| 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 | $210 | $198 | $13 | $30 | $32 | -$3 | $240 | $230 | $10 | |||||||||
| 1971 | 223 | 221 | 2 | 29 | 35 | -6 | 251 | 256 | -4 | |||||||||
| 1972 | 240 | 240 | 1 | 32 | 37 | -5 | 273 | 277 | -4 | |||||||||
| 1973 | 273 | 277 | -4 | 52 | 39 | 13 | 326 | 316 | 10 | |||||||||
| 1974 | 279 | 285 | -6 | 52 | 45 | 6 | 331 | 330 | 1 | |||||||||
| 1975 | 279 | 298 | -19 | 50 | 52 | -1 | 329 | 350 | -20 | |||||||||
| 1976 | 295 | 319 | -24 | 52 | 56 | -3 | 347 | 375 | -28 | |||||||||
| 1977 | 304 | 334 | -30 | 54 | 61 | -7 | 358 | 395 | -36 | |||||||||
| 1978 | 319 | 341 | -23 | 62 | 64 | -1 | 381 | 405 | -24 | |||||||||
| 1979 | 331 | 342 | -12 | 67 | 67 | a | 398 | 409 | -11 | |||||||||
| 1980 | 330 | 348 | -17 | 68 | 71 | -3 | 398 | 419 | -21 | |||||||||
| 1981 | 358 | 368 | -11 | 85 | 77 | 7 | 443 | 446 | -3 | |||||||||
| 1982 | 353 | 385 | -33 | 84 | 85 | -1 | 437 | 471 | -34 | |||||||||
| 1983 | 381 | 400 | -19 | 88 | 93 | -5 | 469 | 493 | -24 | |||||||||
| 1984 | 414 | 407 | 6 | 96 | 100 | -4 | 510 | 508 | 2 | |||||||||
| 1985 | 438 | 416 | 22 | 105 | 103 | 1 | 543 | 519 | 24 | |||||||||
| 1986 | 457 | 433 | 25 | 118 | 105 | 13 | 575 | 538 | 38 | |||||||||
| 1987 | 468 | 433 | 34 | 122 | 106 | 16 | 590 | 539 | 51 | |||||||||
| 1988 | 509 | 444 | 65 | 125 | 104 | 21 | 634 | 548 | 86 | |||||||||
| 1989 | 526 | 449 | 77 | 131 | 116 | 15 | 657 | 565 | 92 | |||||||||
| 1990 | 539 | 458 | 81 | 131 | 120 | 11 | 670 | 577 | 92 | |||||||||
| 1991 | 534 | 476 | 58 | 136 | 126 | 10 | 670 | 602 | 69 | |||||||||
| 1992 | 535 | 493 | 43 | 139 | 141 | -3 | 674 | 634 | 40 | |||||||||
| 1993 | 538 | 507 | 31 | 139 | 151 | -12 | 677 | 658 | 19 | |||||||||
| 1994 | 561 | 517 | 43 | 160 | 168 | -8 | 721 | 685 | 36 | |||||||||
| 1995 | 567 | 529 | 38 | 165 | 182 | -17 | 733 | 711 | 22 | |||||||||
| 1996 | 584 | 535 | 49 | 170 | 192 | -23 | 753 | 727 | 26 | |||||||||
| 1997 | 612 | 546 | 66 | 179 | 200 | -21 | 791 | 746 | 45 | |||||||||
| 1998 | 642 | 558 | 84 | 193 | 190 | 3 | 835 | 748 | 87 | |||||||||
| 1999 | 673 | 561 | 112 | 202 | 184 | 18 | 875 | 746 | 130 | |||||||||
| 2000 | 696 | 573 | 123 | 212 | 181 | 31 | 908 | 754 | 154 | |||||||||
| 2001 | 711 | 590 | 121 | 211 | 192 | 19 | 922 | 782 | 140 | |||||||||
| 2002 | 725 | 612 | 113 | 208 | 201 | 7 | 933 | 813 | 120 | |||||||||
| 2003 | 709 | 621 | 88 | 210 | 205 | 6 | 920 | 826 | 94 | |||||||||
| 2004 | 719 | 634 | 85 | 217 | 215 | 2 | 936 | 849 | 87 | |||||||||
| 2005 | 742 | 647 | 95 | 221 | 225 | -4 | 963 | 872 | 90 | |||||||||
| 2006 | 760 | 657 | 103 | 228 | 231 | -3 | 988 | 888 | 100 | |||||||||
| 2007 | 776 | 684 | 92 | 235 | 238 | -3 | 1011 | 921 | 89 | |||||||||
| 2008 | 761 | 691 | 71 | 228 | 246 | -18 | 989 | 937 | 53 | |||||||||
| 2009 | 767 | 763 | 4 | 223 | 263 | -40 | 990 | 1026 | -36 | |||||||||
| 2010 | 723 | 777 | -53 | 225 | 264 | -39 | 948 | 1041 | -93 | |||||||||
| 2011 | 727 | 775 | -48 | 227 | 266 | -39 | 954 | 1040 | -87 | |||||||||
| 2012 | 754 | 810 | -56 | 234 | 265 | -31 | 988 | 1075 | -88 | |||||||||
| 2013 | 765 | 837 | -72 | 247 | 267 | -20 | 1012 | 1104 | -92 | |||||||||
| 2014 | 788 | 861 | -73 | 255 | 265 | -9 | 1043 | 1125 | -83 | |||||||||
Intermediate: |
||||||||||||||||||
| 2015 | 821 | 905 | -84 | 268 | 271 | -4 | 1,088 | 1,176 | -88 | |||||||||
| 2016 | 848 | 913 | -66 | 278 | 277 | 1 | 1,126 | 1,190 | -64 | |||||||||
| 2017 | 884 | 951 | -67 | 290 | 282 | 8 | 1,174 | 1,234 | -60 | |||||||||
| 2018 | 916 | 990 | -73 | 301 | 291 | 10 | 1,218 | 1,281 | -63 | |||||||||
| 2019 | 946 | 1,029 | -83 | 312 | 303 | 9 | 1,258 | 1,331 | -74 | |||||||||
| 2020 | 974 | 1,068 | -95 | 322 | 316 | 6 | 1,295 | 1,384 | -89 | |||||||||
| 2021 | 1,000 | 1,105 | -105 | 331 | 330 | 1 | 1,332 | 1,436 | -104 | |||||||||
| 2022 | 1,026 | 1,145 | -119 | 341 | 345 | -4 | 1,367 | 1,490 | -123 | |||||||||
| 2023 | 1,049 | 1,186 | -136 | 349 | 359 | -10 | 1,399 | 1,545 | -146 | |||||||||
| 2024 | 1,073 | 1,228 | -156 | 358 | 373 | -15 | 1,430 | 1,601 | -171 | |||||||||
| 2025 | 1,092 | 1,266 | -174 | 366 | 396 | -30 | 1,458 | 1,662 | -204 | |||||||||
| 2026 | 1,112 | 1,304 | -192 | 374 | 410 | -36 | 1,486 | 1,714 | -228 | |||||||||
| 2027 | 1,131 | 1,342 | -211 | 382 | 425 | -43 | 1,514 | 1,768 | -254 | |||||||||
| 2028 | 1,151 | 1,380 | -230 | 390 | 440 | -49 | 1,541 | 1,820 | -279 | |||||||||
| 2029 | 1,170 | 1,418 | -248 | 399 | 455 | -57 | 1,568 | 1,873 | -305 | |||||||||
| 2030 | 1,189 | 1,455 | -266 | 407 | 471 | -64 | 1,596 | 1,926 | -330 | |||||||||
| 2031 | 1,208 | 1,491 | -282 | 415 | 487 | -71 | 1,623 | 1,977 | -354 | |||||||||
| 2032 | 1,228 | 1,525 | -298 | 423 | 502 | -79 | 1,651 | 2,028 | -377 | |||||||||
| 2033 | 1,248 | 1,559 | -312 | 432 | 519 | -87 | 1,680 | 2,078 | -398 | |||||||||
| 2034 | 1,268 | 1,591 | -323 | 441 | 535 | -94 | 1,709 | 2,126 | -417 | |||||||||
| 2035 | 1,289 | 1,623 | -334 | 449 | 551 | -102 | 1,739 | 2,175 | -436 | |||||||||
| 2036 | 1,310 | 1,655 | -345 | 458 | 567 | -109 | 1,769 | 2,223 | -454 | |||||||||
| 2037 | 1,333 | 1,687 | -354 | 468 | 583 | -115 | 1,800 | 2,270 | -470 | |||||||||
| 2038 | 1,356 | 1,717 | -361 | 477 | 598 | -121 | 1,833 | 2,315 | -482 | |||||||||
| 2039 | 1,379 | 1,746 | -367 | 487 | 613 | -126 | 1,866 | 2,358 | -493 | |||||||||
| 2040 | 1,403 | 1,774 | -371 | 497 | 628 | -131 | 1,900 | 2,402 | -502 | |||||||||
| 2041 | 1,427 | 1,802 | -375 | 507 | 643 | -136 | 1,934 | 2,445 | -511 | |||||||||
| 2042 | 1,452 | 1,831 | -379 | 517 | 657 | -140 | 1,969 | 2,488 | -519 | |||||||||
| 2043 | 1,477 | 1,860 | -383 | 528 | 671 | -143 | 2,005 | 2,531 | -526 | |||||||||
| 2044 | 1,503 | 1,890 | -387 | 539 | 685 | -146 | 2,042 | 2,575 | -533 | |||||||||
| 2045 | 1,528 | 1,919 | -391 | 550 | 699 | -149 | 2,078 | 2,618 | -540 | |||||||||
| 2046 | 1,555 | 1,949 | -395 | 561 | 713 | -152 | 2,116 | 2,662 | -546 | |||||||||
| 2047 | 1,581 | 1,981 | -400 | 573 | 726 | -153 | 2,153 | 2,706 | -553 | |||||||||
| 2048 | 1,607 | 2,013 | -405 | 584 | 738 | -154 | 2,192 | 2,750 | -559 | |||||||||
| 2049 | 1,634 | 2,045 | -411 | 596 | 750 | -154 | 2,230 | 2,795 | -564 | |||||||||
| 2050 | 1,661 | 2,079 | -417 | 608 | 762 | -154 | 2,269 | 2,841 | -572 | |||||||||
| 2051 | 1,689 | 2,114 | -425 | 620 | 774 | -154 | 2,308 | 2,888 | -580 | |||||||||
| 2052 | 1,716 | 2,151 | -435 | 632 | 785 | -153 | 2,348 | 2,936 | -588 | |||||||||
| 2053 | 1,744 | 2,190 | -445 | 645 | 797 | -152 | 2,389 | 2,986 | -597 | |||||||||
| 2054 | 1,772 | 2,230 | -457 | 657 | 809 | -151 | 2,430 | 3,038 | -608 | |||||||||
| 2055 | 1,801 | 2,271 | -470 | 670 | 822 | -151 | 2,471 | 3,093 | -621 | |||||||||
| 2056 | 1,830 | 2,314 | -484 | 683 | 835 | -152 | 2,513 | 3,149 | -636 | |||||||||
| 2057 | 1,859 | 2,357 | -499 | 697 | 848 | -152 | 2,556 | 3,206 | -650 | |||||||||
| 2058 | 1,888 | 2,402 | -514 | 710 | 862 | -151 | 2,599 | 3,263 | -665 | |||||||||
| 2059 | 1,918 | 2,447 | -529 | 724 | 875 | -151 | 2,642 | 3,322 | -680 | |||||||||
| 2060 | 1,948 | 2,492 | -544 | 738 | 890 | -152 | 2,686 | 3,382 | -696 | |||||||||
| 2061 | 1,979 | 2,539 | -560 | 752 | 905 | -153 | 2,731 | 3,444 | -713 | |||||||||
| 2062 | 2,010 | 2,586 | -576 | 766 | 921 | -155 | 2,777 | 3,507 | -730 | |||||||||
| 2063 | 2,042 | 2,634 | -592 | 781 | 938 | -157 | 2,823 | 3,572 | -749 | |||||||||
| 2064 | 2,074 | 2,683 | -609 | 796 | 955 | -160 | 2,869 | 3,638 | -769 | |||||||||
| 2065 | 2,106 | 2,732 | -626 | 810 | 974 | -164 | 2,917 | 3,706 | -790 | |||||||||
| 2066 | 2,139 | 2,783 | -644 | 826 | 993 | -168 | 2,965 | 3,777 | -812 | |||||||||
| 2067 | 2,172 | 2,836 | -663 | 841 | 1,013 | -172 | 3,013 | 3,848 | -835 | |||||||||
| 2068 | 2,206 | 2,889 | -682 | 857 | 1,032 | -176 | 3,063 | 3,921 | -858 | |||||||||
| 2069 | 2,241 | 2,943 | -702 | 873 | 1,052 | -180 | 3,114 | 3,995 | -882 | |||||||||
| 2070 | 2,276 | 2,998 | -722 | 889 | 1,073 | -184 | 3,165 | 4,071 | -906 | |||||||||
| 2071 | 2,312 | 3,054 | -741 | 905 | 1,095 | -189 | 3,218 | 4,148 | -930 | |||||||||
| 2072 | 2,349 | 3,109 | -760 | 922 | 1,116 | -194 | 3,271 | 4,225 | -954 | |||||||||
| 2073 | 2,386 | 3,164 | -778 | 939 | 1,138 | -199 | 3,325 | 4,302 | -977 | |||||||||
| 2074 | 2,424 | 3,219 | -795 | 957 | 1,160 | -203 | 3,380 | 4,379 | -999 | |||||||||
| 2075 | 2,462 | 3,274 | -811 | 974 | 1,182 | -208 | 3,436 | 4,455 | -1,019 | |||||||||
| 2076 | 2,501 | 3,327 | -826 | 992 | 1,203 | -212 | 3,492 | 4,530 | -1,038 | |||||||||
| 2077 | 2,540 | 3,380 | -840 | 1,009 | 1,224 | -215 | 3,549 | 4,604 | -1,055 | |||||||||
| 2078 | 2,579 | 3,433 | -854 | 1,027 | 1,245 | -218 | 3,606 | 4,678 | -1,071 | |||||||||
| 2079 | 2,619 | 3,487 | -867 | 1,045 | 1,265 | -220 | 3,665 | 4,752 | -1,087 | |||||||||
| 2080 | 2,660 | 3,541 | -881 | 1,064 | 1,286 | -222 | 3,724 | 4,827 | -1,103 | |||||||||
| 2081 | 2,702 | 3,598 | -896 | 1,083 | 1,306 | -224 | 3,784 | 4,904 | -1,120 | |||||||||
| 2082 | 2,744 | 3,656 | -912 | 1,102 | 1,327 | -225 | 3,846 | 4,983 | -1,137 | |||||||||
| 2083 | 2,787 | 3,717 | -931 | 1,121 | 1,348 | -227 | 3,908 | 5,065 | -1,157 | |||||||||
| 2084 | 2,830 | 3,781 | -951 | 1,141 | 1,369 | -228 | 3,971 | 5,150 | -1,179 | |||||||||
| 2085 | 2,875 | 3,847 | -972 | 1,161 | 1,391 | -230 | 4,036 | 5,238 | -1,202 | |||||||||
| 2086 | 2,920 | 3,915 | -995 | 1,182 | 1,413 | -231 | 4,102 | 5,328 | -1,226 | |||||||||
| 2087 | 2,966 | 3,985 | -1,019 | 1,203 | 1,435 | -233 | 4,168 | 5,420 | -1,251 | |||||||||
| 2088 | 3,013 | 4,056 | -1,044 | 1,224 | 1,458 | -234 | 4,236 | 5,514 | -1,278 | |||||||||
| 2089 | 3,060 | 4,129 | -1,069 | 1,245 | 1,481 | -236 | 4,305 | 5,610 | -1,305 | |||||||||
| 2090 | 3,108 | 4,203 | -1,095 | 1,267 | 1,504 | -237 | 4,375 | 5,707 | -1,332 | |||||||||
Low-cost: |
||||||||||||||||||
| 2015 | 827 | 902 | -75 | 271 | 266 | 4 | 1,098 | 1,169 | -70 | |||||||||
| 2016 | 878 | 907 | -29 | 285 | 268 | 18 | 1,163 | 1,174 | -11 | |||||||||
| 2017 | 918 | 939 | -21 | 301 | 270 | 30 | 1,219 | 1,209 | 9 | |||||||||
| 2018 | 960 | 974 | -14 | 314 | 276 | 39 | 1,275 | 1,250 | 25 | |||||||||
| 2019 | 1,000 | 1,010 | -10 | 327 | 282 | 44 | 1,326 | 1,292 | 34 | |||||||||
| 2020 | 1,035 | 1,046 | -11 | 338 | 290 | 48 | 1,373 | 1,336 | 37 | |||||||||
| 2021 | 1,069 | 1,080 | -11 | 349 | 298 | 51 | 1,418 | 1,379 | 40 | |||||||||
| 2022 | 1,104 | 1,117 | -13 | 360 | 307 | 53 | 1,464 | 1,424 | 40 | |||||||||
| 2023 | 1,138 | 1,156 | -18 | 372 | 315 | 56 | 1,509 | 1,471 | 39 | |||||||||
| 2024 | 1,172 | 1,196 | -23 | 383 | 323 | 60 | 1,555 | 1,519 | 36 | |||||||||
| 2025 | 1,201 | 1,234 | -32 | 394 | 339 | 55 | 1,596 | 1,573 | 23 | |||||||||
| 2026 | 1,231 | 1,272 | -41 | 406 | 347 | 59 | 1,637 | 1,618 | 18 | |||||||||
| 2027 | 1,260 | 1,311 | -50 | 418 | 355 | 63 | 1,678 | 1,666 | 13 | |||||||||
| 2028 | 1,290 | 1,349 | -59 | 430 | 362 | 68 | 1,720 | 1,712 | 8 | |||||||||
| 2029 | 1,320 | 1,388 | -68 | 442 | 370 | 72 | 1,762 | 1,758 | 3 | |||||||||
| 2030 | 1,350 | 1,427 | -77 | 455 | 378 | 76 | 1,805 | 1,805 | a | |||||||||
| 2031 | 1,381 | 1,465 | -84 | 467 | 386 | 81 | 1,848 | 1,851 | -3 | |||||||||
| 2032 | 1,412 | 1,502 | -90 | 480 | 393 | 87 | 1,892 | 1,896 | -3 | |||||||||
| 2033 | 1,445 | 1,539 | -95 | 494 | 400 | 93 | 1,938 | 1,940 | -1 | |||||||||
| 2034 | 1,478 | 1,575 | -97 | 507 | 408 | 100 | 1,986 | 1,983 | 3 | |||||||||
| 2035 | 1,513 | 1,611 | -98 | 522 | 415 | 107 | 2,035 | 2,025 | 9 | |||||||||
| 2036 | 1,549 | 1,646 | -98 | 536 | 422 | 115 | 2,085 | 2,068 | 17 | |||||||||
| 2037 | 1,586 | 1,682 | -96 | 552 | 428 | 124 | 2,138 | 2,110 | 28 | |||||||||
| 2038 | 1,625 | 1,717 | -92 | 568 | 434 | 134 | 2,192 | 2,151 | 42 | |||||||||
| 2039 | 1,665 | 1,751 | -87 | 584 | 439 | 145 | 2,249 | 2,190 | 59 | |||||||||
| 2040 | 1,706 | 1,786 | -80 | 601 | 444 | 157 | 2,307 | 2,230 | 77 | |||||||||
| 2041 | 1,749 | 1,821 | -72 | 619 | 449 | 170 | 2,367 | 2,270 | 98 | |||||||||
| 2042 | 1,792 | 1,857 | -64 | 637 | 455 | 183 | 2,429 | 2,311 | 118 | |||||||||
| 2043 | 1,838 | 1,894 | -56 | 656 | 460 | 196 | 2,494 | 2,354 | 140 | |||||||||
| 2044 | 1,885 | 1,933 | -48 | 675 | 465 | 211 | 2,560 | 2,398 | 162 | |||||||||
| 2045 | 1,932 | 1,973 | -41 | 695 | 470 | 225 | 2,628 | 2,443 | 184 | |||||||||
| 2046 | 1,981 | 2,014 | -33 | 716 | 476 | 239 | 2,697 | 2,490 | 207 | |||||||||
| 2047 | 2,031 | 2,057 | -26 | 737 | 482 | 255 | 2,768 | 2,539 | 229 | |||||||||
| 2048 | 2,082 | 2,102 | -20 | 759 | 488 | 271 | 2,841 | 2,590 | 251 | |||||||||
| 2049 | 2,134 | 2,148 | -14 | 781 | 493 | 287 | 2,915 | 2,641 | 274 | |||||||||
| 2050 | 2,187 | 2,196 | -9 | 803 | 500 | 304 | 2,990 | 2,696 | 295 | |||||||||
| 2051 | 2,241 | 2,247 | -6 | 826 | 506 | 320 | 3,067 | 2,753 | 314 | |||||||||
| 2052 | 2,297 | 2,301 | -4 | 850 | 512 | 337 | 3,146 | 2,813 | 333 | |||||||||
| 2053 | 2,353 | 2,357 | -4 | 874 | 520 | 354 | 3,227 | 2,876 | 351 | |||||||||
| 2054 | 2,411 | 2,415 | -5 | 899 | 527 | 371 | 3,309 | 2,943 | 366 | |||||||||
| 2055 | 2,469 | 2,476 | -7 | 924 | 536 | 388 | 3,393 | 3,012 | 381 | |||||||||
| 2056 | 2,529 | 2,540 | -10 | 950 | 546 | 404 | 3,479 | 3,085 | 394 | |||||||||
| 2057 | 2,591 | 2,605 | -14 | 976 | 556 | 421 | 3,567 | 3,160 | 406 | |||||||||
| 2058 | 2,653 | 2,671 | -18 | 1,003 | 566 | 437 | 3,656 | 3,238 | 419 | |||||||||
| 2059 | 2,717 | 2,739 | -22 | 1,031 | 578 | 453 | 3,748 | 3,317 | 431 | |||||||||
| 2060 | 2,783 | 2,808 | -25 | 1,059 | 591 | 469 | 3,842 | 3,399 | 443 | |||||||||
| 2061 | 2,851 | 2,879 | -28 | 1,088 | 604 | 484 | 3,939 | 3,483 | 456 | |||||||||
| 2062 | 2,920 | 2,951 | -32 | 1,118 | 619 | 499 | 4,037 | 3,570 | 467 | |||||||||
| 2063 | 2,990 | 3,025 | -35 | 1,148 | 635 | 513 | 4,138 | 3,660 | 479 | |||||||||
| 2064 | 3,063 | 3,100 | -37 | 1,179 | 652 | 527 | 4,242 | 3,752 | 490 | |||||||||
| 2065 | 3,137 | 3,177 | -40 | 1,211 | 671 | 540 | 4,348 | 3,848 | 500 | |||||||||
| 2066 | 3,213 | 3,256 | -43 | 1,244 | 690 | 554 | 4,457 | 3,947 | 511 | |||||||||
| 2067 | 3,292 | 3,338 | -46 | 1,277 | 710 | 567 | 4,569 | 4,048 | 522 | |||||||||
| 2068 | 3,372 | 3,421 | -48 | 1,312 | 730 | 581 | 4,684 | 4,151 | 533 | |||||||||
| 2069 | 3,455 | 3,506 | -51 | 1,347 | 751 | 596 | 4,802 | 4,257 | 545 | |||||||||
| 2070 | 3,540 | 3,593 | -53 | 1,384 | 773 | 610 | 4,924 | 4,367 | 558 | |||||||||
| 2071 | 3,628 | 3,682 | -54 | 1,421 | 796 | 625 | 5,049 | 4,478 | 571 | |||||||||
| 2072 | 3,718 | 3,771 | -53 | 1,459 | 819 | 640 | 5,178 | 4,590 | 588 | |||||||||
| 2073 | 3,811 | 3,861 | -50 | 1,499 | 843 | 656 | 5,310 | 4,704 | 606 | |||||||||
| 2074 | 3,906 | 3,951 | -45 | 1,539 | 867 | 672 | 5,445 | 4,818 | 627 | |||||||||
| 2075 | 4,003 | 4,041 | -38 | 1,580 | 891 | 689 | 5,584 | 4,932 | 652 | |||||||||
| 2076 | 4,103 | 4,131 | -28 | 1,622 | 916 | 707 | 5,725 | 5,047 | 679 | |||||||||
| 2077 | 4,204 | 4,221 | -16 | 1,665 | 941 | 725 | 5,870 | 5,161 | 709 | |||||||||
| 2078 | 4,308 | 4,312 | -4 | 1,709 | 965 | 744 | 6,018 | 5,277 | 740 | |||||||||
| 2079 | 4,415 | 4,406 | 9 | 1,755 | 990 | 764 | 6,170 | 5,396 | 774 | |||||||||
| 2080 | 4,524 | 4,503 | 22 | 1,801 | 1,016 | 785 | 6,325 | 5,518 | 807 | |||||||||
| 2081 | 4,636 | 4,604 | 32 | 1,848 | 1,041 | 807 | 6,484 | 5,645 | 839 | |||||||||
| 2082 | 4,751 | 4,711 | 39 | 1,897 | 1,067 | 830 | 6,648 | 5,779 | 869 | |||||||||
| 2083 | 4,868 | 4,825 | 43 | 1,947 | 1,094 | 853 | 6,815 | 5,919 | 896 | |||||||||
| 2084 | 4,988 | 4,945 | 43 | 1,999 | 1,122 | 877 | 6,987 | 6,067 | 920 | |||||||||
| 2085 | 5,111 | 5,072 | 40 | 2,051 | 1,150 | 902 | 7,163 | 6,221 | 942 | |||||||||
| 2086 | 5,238 | 5,205 | 33 | 2,106 | 1,178 | 928 | 7,343 | 6,383 | 960 | |||||||||
| 2087 | 5,367 | 5,344 | 23 | 2,162 | 1,208 | 954 | 7,529 | 6,551 | 977 | |||||||||
| 2088 | 5,499 | 5,488 | 11 | 2,219 | 1,238 | 981 | 7,718 | 6,726 | 992 | |||||||||
| 2089 | 5,634 | 5,638 | -4 | 2,278 | 1,268 | 1,009 | 7,912 | 6,907 | 1,006 | |||||||||
| 2090 | 5,773 | 5,793 | -20 | 2,338 | 1,300 | 1,039 | 8,111 | 7,092 | 1,018 | |||||||||
High-cost: |
||||||||||||||||||
| 2015 | 813 | 907 | -95 | 263 | 277 | -14 | 1,076 | 1,184 | -109 | |||||||||
| 2016 | 816 | 922 | -106 | 268 | 286 | -17 | 1,084 | 1,208 | -123 | |||||||||
| 2017 | 845 | 964 | -119 | 277 | 294 | -17 | 1,122 | 1,258 | -136 | |||||||||
| 2018 | 868 | 1,005 | -137 | 286 | 307 | -21 | 1,154 | 1,312 | -158 | |||||||||
| 2019 | 889 | 1,048 | -159 | 295 | 324 | -28 | 1,184 | 1,371 | -187 | |||||||||
| 2020 | 908 | 1,090 | -182 | 304 | 343 | -40 | 1,212 | 1,433 | -221 | |||||||||
| 2021 | 927 | 1,130 | -203 | 312 | 364 | -52 | 1,239 | 1,494 | -255 | |||||||||
| 2022 | 945 | 1,172 | -226 | 320 | 387 | -67 | 1,265 | 1,558 | -293 | |||||||||
| 2023 | 962 | 1,215 | -252 | 327 | 408 | -81 | 1,289 | 1,623 | -334 | |||||||||
| 2024 | 976 | 1,259 | -283 | 333 | 430 | -97 | 1,309 | 1,689 | -380 | |||||||||
| 2025 | 988 | 1,296 | -308 | 338 | 463 | -124 | 1,327 | 1,759 | -432 | |||||||||
| 2026 | 1,000 | 1,334 | -334 | 344 | 485 | -142 | 1,343 | 1,819 | -476 | |||||||||
| 2027 | 1,011 | 1,371 | -360 | 349 | 510 | -161 | 1,360 | 1,881 | -521 | |||||||||
| 2028 | 1,022 | 1,408 | -386 | 354 | 534 | -181 | 1,376 | 1,942 | -566 | |||||||||
| 2029 | 1,032 | 1,444 | -411 | 359 | 561 | -202 | 1,391 | 2,004 | -613 | |||||||||
| 2030 | 1,043 | 1,478 | -435 | 364 | 587 | -224 | 1,407 | 2,066 | -659 | |||||||||
| 2031 | 1,054 | 1,512 | -458 | 369 | 615 | -246 | 1,422 | 2,127 | -705 | |||||||||
| 2032 | 1,064 | 1,544 | -480 | 373 | 643 | -270 | 1,438 | 2,187 | -750 | |||||||||
| 2033 | 1,075 | 1,575 | -500 | 378 | 672 | -294 | 1,453 | 2,247 | -794 | |||||||||
| 2034 | 1,085 | 1,603 | -517 | 383 | 702 | -319 | 1,469 | 2,305 | -836 | |||||||||
| 2035 | 1,096 | 1,632 | -536 | 388 | 733 | -345 | 1,485 | 2,365 | -881 | |||||||||
| 2036 | 1,107 | 1,661 | -554 | 393 | 764 | -371 | 1,500 | 2,425 | -925 | |||||||||
| 2037 | 1,118 | 1,689 | -570 | 398 | 795 | -397 | 1,516 | 2,484 | -967 | |||||||||
| 2038 | 1,130 | 1,714 | -585 | 403 | 826 | -423 | 1,533 | 2,540 | -1,007 | |||||||||
| 2039 | 1,141 | 1,739 | -598 | 408 | 856 | -448 | 1,549 | 2,595 | -1,046 | |||||||||
| 2040 | 1,152 | 1,762 | -610 | 413 | 888 | -475 | 1,566 | 2,650 | -1,085 | |||||||||
| 2041 | 1,164 | 1,785 | -621 | 418 | 919 | -501 | 1,582 | 2,704 | -1,122 | |||||||||
| 2042 | 1,175 | 1,807 | -632 | 423 | 950 | -526 | 1,599 | 2,757 | -1,158 | |||||||||
| 2043 | 1,187 | 1,830 | -643 | 429 | 980 | -551 | 1,616 | 2,810 | -1,194 | |||||||||
| 2044 | 1,199 | 1,852 | -653 | 434 | 1,009 | -576 | 1,632 | 2,861 | -1,229 | |||||||||
| 2045 | 1,210 | 1,873 | -664 | 439 | 1,038 | -600 | 1,648 | 2,912 | -1,263 | |||||||||
| 2046 | 1,221 | 1,895 | -674 | 444 | 1,066 | -622 | 1,665 | 2,960 | -1,296 | |||||||||
| 2047 | 1,232 | 1,916 | -684 | 449 | 1,091 | -643 | 1,681 | 3,008 | -1,327 | |||||||||
| 2048 | 1,243 | 1,938 | -695 | 453 | 1,115 | -662 | 1,697 | 3,053 | -1,356 | |||||||||
| 2049 | 1,254 | 1,959 | -705 | 458 | 1,139 | -680 | 1,712 | 3,097 | -1,385 | |||||||||
| 2050 | 1,264 | 1,981 | -716 | 463 | 1,161 | -698 | 1,728 | 3,142 | -1,415 | |||||||||
| 2051 | 1,275 | 2,004 | -729 | 468 | 1,182 | -714 | 1,743 | 3,186 | -1,443 | |||||||||
| 2052 | 1,285 | 2,027 | -742 | 473 | 1,202 | -729 | 1,758 | 3,229 | -1,471 | |||||||||
| 2053 | 1,295 | 2,051 | -756 | 478 | 1,220 | -742 | 1,773 | 3,271 | -1,498 | |||||||||
| 2054 | 1,306 | 2,076 | -771 | 483 | 1,237 | -754 | 1,788 | 3,314 | -1,525 | |||||||||
| 2055 | 1,316 | 2,102 | -786 | 488 | 1,257 | -769 | 1,804 | 3,358 | -1,555 | |||||||||
| 2056 | 1,326 | 2,128 | -802 | 493 | 1,275 | -782 | 1,819 | 3,403 | -1,584 | |||||||||
| 2057 | 1,336 | 2,154 | -819 | 498 | 1,292 | -794 | 1,834 | 3,447 | -1,613 | |||||||||
| 2058 | 1,346 | 2,181 | -835 | 503 | 1,308 | -805 | 1,849 | 3,489 | -1,640 | |||||||||
| 2059 | 1,356 | 2,208 | -852 | 508 | 1,322 | -814 | 1,864 | 3,530 | -1,666 | |||||||||
| 2060 | 1,366 | 2,235 | -869 | 513 | 1,337 | -823 | 1,879 | 3,571 | -1,692 | |||||||||
| 2061 | 1,375 | 2,262 | -886 | 518 | 1,352 | -833 | 1,894 | 3,613 | -1,720 | |||||||||
| 2062 | 1,385 | 2,289 | -904 | 523 | 1,366 | -843 | 1,909 | 3,655 | -1,746 | |||||||||
| 2063 | 1,395 | 2,317 | -922 | 529 | 1,380 | -851 | 1,923 | 3,697 | -1,773 | |||||||||
| 2064 | 1,405 | 2,345 | -940 | 534 | 1,393 | -859 | 1,938 | 3,738 | -1,800 | |||||||||
| 2065 | 1,414 | 2,374 | -959 | 539 | 1,408 | -869 | 1,953 | 3,781 | -1,828 | |||||||||
| 2066 | 1,424 | 2,403 | -979 | 544 | 1,422 | -878 | 1,968 | 3,825 | -1,857 | |||||||||
| 2067 | 1,434 | 2,433 | -999 | 549 | 1,437 | -888 | 1,983 | 3,870 | -1,887 | |||||||||
| 2068 | 1,444 | 2,463 | -1,020 | 555 | 1,451 | -897 | 1,998 | 3,915 | -1,917 | |||||||||
| 2069 | 1,453 | 2,494 | -1,041 | 560 | 1,466 | -906 | 2,013 | 3,960 | -1,947 | |||||||||
| 2070 | 1,463 | 2,525 | -1,062 | 565 | 1,481 | -916 | 2,029 | 4,006 | -1,978 | |||||||||
| 2071 | 1,473 | 2,556 | -1,083 | 571 | 1,497 | -926 | 2,044 | 4,053 | -2,009 | |||||||||
| 2072 | 1,483 | 2,587 | -1,103 | 576 | 1,512 | -935 | 2,059 | 4,098 | -2,039 | |||||||||
| 2073 | 1,493 | 2,617 | -1,124 | 582 | 1,527 | -945 | 2,075 | 4,143 | -2,069 | |||||||||
| 2074 | 1,503 | 2,646 | -1,143 | 587 | 1,541 | -954 | 2,090 | 4,188 | -2,097 | |||||||||
| 2075 | 1,513 | 2,675 | -1,162 | 593 | 1,555 | -962 | 2,106 | 4,230 | -2,124 | |||||||||
| 2076 | 1,523 | 2,703 | -1,180 | 598 | 1,568 | -970 | 2,121 | 4,271 | -2,150 | |||||||||
| 2077 | 1,533 | 2,729 | -1,197 | 603 | 1,580 | -977 | 2,136 | 4,310 | -2,174 | |||||||||
| 2078 | 1,542 | 2,756 | -1,213 | 609 | 1,592 | -983 | 2,151 | 4,347 | -2,196 | |||||||||
| 2079 | 1,552 | 2,781 | -1,230 | 614 | 1,602 | -988 | 2,166 | 4,384 | -2,218 | |||||||||
| 2080 | 1,562 | 2,807 | -1,246 | 619 | 1,613 | -993 | 2,181 | 4,420 | -2,239 | |||||||||
| 2081 | 1,571 | 2,833 | -1,262 | 625 | 1,622 | -998 | 2,196 | 4,456 | -2,259 | |||||||||
| 2082 | 1,581 | 2,859 | -1,278 | 630 | 1,632 | -1,002 | 2,212 | 4,492 | -2,280 | |||||||||
| 2083 | 1,591 | 2,886 | -1,295 | 636 | 1,642 | -1,007 | 2,227 | 4,528 | -2,301 | |||||||||
| 2084 | 1,601 | 2,913 | -1,312 | 641 | 1,652 | -1,011 | 2,243 | 4,565 | -2,323 | |||||||||
| 2085 | 1,612 | 2,940 | -1,329 | 647 | 1,662 | -1,016 | 2,259 | 4,603 | -2,344 | |||||||||
| 2086 | 1,622 | 2,968 | -1,346 | 653 | 1,673 | -1,020 | 2,274 | 4,641 | -2,366 | |||||||||
| 2087 | 1,632 | 2,995 | -1,363 | 658 | 1,683 | -1,025 | 2,291 | 4,679 | -2,388 | |||||||||
| 2088 | 1,643 | 3,023 | -1,380 | 664 | 1,694 | -1,030 | 2,307 | 4,717 | -2,410 | |||||||||
| 2089 | 1,653 | 3,050 | -1,397 | 670 | 1,704 | -1,035 | 2,323 | 4,755 | -2,432 | |||||||||
| 2090 | 1,664 | 3,078 | -1,414 | 675 | 1,715 | -1,039 | 2,339 | 4,792 | -2,453 | |||||||||
a Between -$500 million and $500 million.
Note: Totals do not necessarily equal the sums of rounded components.