* Excess real growth in medical costs, as an index starting in 1992. Real growth is 1.5% in 1992-2004, 1.5% in 2033, .9% in 2053, .3% in 2083, linearly extrapolated. Source: Not able to find high medical cost growth assumption, so added 0.5% to CBO, CMS and SSA assumptions on medical cost growth relative to GDP, and GDP relative to CPI 1992 100 1993 101.5 1994 103.02 1995 104.57 1996 106.14 1997 107.73 1998 109.35 1999 110.99 2000 112.65 2001 114.34 2002 116.06 2003 117.8 2004 119.57 2005 121.3664901 2006 123.1898651 2007 125.0405258 2008 126.9188788 2009 128.825337 2010 130.760319 2011 132.7242501 2012 134.7175615 2013 136.740691 2014 138.7940829 2015 140.878188 2016 142.993464 2017 145.1403751 2018 147.3193926 2019 149.5309947 2020 151.7756667 2021 154.0539011 2022 156.3661978 2023 158.7130639 2024 161.0950143 2025 163.5125712 2026 165.9662649 2027 168.4566334 2028 170.9842226 2029 173.5495865 2030 176.1532875 2031 178.7958962 2032 181.4779917 2033 184.2001615 2034 186.9076694 2035 189.5986638 2036 192.2712807 2037 194.9236451 2038 197.5538733 2039 200.1600751 2040 202.7403559 2041 205.2928191 2042 207.8155681 2043 210.3067087 2044 212.7643515 2045 215.186614 2046 217.5716234 2047 219.9175183 2048 222.2224518 2049 224.4845933 2050 226.7021314 2051 228.8732758 2052 230.99626 2053 233.0693436 2054 235.1144183 2055 237.1304146 2056 239.1162712 2057 241.070935 2058 242.9933632 2059 244.8825231 2060 246.7373939 2061 248.556967 2062 250.3402472 2063 252.0862535 2064 253.7940202 2065 255.4625974 2066 257.0910522 2067 258.6784694 2068 260.2239525 2069 261.7266243 2070 263.185628 2071 264.6001279 2072 265.96931 2073 267.2923831 2074 268.5685795 2075 269.7971553 2076 270.9773919 2077 272.108596 2078 273.1901006 2079 274.2212657 2080 275.2014787 2081 276.1301552 2082 277.0067395 2083 277.8307053 2084 278.6015557 2085 279.3188247 2086 279.9820765 2087 280.5909068 2088 281.1449428 2089 281.6438438 2090 282.0873014 2091 282.4750397 2092 282.806816 2093 283.0824206 2094 283.3016773 2095 283.4644435 2096 283.5706103 2097 283.6201028 2098 283.6128798 2099 283.5489345 2100 283.4282938