Sensitivity to Changes in Revenue "Fiscal year" "Baseline, with -5% revenue" "Baseline" "Baseline, with +5% revenue" "Alternative, with -5% revenue" "Alternative" "Alternative, with +5% revenue" 2019 79.2% 79.2% 79.2% 79.2% 79.2% 79.2% 2020 100.9% 100.1% 99.3% 100.7% 99.8% 99.0% 2021 103.9% 102.3% 100.7% 104.0% 102.4% 100.8% 2022 104.4% 102.0% 99.6% 104.8% 102.4% 100.0% 2023 105.2% 102.0% 98.8% 105.8% 102.6% 99.4% 2024 105.4% 101.4% 97.5% 106.3% 102.3% 98.4% 2025 105.9% 101.2% 96.5% 107.1% 102.4% 97.7% 2026 106.3% 100.9% 95.4% 108.2% 102.8% 97.4% 2027 107.2% 101.0% 94.7% 110.3% 104.2% 98.0% 2028 109.2% 102.2% 95.2% 113.5% 106.7% 99.8% 2029 110.9% 103.2% 95.4% 116.4% 108.8% 101.3% 2030 113.5% 105.0% 96.5% 120.2% 111.9% 103.7% 2031 116.5% 107.2% 97.9% 123.3% 114.2% 105.2% 2032 119.5% 109.4% 99.4% 126.4% 116.7% 106.9% 2033 122.9% 112.1% 101.3% 130.2% 119.7% 109.2% 2034 126.6% 115.0% 103.5% 134.5% 123.2% 112.0% 2035 130.5% 118.2% 106.0% 139.1% 127.1% 115.1% 2036 134.9% 121.8% 108.7% 144.3% 131.5% 118.7% 2037 139.4% 125.6% 111.7% 149.8% 136.3% 122.7% 2038 144.2% 129.5% 114.8% 155.7% 141.3% 127.0% 2039 149.1% 133.6% 118.1% 161.9% 146.7% 131.5% 2040 154.1% 137.8% 121.5% 168.4% 152.4% 136.4% 2041 159.2% 142.1% 124.9% 175.1% 158.2% 141.4% 2042 164.5% 146.5% 128.5% 182.0% 164.4% 146.7% 2043 169.8% 150.9% 132.1% 189.1% 170.6% 152.1% 2044 175.1% 155.4% 135.7% 196.1% 176.8% 157.5% 2045 180.6% 160.0% 139.5% 203.3% 183.2% 163.0% 2046 186.1% 164.7% 143.2% 210.6% 189.5% 168.5% 2047 191.8% 169.4% 147.1% 218.0% 196.1% 174.2% 2048 197.7% 174.4% 151.2% 225.7% 202.8% 180.0% 2049 203.8% 179.6% 155.4% 233.6% 209.8% 186.1% 2050 209.9% 184.8% 159.6% 241.5% 216.8% 192.1% 2051 216.0% 190.0% 163.9% 249.4% 223.8% 198.2% 2052 222.2% 195.2% 168.2% 257.4% 230.9% 204.4% 2053 228.5% 200.5% 172.6% 265.5% 238.0% 210.5% 2054 234.7% 205.8% 176.9% 273.6% 245.1% 216.7% 2055 241.1% 211.2% 181.4% 281.7% 252.3% 223.0% 2056 247.4% 216.6% 185.8% 289.9% 259.6% 229.2% 2057 253.8% 222.1% 190.3% 298.1% 266.8% 235.6% 2058 260.3% 227.6% 194.8% 306.3% 274.1% 241.9% 2059 266.8% 233.1% 199.4% 314.6% 281.5% 248.3% 2060 273.3% 238.7% 204.0% 323.0% 288.9% 254.8% 2061 280.2% 244.5% 208.9% 331.7% 296.6% 261.5% 2062 287.1% 250.5% 213.8% 340.5% 304.4% 268.3% 2063 294.1% 256.5% 218.8% 349.3% 312.3% 275.2% 2064 301.2% 262.5% 223.9% 358.3% 320.2% 282.1% 2065 308.4% 268.7% 229.0% 367.3% 328.2% 289.1% 2066 315.6% 274.9% 234.2% 376.4% 336.3% 296.2% 2067 322.9% 281.1% 239.4% 385.5% 344.4% 303.3% 2068 330.2% 287.5% 244.7% 394.8% 352.6% 310.5% 2069 337.6% 293.9% 250.1% 404.0% 360.9% 317.8% 2070 345.1% 300.3% 255.5% 413.4% 369.3% 325.1% 2071 352.7% 306.8% 261.0% 422.9% 377.7% 332.5% 2072 360.3% 313.4% 266.5% 432.4% 386.2% 339.9% 2073 368.0% 320.1% 272.1% 441.9% 394.7% 347.5% 2074 375.8% 326.8% 277.8% 451.6% 403.3% 355.0% 2075 383.4% 333.3% 283.3% 461.0% 411.7% 362.4% 2076 390.9% 339.8% 288.8% 470.3% 420.0% 369.7% 2077 398.4% 346.4% 294.3% 479.6% 428.3% 377.0% 2078 406.0% 352.9% 299.9% 489.0% 436.7% 384.4% 2079 413.6% 359.5% 305.5% 498.4% 445.1% 391.8% 2080 421.2% 366.1% 311.1% 507.8% 453.5% 399.2% 2081 428.9% 372.8% 316.7% 517.3% 462.0% 406.7% 2082 436.6% 379.4% 322.3% 526.8% 470.4% 414.1% 2083 444.3% 386.1% 327.9% 536.2% 478.9% 421.6% 2084 452.0% 392.8% 333.6% 545.7% 487.4% 429.1% 2085 459.7% 399.4% 339.2% 555.2% 495.9% 436.5% 2086 467.4% 406.1% 344.9% 564.8% 504.4% 444.0% 2087 475.1% 412.8% 350.5% 574.3% 512.9% 451.5% 2088 482.8% 419.5% 356.2% 583.8% 521.4% 458.9% 2089 490.6% 426.2% 361.8% 593.4% 529.9% 466.4% 2090 498.4% 432.9% 367.5% 602.9% 538.4% 473.9% 2091 506.2% 439.7% 373.2% 612.5% 547.0% 481.5% 2092 514.0% 446.4% 378.9% 622.2% 555.6% 489.0% 2093 521.8% 453.2% 384.6% 631.8% 564.2% 496.6% 2094 530.1% 460.4% 390.7% 641.9% 573.2% 504.5% URL: https://www.gao.gov/americas-fiscal-future/fiscal-outlook | Last updated: 03/19/2021