 6,158 | -1,403 | |||||||||
| 2047 | 3,649 | 4,676 | -1,028 | 1,319 | 1,755 | -436 | 4,968 | 6,432 | -1,464 | |||||||||
| 2048 | 3,808 | 4,877 | -1,068 | 1,381 | 1,838 | -457 | 5,189 | 6,714 | -1,526 | |||||||||
| 2049 | 3,974 | 5,085 | -1,111 | 1,445 | 1,923 | -478 | 5,419 | 7,009 | -1,589 | |||||||||
| 2050 | 4,146 | 5,305 | -1,158 | 1,513 | 2,012 | -499 | 5,660 | 7,317 | -1,657 | |||||||||
| 2051 | 4,326 | 5,536 | -1,210 | 1,584 | 2,103 | -519 | 5,910 | 7,639 | -1,729 | |||||||||
| 2052 | 4,513 | 5,780 | -1,267 | 1,658 | 2,196 | -538 | 6,171 | 7,976 | -1,805 | |||||||||
| 2053 | 4,707 | 6,037 | -1,330 | 1,735 | 2,293 | -557 | 6,443 | 8,330 | -1,887 | |||||||||
| 2054 | 4,910 | 6,308 | -1,398 | 1,816 | 2,394 | -578 | 6,726 | 8,702 | -1,976 | |||||||||
| 2055 | 5,120 | 6,593 | -1,473 | 1,900 | 2,502 | -602 | 7,020 | 9,095 | -2,074 | |||||||||
| 2056 | 5,339 | 6,892 | -1,553 | 1,989 | 2,615 | -627 | 7,327 | 9,507 | -2,180 | |||||||||
| 2057 | 5,567 | 7,205 | -1,638 | 2,081 | 2,733 | -652 | 7,647 | 9,938 | -2,291 | |||||||||
| 2058 | 5,805 | 7,533 | -1,728 | 2,177 | 2,855 | -678 | 7,982 | 10,388 | -2,406 | |||||||||
| 2059 | 6,053 | 7,875 | -1,822 | 2,278 | 2,983 | -705 | 8,331 | 10,858 | -2,527 | |||||||||
| 2060 | 6,312 | 8,233 | -1,922 | 2,383 | 3,118 | -735 | 8,695 | 11,352 | -2,657 | |||||||||
| 2061 | 6,582 | 8,607 | -2,025 | 2,493 | 3,261 | -768 | 9,075 | 11,868 | -2,793 | |||||||||
| 2062 | 6,863 | 8,998 | -2,135 | 2,608 | 3,412 | -804 | 9,472 | 12,410 | -2,938 | |||||||||
| 2063 | 7,157 | 9,406 | -2,249 | 2,729 | 3,571 | -843 | 9,886 | 12,977 | -3,092 | |||||||||
| 2064 | 7,463 | 9,833 | -2,370 | 2,854 | 3,740 | -886 | 10,317 | 13,573 | -3,255 | |||||||||
| 2065 | 7,782 | 10,279 | -2,497 | 2,985 | 3,919 | -934 | 10,768 | 14,198 | -3,431 | |||||||||
| 2066 | 8,115 | 10,747 | -2,632 | 3,123 | 4,107 | -985 | 11,238 | 14,855 | -3,617 | |||||||||
| 2067 | 8,463 | 11,238 | -2,774 | 3,266 | 4,304 | -1,037 | 11,730 | 15,541 | -3,812 | |||||||||
| 2068 | 8,827 | 11,750 | -2,923 | 3,417 | 4,509 | -1,093 | 12,244 | 16,260 | -4,016 | |||||||||
| 2069 | 9,208 | 12,287 | -3,080 | 3,574 | 4,725 | -1,151 | 12,782 | 17,012 | -4,230 | |||||||||
| 2070 | 9,605 | 12,848 | -3,243 | 3,739 | 4,951 | -1,212 | 13,344 | 17,799 | -4,455 | |||||||||
| 2071 | 10,019 | 13,432 | -3,413 | 3,911 | 5,186 | -1,275 | 13,930 | 18,618 | -4,688 | |||||||||
| 2072 | 10,451 | 14,036 | -3,585 | 4,090 | 5,431 | -1,341 | 14,542 | 19,468 | -4,926 | |||||||||
| 2073 | 10,902 | 14,663 | -3,760 | 4,278 | 5,687 | -1,409 | 15,180 | 20,350 | -5,170 | |||||||||
| 2074 | 11,373 | 15,312 | -3,939 | 4,473 | 5,952 | -1,479 | 15,846 | 21,264 | -5,418 | |||||||||
| 2075 | 11,863 | 15,984 | -4,121 | 4,677 | 6,227 | -1,550 | 16,540 | 22,211 | -5,671 | |||||||||
| 2076 | 12,374 | 16,680 | -4,306 | 4,890 | 6,509 | -1,618 | 17,265 | 23,189 | -5,924 | |||||||||
| 2077 | 12,908 | 17,402 | -4,494 | 5,113 | 6,798 | -1,685 | 18,020 | 24,200 | -6,180 | |||||||||
| 2078 | 13,464 | 18,152 | -4,688 | 5,345 | 7,098 | -1,753 | 18,809 | 25,250 | -6,441 | |||||||||
| 2079 | 14,045 | 18,936 | -4,892 | 5,587 | 7,408 | -1,821 | 19,631 | 26,344 | -6,713 | |||||||||
| 2080 | 14,650 | 19,759 | -5,109 | 5,840 | 7,728 | -1,888 | 20,490 | 27,487 | -6,998 | |||||||||
| 2081 | 15,281 | 20,624 | -5,343 | 6,104 | 8,059 | -1,955 | 21,385 | 28,683 | -7,298 | |||||||||
| 2082 | 15,939 | 21,535 | -5,596 | 6,380 | 8,403 | -2,023 | 22,318 | 29,938 | -7,619 | |||||||||
| 2083 | 16,624 | 22,495 | -5,871 | 6,668 | 8,761 | -2,093 | 23,292 | 31,256 | -7,964 | |||||||||
| 2084 | 17,339 | 23,506 | -6,167 | 6,969 | 9,133 | -2,164 | 24,309 | 32,640 | -8,331 | |||||||||
| 2085 | 18,085 | 24,569 | -6,484 | 7,284 | 9,520 | -2,237 | 25,369 | 34,090 | -8,721 | |||||||||
| 2086 | 18,862 | 25,685 | -6,823 | 7,612 | 9,921 | -2,309 | 26,474 | 35,606 | -9,132 | |||||||||
| 2087 | 19,671 | 26,856 | -7,184 | 7,954 | 10,338 | -2,384 | 27,626 | 37,193 | -9,568 | |||||||||
| 2088 | 20,515 | 28,081 | -7,566 | 8,312 | 10,771 | -2,460 | 28,826 | 38,852 | -10,026 | |||||||||
| 2089 | 21,395 | 29,361 | -7,967 | 8,685 | 11,223 | -2,538 | 30,080 | 40,585 | -10,505 | |||||||||
| 2090 | 22,313 | 30,699 | -8,386 | 9,075 | 11,694 | -2,619 | 31,387 | 42,392 | -11,005 | |||||||||
Low-cost: |
||||||||||||||||||
| 2014 | 790 | 861 | -71 | 258 | 258 | 1 | 1,048 | 1,119 | -71 | |||||||||
| 2015 | 873 | 907 | -35 | 280 | 257 | 23 | 1,153 | 1,165 | -12 | |||||||||
| 2016 | 939 | 968 | -29 | 305 | 271 | 34 | 1,245 | 1,239 | 6 | |||||||||
| 2017 | 1,018 | 1,037 | -19 | 332 | 286 | 46 | 1,350 | 1,323 | 27 | |||||||||
| 2018 | 1,098 | 1,112 | -14 | 357 | 305 | 52 | 1,455 | 1,417 | 38 | |||||||||
| 2019 | 1,177 | 1,192 | -15 | 382 | 322 | 60 | 1,559 | 1,514 | 45 | |||||||||
| 2020 | 1,257 | 1,278 | -20 | 408 | 342 | 67 | 1,666 | 1,619 | 46 | |||||||||
| 2021 | 1,339 | 1,365 | -26 | 435 | 363 | 72 | 1,774 | 1,728 | 46 | |||||||||
| 2022 | 1,426 | 1,461 | -35 | 464 | 386 | 78 | 1,890 | 1,846 | 43 | |||||||||
| 2023 | 1,515 | 1,564 | -49 | 493 | 409 | 84 | 2,008 | 1,973 | 36 | |||||||||
| 2024 | 1,604 | 1,672 | -68 | 525 | 434 | 91 | 2,129 | 2,107 | 22 | |||||||||
| 2025 | 1,698 | 1,787 | -90 | 559 | 471 | 87 | 2,256 | 2,259 | -2 | |||||||||
| 2026 | 1,797 | 1,908 | -111 | 594 | 497 | 98 | 2,391 | 2,405 | -14 | |||||||||
| 2027 | 1,901 | 2,035 | -134 | 632 | 526 | 106 | 2,533 | 2,561 | -28 | |||||||||
| 2028 | 2,011 | 2,169 | -157 | 672 | 554 | 118 | 2,683 | 2,723 | -40 | |||||||||
| 2029 | 2,128 | 2,307 | -179 | 714 | 587 | 128 | 2,842 | 2,894 | -52 | |||||||||
| 2030 | 2,250 | 2,451 | -200 | 759 | 620 | 139 | 3,010 | 3,071 | -61 | |||||||||
| 2031 | 2,380 | 2,600 | -220 | 807 | 653 | 154 | 3,187 | 3,253 | -66 | |||||||||
| 2032 | 2,517 | 2,755 | -238 | 857 | 689 | 168 | 3,374 | 3,444 | -69 | |||||||||
| 2033 | 2,663 | 2,915 | -252 | 911 | 725 | 186 | 3,574 | 3,640 | -66 | |||||||||
| 2034 | 2,817 | 3,083 | -267 | 968 | 763 | 205 | 3,785 | 3,847 | -62 | |||||||||
| 2035 | 2,981 | 3,259 | -278 | 1,029 | 803 | 227 | 4,010 | 4,061 | -51 | |||||||||
| 2036 | 3,155 | 3,441 | -286 | 1,094 | 844 | 250 | 4,249 | 4,285 | -36 | |||||||||
| 2037 | 3,340 | 3,632 | -292 | 1,163 | 886 | 277 | 4,503 | 4,518 | -15 | |||||||||
| 2038 | 3,536 | 3,830 | -293 | 1,237 | 930 | 307 | 4,774 | 4,760 | 14 | |||||||||
| 2039 | 3,745 | 4,036 | -291 | 1,316 | 958 | 358 | 5,061 | 4,994 | 67 | |||||||||
| 2040 | 3,967 | 4,252 | -285 | 1,400 | 1,006 | 394 | 5,367 | 5,258 | 109 | |||||||||
| 2041 | 4,203 | 4,480 | -277 | 1,489 | 1,056 | 432 | 5,691 | 5,536 | 155 | |||||||||
| 2042 | 4,452 | 4,720 | -268 | 1,584 | 1,108 | 476 | 6,036 | 5,828 | 208 | |||||||||
| 2043 | 4,716 | 4,975 | -259 | 1,684 | 1,162 | 522 | 6,401 | 6,137 | 263 | |||||||||
| 2044 | 4,996 | 5,247 | -251 | 1,792 | 1,220 | 572 | 6,788 | 6,467 | 321 | |||||||||
| 2045 | 5,292 | 5,537 | -245 | 1,906 | 1,282 | 624 | 7,198 | 6,819 | 379 | |||||||||
| 2046 | 5,606 | 5,844 | -239 | 2,027 | 1,346 | 681 | 7,633 | 7,190 | 442 | |||||||||
| 2047 | 5,938 | 6,170 | -232 | 2,155 | 1,414 | 742 | 8,093 | 7,583 | 510 | |||||||||
| 2048 | 6,289 | 6,514 | -225 | 2,292 | 1,483 | 809 | 8,581 | 7,997 | 584 | |||||||||
| 2049 | 6,662 | 6,879 | -217 | 2,437 | 1,557 | 881 | 9,099 | 8,435 | 664 | |||||||||
| 2050 | 7,056 | 7,267 | -211 | 2,591 | 1,635 | 957 | 9,647 | 8,902 | 745 | |||||||||
| 2051 | 7,473 | 7,682 | -208 | 2,755 | 1,718 | 1,037 | 10,229 | 9,400 | 829 | |||||||||
| 2052 | 7,916 | 8,125 | -209 | 2,929 | 1,806 | 1,124 | 10,845 | 9,931 | 914 | |||||||||
| 2053 | 8,384 | 8,599 | -215 | 3,114 | 1,899 | 1,215 | 11,498 | 10,498 | 1,000 | |||||||||
| 2054 | 8,879 | 9,103 | -224 | 3,310 | 1,998 | 1,311 | 12,189 | 11,102 | 1,087 | |||||||||
| 2055 | 9,404 | 9,642 | -238 | 3,518 | 2,107 | 1,411 | 12,922 | 11,749 | 1,173 | |||||||||
| 2056 | 9,959 | 10,215 | -255 | 3,739 | 2,224 | 1,515 | 13,698 | 12,439 | 1,259 | |||||||||
| 2057 | 10,548 | 10,822 | -274 | 3,973 | 2,350 | 1,624 | 14,521 | 13,172 | 1,349 | |||||||||
| 2058 | 11,173 | 11,466 | -293 | 4,223 | 2,485 | 1,738 | 15,396 | 13,951 | 1,445 | |||||||||
| 2059 | 11,836 | 12,147 | -312 | 4,487 | 2,630 | 1,857 | 16,323 | 14,778 | 1,546 | |||||||||
| 2060 | 12,538 | 12,867 | -329 | 4,768 | 2,786 | 1,982 | 17,307 | 15,654 | 1,653 | |||||||||
| 2061 | 13,283 | 13,629 | -346 | 5,067 | 2,956 | 2,111 | 18,350 | 16,584 | 1,765 | |||||||||
| 2062 | 14,073 | 14,434 | -361 | 5,383 | 3,140 | 2,243 | 19,456 | 17,574 | 1,882 | |||||||||
| 2063 | 14,910 | 15,286 | -375 | 5,720 | 3,341 | 2,379 | 20,630 | 18,626 | 2,004 | |||||||||
| 2064 | 15,798 | 16,185 | -387 | 6,077 | 3,557 | 2,520 | 21,875 | 19,742 | 2,133 | |||||||||
| 2065 | 16,740 | 17,139 | -399 | 6,455 | 3,789 | 2,666 | 23,195 | 20,928 | 2,268 | |||||||||
| 2066 | 17,739 | 18,150 | -411 | 6,858 | 4,037 | 2,821 | 24,596 | 22,187 | 2,410 | |||||||||
| 2067 | 18,800 | 19,221 | -420 | 7,286 | 4,301 | 2,984 | 26,086 | 23,522 | 2,564 | |||||||||
| 2068 | 19,928 | 20,354 | -426 | 7,740 | 4,582 | 3,158 | 27,668 | 24,936 | 2,733 | |||||||||
| 2069 | 21,126 | 21,554 | -428 | 8,224 | 4,882 | 3,343 | 29,350 | 26,436 | 2,914 | |||||||||
| 2070 | 22,398 | 22,825 | -427 | 8,739 | 5,202 | 3,537 | 31,137 | 28,026 | 3,111 | |||||||||
| 2071 | 23,748 | 24,164 | -416 | 9,285 | 5,541 | 3,744 | 33,034 | 29,705 | 3,328 | |||||||||
| 2072 | 25,182 | 25,572 | -390 | 9,865 | 5,902 | 3,963 | 35,048 | 31,474 | 3,574 | |||||||||
| 2073 | 26,704 | 27,050 | -346 | 10,482 | 6,285 | 4,197 | 37,186 | 33,335 | 3,850 | |||||||||
| 2074 | 28,319 | 28,602 | -283 | 11,136 | 6,691 | 4,445 | 39,455 | 35,293 | 4,162 | |||||||||
| 2075 | 30,033 | 30,233 | -200 | 11,830 | 7,120 | 4,710 | 41,863 | 37,353 | 4,510 | |||||||||
| 2076 | 31,851 | 31,947 | -95 | 12,568 | 7,569 | 4,998 | 44,419 | 39,516 | 4,903 | |||||||||
| 2077 | 33,782 | 33,749 | 33 | 13,351 | 8,042 | 5,309 | 47,133 | 41,792 | 5,341 | |||||||||
| 2078 | 35,831 | 35,653 | 178 | 14,183 | 8,542 | 5,642 | 50,014 | 44,195 | 5,819 | |||||||||
| 2079 | 38,005 | 37,675 | 329 | 15,067 | 9,069 | 5,998 | 53,072 | 46,744 | 6,328 | |||||||||
| 2080 | 40,311 | 39,832 | 479 | 16,007 | 9,624 | 6,383 | 56,318 | 49,456 | 6,862 | |||||||||
| 2081 | 42,757 | 42,137 | 620 | 17,005 | 10,209 | 6,795 | 59,762 | 52,346 | 7,416 | |||||||||
| 2082 | 45,352 | 44,608 | 744 | 18,065 | 10,829 | 7,236 | 63,417 | 55,436 | 7,980 | |||||||||
| 2083 | 48,102 | 47,259 | 843 | 19,192 | 11,485 | 7,707 | 67,295 | 58,744 | 8,551 | |||||||||
| 2084 | 51,020 | 50,100 | 920 | 20,390 | 12,180 | 8,210 | 71,410 | 62,281 | 9,129 | |||||||||
| 2085 | 54,113 | 53,142 | 972 | 21,663 | 12,916 | 8,747 | 75,777 | 66,057 | 9,719 | |||||||||
| 2086 | 57,392 | 56,396 | 996 | 23,015 | 13,691 | 9,324 | 80,407 | 70,087 | 10,320 | |||||||||
| 2087 | 60,867 | 59,874 | 993 | 24,452 | 14,512 | 9,940 | 85,318 | 74,386 | 10,933 | |||||||||
| 2088 | 64,549 | 63,583 | 966 | 25,977 | 15,381 | 10,596 | 90,526 | 78,964 | 11,563 | |||||||||
| 2089 | 68,457 | 67,535 | 921 | 27,599 | 16,302 | 11,297 | 96,055 | 83,837 | 12,218 | |||||||||
| 2090 | 72,602 | 71,743 | 858 | 29,323 | 17,464 | 11,859 | 101,925 | 89,207 | 12,718 | |||||||||
High-cost: |
||||||||||||||||||
| 2014 | 775 | 865 | -90 | 251 | 269 | -19 | 1,026 | 1,135 | -109 | |||||||||
| 2015 | 806 | 913 | -108 | 260 | 274 | -13 | 1,066 | 1,187 | -121 | |||||||||
| 2016 | 838 | 964 | -125 | 273 | 288 | -16 | 1,111 | 1,252 | -141 | |||||||||
| 2017 | 875 | 1,018 | -143 | 287 | 306 | -20 | 1,162 | 1,324 | -162 | |||||||||
| 2018 | 914 | 1,077 | -163 | 301 | 332 | -30 | 1,215 | 1,408 | -193 | |||||||||
| 2019 | 951 | 1,140 | -189 | 316 | 356 | -40 | 1,267 | 1,496 | -229 | |||||||||
| 2020 | 989 | 1,208 | -219 | 331 | 384 | -54 | 1,320 | 1,593 | -273 | |||||||||
| 2021 | 1,029 | 1,276 | -247 | 346 | 416 | -70 | 1,374 | 1,691 | -317 | |||||||||
| 2022 | 1,068 | 1,348 | -279 | 361 | 450 | -89 | 1,429 | 1,797 | -368 | |||||||||
| 2023 | 1,105 | 1,424 | -319 | 375 | 484 | -109 | 1,480 | 1,908 | -428 | |||||||||
| 2024 | 1,141 | 1,502 | -361 | 389 | 522 | -133 | 1,530 | 2,023 | -494 | |||||||||
| 2025 | 1,177 | 1,582 | -405 | 403 | 574 | -171 | 1,580 | 2,156 | -576 | |||||||||
| 2026 | 1,214 | 1,664 | -451 | 417 | 612 | -195 | 1,631 | 2,277 | -646 | |||||||||
| 2027 | 1,251 | 1,748 | -497 | 432 | 657 | -226 | 1,683 | 2,406 | -723 | |||||||||
| 2028 | 1,290 | 1,834 | -544 | 447 | 703 | -256 | 1,737 | 2,537 | -800 | |||||||||
| 2029 | 1,330 | 1,920 | -590 | 462 | 754 | -292 | 1,793 | 2,674 | -881 | |||||||||
| 2030 | 1,371 | 2,007 | -635 | 478 | 807 | -329 | 1,849 | 2,814 | -965 | |||||||||
| 2031 | 1,413 | 2,094 | -680 | 494 | 863 | -368 | 1,907 | 2,956 | -1,049 | |||||||||
| 2032 | 1,456 | 2,180 | -724 | 511 | 923 | -412 | 1,967 | 3,103 | -1,136 | |||||||||
| 2033 | 1,501 | 2,267 | -767 | 528 | 985 | -456 | 2,029 | 3,252 | -1,223 | |||||||||
| 2034 | 1,546 | 2,357 | -810 | 546 | 1,051 | -506 | 2,092 | 3,408 | -1,316 | |||||||||
| 2035 | 1,594 | 2,446 | -852 | 564 | 1,121 | -557 | 2,158 | 3,567 | -1,409 | |||||||||
| 2036 | 1,642 | 2,535 | -893 | 582 | 1,195 | -613 | 2,225 | 3,731 | -1,506 | |||||||||
| 2037 | 1,692 | 2,625 | -933 | 602 | 1,273 | -671 | 2,294 | 3,898 | -1,604 | |||||||||
| 2038 | 1,744 | 2,715 | -971 | 622 | 1,354 | -732 | 2,366 | 4,069 | -1,703 | |||||||||
| 2039 | 1,797 | 2,805 | -1,008 | 642 | 1,421 | -779 | 2,439 | 4,226 | -1,787 | |||||||||
| 2040 | 1,852 | 2,897 | -1,045 | 663 | 1,506 | -844 | 2,515 | 4,403 | -1,889 | |||||||||
| 2041 | 1,907 | 2,989 | -1,082 | 684 | 1,594 | -910 | 2,592 | 4,583 | -1,991 | |||||||||
| 2042 | 1,964 | 3,083 | -1,119 | 706 | 1,684 | -978 | 2,670 | 4,767 | -2,097 | |||||||||
| 2043 | 2,022 | 3,180 | -1,158 | 728 | 1,776 | -1,048 | 2,751 | 4,956 | -2,205 | |||||||||
| 2044 | 2,081 | 3,280 | -1,199 | 751 | 1,870 | -1,118 | 2,833 | 5,150 | -2,317 | |||||||||
| 2045 | 2,141 | 3,383 | -1,242 | 775 | 1,965 | -1,190 | 2,916 | 5,348 | -2,432 | |||||||||
| 2046 | 2,203 | 3,489 | -1,286 | 798 | 2,060 | -1,262 | 3,001 | 5,549 | -2,548 | |||||||||
| 2047 | 2,265 | 3,597 | -1,332 | 823 | 2,155 | -1,332 | 3,088 | 5,752 | -2,664 | |||||||||
| 2048 | 2,329 | 3,707 | -1,378 | 848 | 2,251 | -1,404 | 3,177 | 5,958 | -2,782 | |||||||||
| 2049 | 2,394 | 3,820 | -1,425 | 873 | 2,348 | -1,475 | 3,267 | 6,168 | -2,901 | |||||||||
| 2050 | 2,461 | 3,937 | -1,476 | 899 | 2,445 | -1,546 | 3,360 | 6,382 | -3,022 | |||||||||
| 2051 | 2,528 | 4,058 | -1,530 | 926 | 2,541 | -1,615 | 3,455 | 6,599 | -3,145 | |||||||||
| 2052 | 2,598 | 4,184 | -1,586 | 954 | 2,636 | -1,683 | 3,551 | 6,820 | -3,269 | |||||||||
| 2053 | 2,668 | 4,315 | -1,647 | 982 | 2,731 | -1,749 | 3,650 | 7,045 | -3,396 | |||||||||
| 2054 | 2,740 | 4,451 | -1,711 | 1,011 | 2,829 | -1,818 | 3,750 | 7,280 | -3,529 | |||||||||
| 2055 | 2,812 | 4,592 | -1,779 | 1,040 | 2,930 | -1,890 | 3,853 | 7,521 | -3,669 | |||||||||
| 2056 | 2,887 | 4,738 | -1,851 | 1,070 | 3,031 | -1,961 | 3,957 | 7,769 | -3,812 | |||||||||
| 2057 | 2,963 | 4,888 | -1,925 | 1,101 | 3,132 | -2,031 | 4,064 | 8,020 | -3,956 | |||||||||
| 2058 | 3,041 | 5,044 | -2,003 | 1,133 | 3,232 | -2,098 | 4,174 | 8,275 | -4,101 | |||||||||
| 2059 | 3,121 | 5,205 | -2,084 | 1,166 | 3,331 | -2,165 | 4,287 | 8,536 | -4,249 | |||||||||
| 2060 | 3,202 | 5,371 | -2,168 | 1,200 | 3,435 | -2,235 | 4,402 | 8,806 | -4,404 | |||||||||
| 2061 | 3,286 | 5,542 | -2,256 | 1,235 | 3,541 | -2,306 | 4,521 | 9,082 | -4,562 | |||||||||
| 2062 | 3,372 | 5,718 | -2,347 | 1,270 | 3,647 | -2,376 | 4,642 | 9,365 | -4,723 | |||||||||
| 2063 | 3,459 | 5,901 | -2,442 | 1,307 | 3,753 | -2,446 | 4,766 | 9,654 | -4,888 | |||||||||
| 2064 | 3,549 | 6,089 | -2,540 | 1,345 | 3,864 | -2,520 | 4,894 | 9,953 | -5,060 | |||||||||
| 2065 | 3,641 | 6,284 | -2,643 | 1,383 | 3,981 | -2,598 | 5,024 | 10,265 | -5,241 | |||||||||
| 2066 | 3,735 | 6,485 | -2,751 | 1,423 | 4,102 | -2,679 | 5,158 | 10,587 | -5,429 | |||||||||
| 2067 | 3,831 | 6,694 | -2,863 | 1,464 | 4,225 | -2,761 | 5,295 | 10,920 | -5,624 | |||||||||
| 2068 | 3,930 | 6,911 | -2,980 | 1,507 | 4,351 | -2,845 | 5,437 | 11,262 | -5,825 | |||||||||
| 2069 | 4,032 | 7,134 | -3,102 | 1,550 | 4,481 | -2,931 | 5,583 | 11,615 | -6,033 | |||||||||
| 2070 | 4,137 | 7,365 | -3,228 | 1,595 | 4,615 | -3,020 | 5,732 | 11,980 | -6,248 | |||||||||
| 2071 | 4,244 | 7,601 | -3,357 | 1,641 | 4,751 | -3,110 | 5,885 | 12,352 | -6,467 | |||||||||
| 2072 | 4,354 | 7,842 | -3,489 | 1,688 | 4,889 | -3,201 | 6,042 | 12,732 | -6,690 | |||||||||
| 2073 | 4,466 | 8,089 | -3,623 | 1,737 | 5,030 | -3,293 | 6,203 | 13,119 | -6,916 | |||||||||
| 2074 | 4,581 | 8,341 | -3,760 | 1,786 | 5,173 | -3,387 | 6,367 | 13,514 | -7,146 | |||||||||
| 2075 | 4,698 | 8,597 | -3,899 | 1,837 | 5,317 | -3,480 | 6,536 | 13,914 | -7,379 | |||||||||
| 2076 | 4,818 | 8,859 | -4,040 | 1,889 | 5,459 | -3,570 | 6,708 | 14,318 | -7,610 | |||||||||
| 2077 | 4,941 | 9,125 | -4,183 | 1,942 | 5,601 | -3,659 | 6,884 | 14,726 | -7,842 | |||||||||
| 2078 | 5,067 | 9,396 | -4,329 | 1,997 | 5,744 | -3,747 | 7,064 | 15,140 | -8,076 | |||||||||
| 2079 | 5,195 | 9,675 | -4,479 | 2,053 | 5,889 | -3,836 | 7,248 | 15,563 | -8,315 | |||||||||
| 2080 | 5,326 | 9,962 | -4,635 | 2,110 | 6,033 | -3,923 | 7,437 | 15,995 | -8,558 | |||||||||
| 2081 | 5,461 | 10,257 | -4,797 | 2,169 | 6,179 | -4,010 | 7,630 | 16,436 | -8,806 | |||||||||
| 2082 | 5,598 | 10,562 | -4,964 | 2,230 | 6,327 | -4,097 | 7,828 | 16,890 | -9,062 | |||||||||
| 2083 | 5,739 | 10,878 | -5,139 | 2,292 | 6,479 | -4,187 | 8,030 | 17,356 | -9,326 | |||||||||
| 2084 | 5,883 | 11,202 | -5,319 | 2,355 | 6,633 | -4,278 | 8,238 | 17,835 | -9,597 | |||||||||
| 2085 | 6,030 | 11,535 | -5,505 | 2,421 | 6,790 | -4,370 | 8,451 | 18,326 | -9,875 | |||||||||
| 2086 | 6,181 | 11,878 | -5,697 | 2,488 | 6,949 | -4,462 | 8,669 | 18,827 | -10,158 | |||||||||
| 2087 | 6,335 | 12,229 | -5,894 | 2,556 | 7,112 | -4,555 | 8,891 | 19,340 | -10,449 | |||||||||
| 2088 | 6,493 | 12,588 | -6,095 | 2,627 | 7,277 | -4,650 | 9,120 | 19,865 | -10,746 | |||||||||
| 2089 | 6,655 | 12,955 | -6,300 | 2,699 | 7,447 | -4,748 | 9,354 | 20,402 | -11,048 | |||||||||
| 2090 | 6,821 | 13,330 | -6,509 | 2,773 | 7,807 | -5,034 | 9,594 | 21,136 | -11,543 | |||||||||
a Between -$500 million and $500 million.
Note: Totals do not necessarily equal the sums of rounded components.